{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Enable Content Message","Main","Account","Tenant","Usage","ACTVMHPACCNT","CCACRSDACRSVntgYr","FctrChngDts","BslnAllctnPrvs","BslnAllctnCrrnt","Fctr1","Fctr2","DscKy1","DscKy2","CRS1","CRS2","OthrPrc1","OthrPrc2","BllSmmry","BllTmplt","Dt1","Dt2","Data"],"not_rendered":{"charts":0,"images":9,"macros":1,"external_links":0,"defined_names":12,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

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

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

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

{"sheet":"Usage","index":4,"n_rows":301,"n_cols":232,"rows_kept":301,"cut":false,"hidden":true,"merged":[]}
["ID","TnntNm","TnntNmbr","BllPrdStrtDt","BllPrdEndDt","SbMtrRdStrt","SbMtrRdEnd","TtlUsg","Prd1DysFrm","Prd1DysTo","Prd2DysFrm","Prd2DysTo","WhchSsn1st","Prd1FllWntr","Prd1WntrSmmrSsnSplt","Prd1FllSmmr","Prd1SmmrWntrSsnSplt","Prd2FllWntr","Prd2WntrSmmrSsnSplt","Prd2FllSmmr","Prd2SmmrWntrSsnSplt","Prd1WntrDys","Prd1SmmrDys","Prd1TtlDys","Prd2WntrDys","Prd2SmmrDys","Prd2TtlDys","TtlWntrDys","TtlSmmrDys","TtlDys","Prd1TtlkWh","Prd2TtlkWh","TtlWntrkWh","Prd1WntrkWh","Prd2WntrkWh","RtWntr","TtlSmmrkWh","Prd1SmmrkWh","Prd2SmmrkWh","RtSmmr","Prd1Rt","Prd2Rt","BslnRgn","AllElctrc","DlyWntrAllctnPrvsEffctvDt","DlyWntrAllctnPrvs","DlySmmrAllctnPrvs","DlyWntrAllctnCrrntEffctvDt","DlyWntrAllctnCrrnt","DlySmmrAllctnCrrnt","MdclBsln","MdclDvcs","DlyMdclAllctnCrrnt","NnMdclMdclBslnBllngScnr","NnMdclBslnWntr","NnMdclBslnSmmr","NnMdclBslnP1","NnMdclBslnP2","MdclBslnWntr","MdclBslnSmmr","MdclBslnP1","MdclBslnP2","NnMdclBslnPrd1WntrT1","NnMdclBslnPrd2WntrT1","MdclBslnPrd1WntrT1","MdclBslnPrd2WntrT1","NnMdclBslnPrd1SmmrT1","NnMdclBslnPrd2SmmrT1","MdclBslnPrd1SmmrT1","MdclBslnPrd2SmmrT1","UsgPrd1WntrTr1","UsgPrd1WntrTr2","UsgPrd1WntrTr3","UsgPrd1SmmrTr1","UsgPrd1SmmrTr2","UsgPrd1SmmrTr3","UsgPrd1Ttl","UsgPrd2WntrTr1","UsgPrd2WntrTr2","UsgPrd2WntrTr3","UsgPrd2SmmrTr1","UsgPrd2SmmrTr2","UsgPrd2SmmrTr3","UsgPrd2Ttl","Prd1DlvryEngryApplcbl","Prd1DlvryEngryWntrTr1","Prd1DlvryEngryWntrTr2","Prd1DlvryEngryWntrTr3","Prd1DlvryEngrySmmrTr1","Prd1DlvryEngrySmmrTr2","Prd1DlvryEngrySmmrTr3","Prd1WldfrChrgApplcbl","Prd1WldfrChrg","Prd1DWRAdjstmntApplcbl","Prd1DWRAdjstmnt","Prd1BscChrgApplcbl","Prd1BscChrg","Prd1MnmmChrg","Prd1TtlDlvryEnrgy(NoBnd)+BscChrg","Prd2DlvryEngryApplcbl","Prd2DlvryEngryWntrTr1","Prd2DlvryEngryWntrTr2","Prd2DlvryEngryWntrTr3","Prd2DlvryEngrySmmrTr1","Prd2DlvryEngrySmmrTr2","Prd2DlvryEngrySmmrTr3","Prd2WldfrChrgApplcbl","Prd2WldfrChrg","Prd2DWRAdjstmntApplcbl","Prd2DWRAdjstmnt","Prd2BscChrgApplcbl","Prd2BscChrg","Prd2MnmmChrg","Prd2TtlDlvryEnrgy(NoBnd)+BscChrg","TtlDlvryEnrgy(NoBnd)+BscChrg","CARETtlDlvryEnrgy(NoBnd)+BscChrg","FERATtlDlvryEnrgy(NoBnd)+BscChrg","MnmmChrgTtls","BlncOfMnmmChrgTtls","TtlBlncOfMnmmChrg","Prd1BlncOfMnmmChrgApplcbl","Prd1BlncOfMnmmChrg","Prd2BlncOfMnmmChrgApplcbl","Prd2BlncOfMnmmChrg","Prd1CAREDscntApplcbl","Prd1CAREDscnt","Prd1FERADscntApplcbl","Prd1FERADscnt","Prd2CAREDscntApplcbl","Prd2CAREDscnt","Prd2FERADscntApplcbl","Prd2FERADscnt","Prd1WldfrChrgApplcbl","Prd1WldfrChrg","Prd1DWRAdjstmntApplcbl","Prd1DWRAdjstmnt","Prd1PCIAApplcbl","Prd1PCIA","Prd1CTCApplcbl","Prd1CTC","Prd1TrnstnlBndldSrvcApplcbl","Prd1TrnstnlBndldSrvc","Prd1GnrtnEnrgyChrgApplcbl","Prd1GnrtnEnrgyChrgWntrTr1","Prd1GnrtnEnrgyChrgWntrTr2","Prd1GnrtnEnrgyChrgWntrTr3","Prd1GnrtnEnrgyChrgSmmrTr1","Prd1GnrtnEnrgyChrgSmmrTr2","Prd1GnrtnEnrgyChrgSmmrTr3","Prd1GnrtnMncplSrchrgWntrTr1","Prd1GnrtnMncplSrchrgWntrTr2","Prd1GnrtnMncplSrchrgWntrTr3","Prd1GnrtnMncplSrchrgSmmrTr1","Prd1GnrtnMncplSrchrgSmmrTr2","Prd1GnrtnMncplSrchrgSmmrTr3","Prd1GnrtnMncplSrchrgApplcbl","Prd1GnrtnEnrgyChrgTBS","Prd1GnrtnMncplSrchrgTBS","Prd1GnrtnMncplSrchrg","SttTxApplcbl",{"$f":"Tenant!$I1","v":"SttTxExmpt"},"Prd1kWhSttTx","Prd1SttTx","Prd2WldfrChrgApplcbl","Prd2WldfrChrg","Prd2DWRAdjstmntApplcbl","Prd2DWRAdjstmnt","Prd2PCIAApplcbl","Prd2PCIA","Prd2CTCApplcbl","Prd2CTC","Prd2TrnstnlBndldSrvcApplcbl","Prd2TrnstnlBndldSrvc","Prd2GnrtnEnrgyChrgApplcbl","Prd2GnrtnEnrgyChrgWntrTr1","Prd2GnrtnEnrgyChrgWntrTr2","Prd2GnrtnEnrgyChrgWntrTr3","Prd2GnrtnEnrgyChrgSmmrTr1","Prd2GnrtnEnrgyChrgSmmrTr2","Prd2GnrtnEnrgyChrgSmmrTr3","Prd2GnrtnMncplSrchrgWntrTr1","Prd2GnrtnMncplSrchrgWntrTr2","Prd2GnrtnMncplSrchrgWntrTr3","Prd2GnrtnMncplSrchrgSmmrTr1","Prd2GnrtnMncplSrchrgSmmrTr2","Prd2GnrtnMncplSrchrgSmmrTr3","Prd2GnrtnMncplSrchrgApplcbl","Prd2GnrtnEnrgyChrgTBS","Prd2GnrtnMncplSrchrgTBS","Prd2GnrtnMncplSrchrg","SttTxApplcbl",{"$f":"Tenant!$I1","v":"SttTxExmpt"},"Prd2kWhSttTx","Prd2SttTx","CAClmtCrdtApplcbl","CAClmtCrdt","DlvrySbttl","WldfrChrg","DWRAdjstmnt","PCIA","CTC","DASbttl","CCASbttl","GnrtnSbttl","GnrtnMncplSrchrgTtl","Prd1FxdRcvryChrgApplcbl","Prd1FxdRcvryChrg","Prd2FxdRcvryChrgApplcbl","Prd2FxdRcvryChrg","OthrSbttl","SbttlOfChrgs","SbttlOfUUTChrgs","OldDysUUTTx","NwDysUUTTx","UUTTxPrvs","UUTTxCrrnt","Prd1CtyFrnchsFee","Prd2CtyFrnchsFee","OldDysFrCtyFrnchsSrchrg","NwDysFrCtyFrnchsSrchrg","SbttlFrCtyFrnchsSrchrg","OldSbttlCtyFrnchsSrchrg","NwSbttlCtyFrnchsSrchrg","OldCtyFrnchsSrchrg","NwCtyFrnchsSrchrg","CtyFrnchsSrchrgTtl","OldDysSttTx","NwDysSttTx","OldkWhSttTx","NwkWhSttTx","SttTxPrvs","SttTxCrrnt"]
[1,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G2),0,IF($F2<=$G2,SUM($G2-$F2),IF($F2>$G2,SUM((Account!$L$2-$F2)+$G2+1))))","v":0},{"$f":"IF(AND($D2>=FctrChngDts!$C$2,$D2<=FctrChngDts!$D$2),$D2,\"\")","v":""},{"$f":"IF($I2=\"\",\"\",IF($E2<=FctrChngDts!$D$2,$E2,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D2<FctrChngDts!$E$2,$E2<FctrChngDts!$E$2),AND($D2>=FctrChngDts!$F$2,$E2>=FctrChngDts!$F$2)),\"\",IF(AND($D2>=FctrChngDts!$E$2,$D2<=FctrChngDts!$F$2),$D2,FctrChngDts!$E$2))","v":""},{"$f":"IF($K2=\"\",\"\",IF(AND($J2=$K2,$E2>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K2=$J2,$E2,IF(AND($E2>=FctrChngDts!$E$2,$E2<=FctrChngDts!$F$2),$E2,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D2<DATE(YEAR(Account!$J$2),6,1),$D2>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I2<FctrChngDts!$A$2,$J2<FctrChngDts!$A$2),AND($I2>=FctrChngDts!$B$2,$J2>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I2<FctrChngDts!$A$2,$J2>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I2>=FctrChngDts!$A$2,$J2<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I2<FctrChngDts!$B$2,$J2>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K2<FctrChngDts!$A$2,$L2<FctrChngDts!$A$2),AND($K2>=FctrChngDts!$B$2,$L2>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K2<FctrChngDts!$A$2,$L2>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K2>=FctrChngDts!$A$2,$L2<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K2<FctrChngDts!$B$2,$L2>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I2=\"\",$J2=0),0,IF(AND($N2=TRUE,$I2<>0),SUM($J2-$I2+1),IF($O2=TRUE,SUM(FctrChngDts!$A$2-$I2),IF($P2=TRUE,0,IF($Q2=TRUE,SUM($J2-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I2=\"\",$J2=0),0,IF($N2=TRUE,0,IF($O2=TRUE,SUM($J2-FctrChngDts!$A$2+1),IF(AND($P2=TRUE,$I2<>0),SUM($J2-$I2+1),IF($Q2=TRUE,SUM(FctrChngDts!$B$2-$I2),0)))))","v":0},{"$f":"SUM($V2:$W2)","v":0},{"$f":"IF(OR($K2=\"\",$L2=0),0,IF(AND($R2=TRUE,$K2<>0),SUM($L2-$K2+1),IF($S2=TRUE,SUM(FctrChngDts!$A$2-$K2),IF($T2=TRUE,0,IF($U2=TRUE,SUM($L2-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K2=\"\",$L2=0),0,IF($R2=TRUE,0,IF($S2=TRUE,SUM($L2-FctrChngDts!$A$2+1),IF(AND($T2=TRUE,$K2<>0),SUM($L2-$K2+1),IF($U2=TRUE,SUM(FctrChngDts!$B$2-$K2),0)))))","v":0},{"$f":"SUM($Y2:$Z2)","v":0},{"$f":"SUM($V2,$Y2)","v":0},{"$f":"SUM($W2,$Z2)","v":0},{"$f":"SUM($X2,$AA2)","v":0},{"$f":"IF(ROUND(SUM($H2/$AD2*$X2),0)>ROUND(SUM($H2/$AD2*$AA2),0),SUM($H2-$AF2),ROUND(SUM($H2/$AD2*$X2),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(ROUND(SUM($H2/$AD2*$AA2),0)>ROUND(SUM($H2/$AD2*$X2),0),SUM($H2-$AE2),ROUND(SUM($H2/$AD2*$AA2),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($H2=1,1,SUM($AH2:$AI2))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AE2=0,0,SUM($AE2/$X2*$V2))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF2=0,0,SUM($AF2/$AA2*$Y2))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH2:$AI2)/SUM($AE2:$AF2)),2)>=0.5,ROUND(SUM(SUM($AH2:$AI2)/SUM($AE2:$AF2)),2),SUM(1-$AN2)),0)","v":0},{"$f":"SUM($AL2:$AM2)","v":{"$error":"#DIV/0!"}},{"$f":"IF($AE2=0,0,SUM($AE2/$X2*$W2))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF2=0,0,SUM($AF2/$AA2*$Z2))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL2:$AM2)/SUM($AE2:$AF2)),2)>=0.5,ROUND(SUM(SUM($AL2:$AM2)/SUM($AE2:$AF2)),2),SUM(1-$AJ2)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE2/SUM(AE2:AF2)),2)>=0.5,ROUND(SUM(AE2/SUM(AE2:AF2)),2),SUM(1-AP2)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF2/SUM(AE2:AF2)),2)>=0.5,ROUND(SUM(AF2/SUM(AE2:AF2)),2),SUM(1-AO2)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A2,Tenant!$A2:$J501,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR2=FALSE,VLOOKUP($AQ2,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ2,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR2=FALSE,VLOOKUP($AQ2,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ2,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR2=FALSE,VLOOKUP($AQ2,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ2,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR2=FALSE,VLOOKUP($AQ2,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ2,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A2,Tenant!$A2:$J501,6,FALSE)","v":0},{"$f":"VLOOKUP($A2,Tenant!$A2:$J501,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N2=TRUE,$R2=TRUE,$V2>0,$W2=0,$AA2=0),\"FWP1\",IF(AND($N2=TRUE,$R2=TRUE,$V2>0,$Y2>0,$AC2=0),\"FWP1P2\",IF(AND($N2=TRUE,$R2=TRUE,$X2=0,$Y2>0,$Z2=0),\"FWP2\",IF(AND($O2=TRUE,$R2=TRUE,$V2>0,$W2>0,$AA2=0),\"SSP1\",IF(OR(AND($N2=TRUE,$T2=TRUE,$V2>0,$Z2>0),AND($P2=TRUE,$R2=TRUE,$W2>0,$Y2>0)),\"SSP1P2\",IF(AND($N2=TRUE,$U2=TRUE,$X2=0,$Y2>0,$Z2>0),\"SSP2\",IF(AND($P2=TRUE,$R2=TRUE,$V2=0,$W2>0,$AA2=0),\"FSP1\",IF(AND($P2=TRUE,$T2=TRUE,$W2>0,$Z2>0,$AB2=0),\"FSP1P2\",IF(AND($N2=TRUE,$T2=TRUE,$X2=0,$Y2=0,$Z2>0),\"FSP2\",0)))))))))","v":0},{"$f":"IF($BB2=\"FWP1\",SUM($V2*$AW2),IF($BB2=\"FWP2\",SUM($Y2*$AW2),IF($BB2=\"SSP1\",SUM(SUM(SUM($V2*$AW2),SUM($W2*$AX2))*$AJ2),IF($BB2=\"SSP2\",SUM(SUM(SUM($Y2*$AW2),SUM($Z2*$AX2))*$AJ2),0))))","v":0},{"$f":"IF($BB2=\"SSP1\",SUM(SUM(SUM($V2*$AW2),SUM($W2*$AX2))*$AN2),IF($BB2=\"SSP2\",SUM(SUM(SUM($Y2*$AW2),SUM($Z2*$AX2))*$AN2),IF($BB2=\"FSP1\",SUM($W2*$AX2),IF($BB2=\"FSP2\",SUM($Z2*$AX2),0))))","v":0},{"$f":"IF($BB2=\"FWP1P2\",SUM($AB2*$AW2*$AO2),IF($BB2=\"SSP1P2\",SUM(SUM(SUM($AB2*$AW2),SUM($AC2*$AX2))*$AO2),IF($BB2=\"FSP1P2\",SUM($AC2*$AX2*$AO2),0)))","v":0},{"$f":"IF($BB2=\"FWP1P2\",SUM($AB2*$AW2*$AP2),IF($BB2=\"SSP1P2\",SUM(SUM(SUM($AB2*$AW2),SUM($AC2*$AX2))*$AP2),IF($BB2=\"FSP1P2\",SUM($AC2*$AX2*$AP2),0)))","v":0},{"$f":"IF($BB2=\"FWP1\",SUM($V2*$AZ2*$BA2),IF($BB2=\"FWP2\",SUM($Y2*$AZ2*$BA2),IF($BB2=\"SSP1\",SUM($X2*$AZ2*$BA2*$AJ2),IF($BB2=\"SSP2\",SUM($AA2*$AZ2*$BA2*$AJ2),0))))","v":0},{"$f":"IF($BB2=\"SSP1\",SUM($X2*$AZ2*$BA2*$AN2),IF($BB2=\"SSP2\",SUM($AA2*$AZ2*$BA2*$AN2),IF($BB2=\"FSP1\",SUM($W2*$AZ2*$BA2),IF($BB2=\"FSP2\",SUM($Z2*$AZ2*$BA2),0))))","v":0},{"$f":"IF($BB2=\"FWP1P2\",SUM($AB2*$AZ2*$BA2*$AO2),IF($BB2=\"SSP1P2\",SUM($AD2*$AZ2*$BA2*$AO2),IF($BB2=\"FSP1P2\",SUM($AC2*$AZ2*$BA2*$AO2),0)))","v":0},{"$f":"IF($BB2=\"FWP1P2\",SUM($AB2*$AZ2*$BA2*$AP2),IF($BB2=\"SSP1P2\",SUM($AD2*$AZ2*$BA2*$AP2),IF($BB2=\"FSP1P2\",SUM($AC2*$AZ2*$BA2*$AP2),0)))","v":0},{"$f":"IF(OR($BB2=\"FWP1\",$BB2=\"SSP1\"),$BC2,IF(OR($BB2=\"FWP1P2\",$BB2=\"SSP1P2\"),$BE2,0))","v":0},{"$f":"IF(OR($BB2=\"FWP1P2\",$BB2=\"SSP1P2\"),$BF2,IF(OR($BB2=\"FWP2\",$BB2=\"SSP2\"),$BC2,0))","v":0},{"$f":"IF(OR($BB2=\"FWP1\",$BB2=\"SSP1\"),$BG2,IF(OR($BB2=\"FWP1P2\",$BB2=\"SSP1P2\"),$BI2,0))","v":0},{"$f":"IF(OR($BB2=\"FWP1P2\",$BB2=\"SSP1P2\"),$BJ2,IF(OR($BB2=\"FWP2\",$BB2=\"SSP2\"),$BG2,0))","v":0},{"$f":"IF(OR($BB2=\"FSP1\",$BB2=\"SSP1\"),$BD2,IF(OR($BB2=\"FSP1P2\",$BB2=\"SSP1P2\"),$BE2,0))","v":0},{"$f":"IF(OR($BB2=\"FSP1P2\",$BB2=\"SSP1P2\"),$BF2,IF(OR($BB2=\"FSP2\",$BB2=\"SSP2\"),$BD2,0))","v":0},{"$f":"IF(OR($BB2=\"FSP1\",$BB2=\"SSP1\"),$BH2,IF(OR($BB2=\"FSP1P2\",$BB2=\"SSP1P2\"),$BI2,0))","v":0},{"$f":"IF(OR($BB2=\"FSP1P2\",$BB2=\"SSP1P2\"),$BJ2,IF(OR($BB2=\"FSP2\",$BB2=\"SSP2\"),$BH2,0))","v":0},{"$f":"ROUND(MIN($AH2,SUM($BK2,$BM2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH2-$BS2),SUM(SUM($BK2)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH2-$BS2-$BT2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL2,SUM($BO2,$BQ2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL2-$BV2),SUM(SUM($BO2)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL2-$BV2-$BW2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BS2:$BX2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AI2,SUM($BL2,$BN2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI2-$BZ2),SUM(SUM($BL2)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI2-$BZ2-$CA2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM2,SUM($BP2,$BR2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM2-$CC2),SUM(SUM($BP2)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM2-$CC2-$CD2)),0)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($BZ2:$CE2)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X2>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DU2=TRUE,SUM($BS2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS2*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DU2=TRUE,SUM($BT2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT2*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DU2=TRUE,SUM($BU2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU2*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DU2=TRUE,SUM($BV2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DU2=TRUE,SUM($BW2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW2*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG2=FALSE,0,IF($DU2=TRUE,SUM($BX2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX2*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN2=FALSE,0,IF($H2=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP2=FALSE,0,ROUND(SUM($BY2*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($X2>0,TRUE,FALSE)","v":false},{"$f":"IF($CR2=FALSE,0,ROUND(SUM($X2*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X2),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X2)),5)","v":0},{"$f":"SUM(ROUND($CH2:$CM2,2),$CO2,$CQ2,$CS2)","v":0},{"$f":"IF($AA2>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CV2=FALSE,0,IF($DY2=TRUE,SUM($BZ2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ2*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV2=FALSE,0,IF($DY2=TRUE,SUM($CA2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA2*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV2=FALSE,0,IF($DY2=TRUE,SUM($CB2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB2*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV2=FALSE,0,IF($DY2=TRUE,SUM($CC2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV2=FALSE,0,IF($DY2=TRUE,SUM($CD2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD2*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV2=FALSE,0,IF($DY2=TRUE,SUM($CE2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE2*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC2=FALSE,0,IF($H2=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE2=FALSE,0,ROUND(SUM($CF2*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($AA2>0,TRUE,FALSE)","v":false},{"$f":"IF($DG2=FALSE,0,ROUND(SUM($AA2*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY2=TRUE,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA2),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA2)),5)","v":0},{"$f":"SUM(ROUND($CW2:$DB2,2),$DD2,$DF2,$DH2)","v":0},{"$f":"SUM($CU2,$DJ2)","v":0},{"$f":"SUM(SUM($CU2*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ2*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU2*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ2*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM($CT2,$DI2)","v":0},{"$f":"IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL2,IF(VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM2,$DK2))","v":0},{"$f":"IF($DN2>$DO2,SUM($DN2-$DO2),0)","v":0},{"$f":"IF(AND($X2>0,$DR2>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DP2=0,0,SUM($DP2/$AD2*$X2)),5)","v":0},{"$f":"IF(AND($AA2>0,$DT2>0),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($DP2=0,0,SUM($DP2/$AD2*$AA2)),5)","v":0},{"$f":"IF(AND($X2>0,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU2=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH2:$CM2,$CS2,$ED2,$EL2,$ET2:$EY2)-SUM($BY2*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH2:$CM2,$CS2,$ED2,$EL2,$EN2:$ES2)-SUM($BY2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X2>0,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW2=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH2:$CM2,$CO2,$CQ2,$CS2,$ED2,$EF2,$EH2,$EJ2,$ET2:$EY2)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH2:$CM2,$CO2,$CQ2,$CS2,$ED2,$EF2,$EH2,$EJ2,ET2:$EX2)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA2>0,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY2=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW2:$DB2,$DH2,$ED2,$FQ2,$FY2:$GD2)-SUM($CF2*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW2:$DB2,$DH2,$ED2,$FQ2,$FS2:$FX2)-SUM($CF2*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA2>0,VLOOKUP($A2,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA2=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW2:$DB2,$DD2,$DF2,$DH2,$FI2,$FK2,$FM2,$FO2,$FY2:$GD2)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW2:$DB2,$DD2,$DF2,$DH2,$FI2,$FK2,$FM2,$FO2,$FY2:$GD2)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E2<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC2=FALSE,0,ROUND(SUM($AE2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X2>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE2=FALSE,0,ROUND(SUM($BY2*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG2=FALSE,0,SUM($BY2*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X2>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI2=FALSE,0,SUM($BY2*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X2>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK2=TRUE,$X2>0),SUM($BY2*Account!$T$2),0)","v":0},{"$f":"IF(AND($X2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM2=FALSE,0,ROUND(SUM($BS2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM2=FALSE,0,ROUND(SUM($BT2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM2=FALSE,0,ROUND(SUM($BU2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM2=FALSE,0,ROUND(SUM($BV2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM2=FALSE,0,ROUND(SUM($BW2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM2=FALSE,0,ROUND(SUM($BX2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H2/$AD2*$X2),5),0)","v":0},{"$f":"ROUND(SUM($FA2*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ2=FALSE,$FB2,ROUND(MAX(0,SUM(SUM($ET2:$EY2)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE2=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I2","v":0},{"$f":"IF($FD2=FALSE,0,$BY2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF2*Account!$AA$2),SUM($FF2*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E2<>\"D-CARE\",Tenant!$F2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH2=FALSE,0,ROUND(SUM($AF2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA2>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A2,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ2=FALSE,0,ROUND(SUM($CF2*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA2>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA2>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL2=FALSE,0,SUM($CF2*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA2>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN2=FALSE,0,SUM($CF2*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA2>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP2=TRUE,$AA2>0),SUM($CF2*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA2>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR2=FALSE,0,ROUND(SUM($BZ2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR2=FALSE,0,ROUND(SUM($CA2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR2=FALSE,0,ROUND(SUM($CB2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR2=FALSE,0,ROUND(SUM($CC2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR2=FALSE,0,ROUND(SUM($CD2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR2=FALSE,0,ROUND(SUM($CE2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ2*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA2*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB2*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC2*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD2*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE2*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H2/$AD2*$AA2),5),0)","v":0},{"$f":"ROUND(SUM($GF2*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE2=FALSE,$GG2,ROUND(MAX(0,SUM(SUM($FY2:$GD2)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ2=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I2","v":0},{"$f":"IF($GI2=FALSE,0,$CF2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK2*Account!$AA$2),SUM($GK2*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D2<=FctrChngDts!$B$14,$E2>FctrChngDts!$B$14),AND($D2<=FctrChngDts!$C$14,$E2>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM2=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},{"$f":"ROUND(SUM($CO2,$DD2,$DK2,$DP2,$GN2),5)","v":0},{"$f":"SUM($ED2,$FI2)","v":0},{"$f":"SUM($EF2,$FK2)","v":0},{"$f":"SUM($EH2,$FM2)","v":0},{"$f":"SUM($EJ2,$FO2)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP2:$GS2))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO2,$DD2,$GP2:$GS2))","v":0},{"$f":"ROUND(SUM($EN2:$ES2,$FS2:$FX2),5)","v":0},{"$f":"IF(SUM($FB2:$FC2,$GG2:$GH2)<0,0,SUM($FB2:$FC2,$GG2:$GH2))","v":0},{"$f":"IF(AND($X2>0,Tenant!$E2=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX2=FALSE,0,ROUND(SUM($AE2*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA2>0,Tenant!$E2=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ2=FALSE,0,ROUND(SUM($AF2*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},{"$f":"SUM($GW2,$GY2,$HA2)","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GO2,$GT2,$GW2,$HB2,$CQ2,$DF2,$DV2,$DX2,$DZ2,$EB2),IF(Account!$Q$2=TRUE,SUM($GO2,$GU2,$GW2,$HB2,$CQ2,$DF2,$DV2,$DX2,$DZ2,$EB2),SUM($GO2,$GT2,$GU2,$GV2,$GW2,$HB2,$CQ2,$DF2,$DV2,$DX2,$DZ2,$EB2)))","v":0},{"$f":"SUM($DK2,$DP2,$DV2,$DX2,$DZ2,$EB2,$GP2:$GS2,$GV2,$GW2,$GY2,$HA2)","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D2,Account!$Z$2))","v":0},{"$f":"SUM($AD2-$HE2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,8,FALSE)=TRUE,$HD2<0),0,SUM(SUM(SUM($HD2/$AD2*$HE2)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,8,FALSE)=TRUE,$HD2<0),0,SUM(SUM(SUM($HD2/$AD2*$HF2)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU2,$DJ2,$DR2,$DT2,$DV2,$DX2,$DZ2,$EB2,$ED2,$EF2,$EH2,$EJ2,$FI2,$FK2,$FM2,$FO2,$GN2,$GV2,$GY2,$HA2)/$AD2*$X2*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU2,$DJ2,$DR2,$DT2,$DV2,$DX2,$DZ2,$EB2,$ED2,$EF2,$EH2,$EJ2,$FI2,$FK2,$FM2,$FO2,$GN2,$GV2,$GY2,$HA2)/$AD2*$AA2*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E2),$AD2,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D2,FctrChngDts!$C$17<=$E2),_xlfn.DAYS($D2,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E2),$AD2,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D2,FctrChngDts!$C$19<=$E2),_xlfn.DAYS($D2,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD2-$HK2)","v":0},{"$f":"SUM($HD2-SUM($HI2:$HJ2))","v":{"$error":"#DIV/0!"}},{"$f":"SUM($HM2/$AD2*$HK2)","v":{"$error":"#DIV/0!"}},{"$f":"SUM($HM2-$HN2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN2*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN2*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO2*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO2*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HP2:$HQ2)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D2,Account!$AC$2))","v":0},{"$f":"SUM($AD2-$HS2)","v":0},{"$f":"IF($HS2=0,0,SUM($H2/$AD2*$HS2))","v":0},{"$f":"SUM($H2-$HU2)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU2*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A2,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV2*Account!$AA$2)),5)","v":0}]
[2,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G3),0,IF($F3<=$G3,SUM($G3-$F3),IF($F3>$G3,SUM((Account!$L$2-$F3)+$G3+1))))","v":0},{"$f":"IF(AND($D3>=FctrChngDts!$C$2,$D3<=FctrChngDts!$D$2),$D3,\"\")","v":""},{"$f":"IF($I3=\"\",\"\",IF($E3<=FctrChngDts!$D$2,$E3,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D3<FctrChngDts!$E$2,$E3<FctrChngDts!$E$2),AND($D3>=FctrChngDts!$F$2,$E3>=FctrChngDts!$F$2)),\"\",IF(AND($D3>=FctrChngDts!$E$2,$D3<=FctrChngDts!$F$2),$D3,FctrChngDts!$E$2))","v":""},{"$f":"IF($K3=\"\",\"\",IF(AND($J3=$K3,$E3>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K3=$J3,$E3,IF(AND($E3>=FctrChngDts!$E$2,$E3<=FctrChngDts!$F$2),$E3,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D3<DATE(YEAR(Account!$J$2),6,1),$D3>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I3<FctrChngDts!$A$2,$J3<FctrChngDts!$A$2),AND($I3>=FctrChngDts!$B$2,$J3>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I3<FctrChngDts!$A$2,$J3>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I3>=FctrChngDts!$A$2,$J3<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I3<FctrChngDts!$B$2,$J3>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K3<FctrChngDts!$A$2,$L3<FctrChngDts!$A$2),AND($K3>=FctrChngDts!$B$2,$L3>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K3<FctrChngDts!$A$2,$L3>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K3>=FctrChngDts!$A$2,$L3<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K3<FctrChngDts!$B$2,$L3>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I3=\"\",$J3=0),0,IF(AND($N3=TRUE,$I3<>0),SUM($J3-$I3+1),IF($O3=TRUE,SUM(FctrChngDts!$A$2-$I3),IF($P3=TRUE,0,IF($Q3=TRUE,SUM($J3-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I3=\"\",$J3=0),0,IF($N3=TRUE,0,IF($O3=TRUE,SUM($J3-FctrChngDts!$A$2+1),IF(AND($P3=TRUE,$I3<>0),SUM($J3-$I3+1),IF($Q3=TRUE,SUM(FctrChngDts!$B$2-$I3),0)))))","v":0},{"$f":"SUM($V3:$W3)","v":0},{"$f":"IF(OR($K3=\"\",$L3=0),0,IF(AND($R3=TRUE,$K3<>0),SUM($L3-$K3+1),IF($S3=TRUE,SUM(FctrChngDts!$A$2-$K3),IF($T3=TRUE,0,IF($U3=TRUE,SUM($L3-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K3=\"\",$L3=0),0,IF($R3=TRUE,0,IF($S3=TRUE,SUM($L3-FctrChngDts!$A$2+1),IF(AND($T3=TRUE,$K3<>0),SUM($L3-$K3+1),IF($U3=TRUE,SUM(FctrChngDts!$B$2-$K3),0)))))","v":0},{"$f":"SUM($Y3:$Z3)","v":0},{"$f":"SUM($V3,$Y3)","v":0},{"$f":"SUM($W3,$Z3)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H3/$AD3*$AA3),0)>ROUND(SUM($H3/$AD3*$X3),0),SUM($H3-$AE3),ROUND(SUM($H3/$AD3*$AA3),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($H3=1,1,SUM($AH3:$AI3))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL3:$AM3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Tenant!$A3:$J502,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR3=FALSE,VLOOKUP($AQ3,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ3,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR3=FALSE,VLOOKUP($AQ3,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ3,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR3=FALSE,VLOOKUP($AQ3,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ3,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR3=FALSE,VLOOKUP($AQ3,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ3,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A3,Tenant!$A3:$J502,6,FALSE)","v":0},{"$f":"VLOOKUP($A3,Tenant!$A3:$J502,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N3=TRUE,$R3=TRUE,$V3>0,$W3=0,$AA3=0),\"FWP1\",IF(AND($N3=TRUE,$R3=TRUE,$V3>0,$Y3>0,$AC3=0),\"FWP1P2\",IF(AND($N3=TRUE,$R3=TRUE,$X3=0,$Y3>0,$Z3=0),\"FWP2\",IF(AND($O3=TRUE,$R3=TRUE,$V3>0,$W3>0,$AA3=0),\"SSP1\",IF(OR(AND($N3=TRUE,$T3=TRUE,$V3>0,$Z3>0),AND($P3=TRUE,$R3=TRUE,$W3>0,$Y3>0)),\"SSP1P2\",IF(AND($N3=TRUE,$U3=TRUE,$X3=0,$Y3>0,$Z3>0),\"SSP2\",IF(AND($P3=TRUE,$R3=TRUE,$V3=0,$W3>0,$AA3=0),\"FSP1\",IF(AND($P3=TRUE,$T3=TRUE,$W3>0,$Z3>0,$AB3=0),\"FSP1P2\",IF(AND($N3=TRUE,$T3=TRUE,$X3=0,$Y3=0,$Z3>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB3=\"FWP1\",$BB3=\"SSP1\"),$BC3,IF(OR($BB3=\"FWP1P2\",$BB3=\"SSP1P2\"),$BE3,0))","v":0},{"$f":"IF(OR($BB3=\"FWP1P2\",$BB3=\"SSP1P2\"),$BF3,IF(OR($BB3=\"FWP2\",$BB3=\"SSP2\"),$BC3,0))","v":0},{"$f":"IF(OR($BB3=\"FWP1\",$BB3=\"SSP1\"),$BG3,IF(OR($BB3=\"FWP1P2\",$BB3=\"SSP1P2\"),$BI3,0))","v":0},{"$f":"IF(OR($BB3=\"FWP1P2\",$BB3=\"SSP1P2\"),$BJ3,IF(OR($BB3=\"FWP2\",$BB3=\"SSP2\"),$BG3,0))","v":0},{"$f":"IF(OR($BB3=\"FSP1\",$BB3=\"SSP1\"),$BD3,IF(OR($BB3=\"FSP1P2\",$BB3=\"SSP1P2\"),$BE3,0))","v":0},{"$f":"IF(OR($BB3=\"FSP1P2\",$BB3=\"SSP1P2\"),$BF3,IF(OR($BB3=\"FSP2\",$BB3=\"SSP2\"),$BD3,0))","v":0},{"$f":"IF(OR($BB3=\"FSP1\",$BB3=\"SSP1\"),$BH3,IF(OR($BB3=\"FSP1P2\",$BB3=\"SSP1P2\"),$BI3,0))","v":0},{"$f":"IF(OR($BB3=\"FSP1P2\",$BB3=\"SSP1P2\"),$BJ3,IF(OR($BB3=\"FSP2\",$BB3=\"SSP2\"),$BH3,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS3:$BX3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ3:$CE3)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X3>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DU3=TRUE,SUM($BS3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS3*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DU3=TRUE,SUM($BT3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT3*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DU3=TRUE,SUM($BU3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU3*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DU3=TRUE,SUM($BV3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DU3=TRUE,SUM($BW3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW3*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG3=FALSE,0,IF($DU3=TRUE,SUM($BX3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX3*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN3=FALSE,0,IF($H3=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP3=FALSE,0,ROUND(SUM($BY3*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($X3>0,TRUE,FALSE)","v":false},{"$f":"IF($CR3=FALSE,0,ROUND(SUM($X3*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY3=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X3),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X3)),5)","v":0},{"$f":"SUM(ROUND($CH3:$CM3,2),$CO3,$CQ3,$CS3)","v":0},{"$f":"IF($AA3>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CV3=FALSE,0,IF($DY3=TRUE,SUM($BZ3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ3*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV3=FALSE,0,IF($DY3=TRUE,SUM($CA3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA3*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV3=FALSE,0,IF($DY3=TRUE,SUM($CB3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB3*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV3=FALSE,0,IF($DY3=TRUE,SUM($CC3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV3=FALSE,0,IF($DY3=TRUE,SUM($CD3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD3*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV3=FALSE,0,IF($DY3=TRUE,SUM($CE3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE3*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC3=FALSE,0,IF($H3=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE3=FALSE,0,ROUND(SUM($CF3*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($AA3>0,TRUE,FALSE)","v":false},{"$f":"IF($DG3=FALSE,0,ROUND(SUM($AA3*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY3=TRUE,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA3),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA3)),5)","v":0},{"$f":"SUM(ROUND($CW3:$DB3,2),$DD3,$DF3,$DH3)","v":0},{"$f":"SUM($CU3,$DJ3)","v":0},{"$f":"SUM(SUM($CU3*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ3*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU3*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ3*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM($CT3,$DI3)","v":0},{"$f":"IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL3,IF(VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM3,$DK3))","v":0},{"$f":"IF($DN3>$DO3,SUM($DN3-$DO3),0)","v":0},false,{"$f":"ROUND(IF($DP3=0,0,SUM($DP3/$AD3*$X3)),5)","v":0},false,{"$f":"ROUND(IF($DP3=0,0,SUM($DP3/$AD3*$AA3)),5)","v":0},{"$f":"IF(AND($X3>0,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU3=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH3:$CM3,$CS3,$ED3,$EL3,$ET3:$EY3)-SUM($BY3*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH3:$CM3,$CS3,$ED3,$EL3,$EN3:$ES3)-SUM($BY3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X3>0,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW3=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH3:$CM3,$CO3,$CQ3,$CS3,$ED3,$EF3,$EH3,$EJ3,$ET3:$EY3)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH3:$CM3,$CO3,$CQ3,$CS3,$ED3,$EF3,$EH3,$EJ3,ET3:$EX3)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA3>0,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY3=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW3:$DB3,$DH3,$ED3,$FQ3,$FY3:$GD3)-SUM($CF3*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW3:$DB3,$DH3,$ED3,$FQ3,$FS3:$FX3)-SUM($CF3*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA3>0,VLOOKUP($A3,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA3=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW3:$DB3,$DD3,$DF3,$DH3,$FI3,$FK3,$FM3,$FO3,$FY3:$GD3)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW3:$DB3,$DD3,$DF3,$DH3,$FI3,$FK3,$FM3,$FO3,$FY3:$GD3)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E3<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC3=FALSE,0,ROUND(SUM($AE3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X3>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE3=FALSE,0,ROUND(SUM($BY3*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG3=FALSE,0,SUM($BY3*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X3>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI3=FALSE,0,SUM($BY3*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X3>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK3=TRUE,$X3>0),SUM($BY3*Account!$T$2),0)","v":0},{"$f":"IF(AND($X3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM3=FALSE,0,ROUND(SUM($BS3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM3=FALSE,0,ROUND(SUM($BT3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM3=FALSE,0,ROUND(SUM($BU3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM3=FALSE,0,ROUND(SUM($BV3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM3=FALSE,0,ROUND(SUM($BW3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM3=FALSE,0,ROUND(SUM($BX3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H3/$AD3*$X3),5),0)","v":0},{"$f":"ROUND(SUM($FA3*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ3=FALSE,$FB3,ROUND(MAX(0,SUM(SUM($ET3:$EY3)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE3=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I3","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF3*Account!$AA$2),SUM($FF3*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E3<>\"D-CARE\",Tenant!$F3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH3=FALSE,0,ROUND(SUM($AF3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA3>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A3,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY3=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ3=FALSE,0,ROUND(SUM($CF3*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA3>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA3>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL3=FALSE,0,SUM($CF3*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA3>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN3=FALSE,0,SUM($CF3*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA3>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP3=TRUE,$AA3>0),SUM($CF3*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA3>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR3=FALSE,0,ROUND(SUM($BZ3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR3=FALSE,0,ROUND(SUM($CA3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR3=FALSE,0,ROUND(SUM($CB3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR3=FALSE,0,ROUND(SUM($CC3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR3=FALSE,0,ROUND(SUM($CD3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR3=FALSE,0,ROUND(SUM($CE3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ3*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA3*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB3*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC3*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD3*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE3*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H3/$AD3*$AA3),5),0)","v":0},{"$f":"ROUND(SUM($GF3*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE3=FALSE,$GG3,ROUND(MAX(0,SUM(SUM($FY3:$GD3)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ3=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I3","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK3*Account!$AA$2),SUM($GK3*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D3<=FctrChngDts!$B$14,$E3>FctrChngDts!$B$14),AND($D3<=FctrChngDts!$C$14,$E3>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM3=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},{"$f":"ROUND(SUM($CO3,$DD3,$DK3,$DP3,$GN3),5)","v":0},{"$f":"SUM($ED3,$FI3)","v":0},{"$f":"SUM($EF3,$FK3)","v":0},{"$f":"SUM($EH3,$FM3)","v":0},{"$f":"SUM($EJ3,$FO3)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP3:$GS3))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO3,$DD3,$GP3:$GS3))","v":0},{"$f":"ROUND(SUM($EN3:$ES3,$FS3:$FX3),5)","v":0},{"$f":"IF(SUM($FB3:$FC3,$GG3:$GH3)<0,0,SUM($FB3:$FC3,$GG3:$GH3))","v":0},{"$f":"IF(AND($X3>0,Tenant!$E3=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX3=FALSE,0,ROUND(SUM($AE3*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA3>0,Tenant!$E3=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ3=FALSE,0,ROUND(SUM($AF3*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},{"$f":"SUM($GW3,$GY3,$HA3)","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GO3,$GT3,$GW3,$HB3,$CQ3,$DF3,$DV3,$DX3,$DZ3,$EB3),IF(Account!$Q$2=TRUE,SUM($GO3,$GU3,$GW3,$HB3,$CQ3,$DF3,$DV3,$DX3,$DZ3,$EB3),SUM($GO3,$GT3,$GU3,$GV3,$GW3,$HB3,$CQ3,$DF3,$DV3,$DX3,$DZ3,$EB3)))","v":0},{"$f":"SUM($DK3,$DP3,$DV3,$DX3,$DZ3,$EB3,$GP3:$GS3,$GV3,$GW3,$GY3,$HA3)","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D3,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,8,FALSE)=TRUE,$HD3<0),0,SUM(SUM(SUM($HD3/$AD3*$HE3)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,8,FALSE)=TRUE,$HD3<0),0,SUM(SUM(SUM($HD3/$AD3*$HF3)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU3,$DJ3,$DR3,$DT3,$DV3,$DX3,$DZ3,$EB3,$ED3,$EF3,$EH3,$EJ3,$FI3,$FK3,$FM3,$FO3,$GN3,$GV3,$GY3,$HA3)/$AD3*$X3*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU3,$DJ3,$DR3,$DT3,$DV3,$DX3,$DZ3,$EB3,$ED3,$EF3,$EH3,$EJ3,$FI3,$FK3,$FM3,$FO3,$GN3,$GV3,$GY3,$HA3)/$AD3*$AA3*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E3),$AD3,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D3,FctrChngDts!$C$17<=$E3),_xlfn.DAYS($D3,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E3),$AD3,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D3,FctrChngDts!$C$19<=$E3),_xlfn.DAYS($D3,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($HD3-SUM($HI3:$HJ3))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($HM3-$HN3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN3*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN3*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO3*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO3*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HP3:$HQ3)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D3,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU3*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A3,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV3*Account!$AA$2)),5)","v":0}]
[3,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G4),0,IF($F4<=$G4,SUM($G4-$F4),IF($F4>$G4,SUM((Account!$L$2-$F4)+$G4+1))))","v":0},{"$f":"IF(AND($D4>=FctrChngDts!$C$2,$D4<=FctrChngDts!$D$2),$D4,\"\")","v":""},{"$f":"IF($I4=\"\",\"\",IF($E4<=FctrChngDts!$D$2,$E4,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D4<FctrChngDts!$E$2,$E4<FctrChngDts!$E$2),AND($D4>=FctrChngDts!$F$2,$E4>=FctrChngDts!$F$2)),\"\",IF(AND($D4>=FctrChngDts!$E$2,$D4<=FctrChngDts!$F$2),$D4,FctrChngDts!$E$2))","v":""},{"$f":"IF($K4=\"\",\"\",IF(AND($J4=$K4,$E4>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K4=$J4,$E4,IF(AND($E4>=FctrChngDts!$E$2,$E4<=FctrChngDts!$F$2),$E4,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D4<DATE(YEAR(Account!$J$2),6,1),$D4>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I4<FctrChngDts!$A$2,$J4<FctrChngDts!$A$2),AND($I4>=FctrChngDts!$B$2,$J4>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I4<FctrChngDts!$A$2,$J4>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I4>=FctrChngDts!$A$2,$J4<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I4<FctrChngDts!$B$2,$J4>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K4<FctrChngDts!$A$2,$L4<FctrChngDts!$A$2),AND($K4>=FctrChngDts!$B$2,$L4>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K4<FctrChngDts!$A$2,$L4>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K4>=FctrChngDts!$A$2,$L4<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K4<FctrChngDts!$B$2,$L4>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I4=\"\",$J4=0),0,IF(AND($N4=TRUE,$I4<>0),SUM($J4-$I4+1),IF($O4=TRUE,SUM(FctrChngDts!$A$2-$I4),IF($P4=TRUE,0,IF($Q4=TRUE,SUM($J4-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I4=\"\",$J4=0),0,IF($N4=TRUE,0,IF($O4=TRUE,SUM($J4-FctrChngDts!$A$2+1),IF(AND($P4=TRUE,$I4<>0),SUM($J4-$I4+1),IF($Q4=TRUE,SUM(FctrChngDts!$B$2-$I4),0)))))","v":0},0,{"$f":"IF(OR($K4=\"\",$L4=0),0,IF(AND($R4=TRUE,$K4<>0),SUM($L4-$K4+1),IF($S4=TRUE,SUM(FctrChngDts!$A$2-$K4),IF($T4=TRUE,0,IF($U4=TRUE,SUM($L4-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K4=\"\",$L4=0),0,IF($R4=TRUE,0,IF($S4=TRUE,SUM($L4-FctrChngDts!$A$2+1),IF(AND($T4=TRUE,$K4<>0),SUM($L4-$K4+1),IF($U4=TRUE,SUM(FctrChngDts!$B$2-$K4),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Tenant!$A4:$J503,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR4=FALSE,VLOOKUP($AQ4,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ4,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR4=FALSE,VLOOKUP($AQ4,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ4,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR4=FALSE,VLOOKUP($AQ4,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ4,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR4=FALSE,VLOOKUP($AQ4,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ4,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A4,Tenant!$A4:$J503,6,FALSE)","v":0},{"$f":"VLOOKUP($A4,Tenant!$A4:$J503,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG4=FALSE,0,IF($DU4=TRUE,SUM($BS4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS4*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DU4=TRUE,SUM($BT4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT4*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DU4=TRUE,SUM($BU4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU4*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DU4=TRUE,SUM($BV4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DU4=TRUE,SUM($BW4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW4*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG4=FALSE,0,IF($DU4=TRUE,SUM($BX4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX4*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN4=FALSE,0,IF($H4=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP4=FALSE,0,ROUND(SUM($BY4*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR4=FALSE,0,ROUND(SUM($X4*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY4=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X4),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X4)),5)","v":0},{"$f":"SUM(ROUND($CH4:$CM4,2),$CO4,$CQ4,$CS4)","v":0},false,{"$f":"ROUND(IF($CV4=FALSE,0,IF($DY4=TRUE,SUM($BZ4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ4*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV4=FALSE,0,IF($DY4=TRUE,SUM($CA4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA4*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV4=FALSE,0,IF($DY4=TRUE,SUM($CB4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB4*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV4=FALSE,0,IF($DY4=TRUE,SUM($CC4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV4=FALSE,0,IF($DY4=TRUE,SUM($CD4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD4*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV4=FALSE,0,IF($DY4=TRUE,SUM($CE4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE4*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC4=FALSE,0,IF($H4=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE4=FALSE,0,ROUND(SUM($CF4*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG4=FALSE,0,ROUND(SUM($AA4*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY4=TRUE,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA4),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA4)),5)","v":0},{"$f":"SUM(ROUND($CW4:$DB4,2),$DD4,$DF4,$DH4)","v":0},0,{"$f":"SUM(SUM($CU4*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ4*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU4*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ4*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL4,IF(VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM4,$DK4))","v":0},0,false,0,false,0,{"$f":"IF(AND($X4>0,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU4=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH4:$CM4,$CS4,$ED4,$EL4,$ET4:$EY4)-SUM($BY4*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH4:$CM4,$CS4,$ED4,$EL4,$EN4:$ES4)-SUM($BY4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X4>0,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW4=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH4:$CM4,$CO4,$CQ4,$CS4,$ED4,$EF4,$EH4,$EJ4,$ET4:$EY4)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH4:$CM4,$CO4,$CQ4,$CS4,$ED4,$EF4,$EH4,$EJ4,ET4:$EX4)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA4>0,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY4=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW4:$DB4,$DH4,$ED4,$FQ4,$FY4:$GD4)-SUM($CF4*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW4:$DB4,$DH4,$ED4,$FQ4,$FS4:$FX4)-SUM($CF4*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA4>0,VLOOKUP($A4,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA4=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW4:$DB4,$DD4,$DF4,$DH4,$FI4,$FK4,$FM4,$FO4,$FY4:$GD4)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW4:$DB4,$DD4,$DF4,$DH4,$FI4,$FK4,$FM4,$FO4,$FY4:$GD4)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E4<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC4=FALSE,0,ROUND(SUM($AE4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X4>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE4=FALSE,0,ROUND(SUM($BY4*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG4=FALSE,0,SUM($BY4*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X4>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI4=FALSE,0,SUM($BY4*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X4>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK4=TRUE,$X4>0),SUM($BY4*Account!$T$2),0)","v":0},{"$f":"IF(AND($X4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM4=FALSE,0,ROUND(SUM($BS4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM4=FALSE,0,ROUND(SUM($BT4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM4=FALSE,0,ROUND(SUM($BU4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM4=FALSE,0,ROUND(SUM($BV4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM4=FALSE,0,ROUND(SUM($BW4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM4=FALSE,0,ROUND(SUM($BX4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H4/$AD4*$X4),5),0)","v":0},{"$f":"ROUND(SUM($FA4*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ4=FALSE,$FB4,ROUND(MAX(0,SUM(SUM($ET4:$EY4)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE4=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I4","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF4*Account!$AA$2),SUM($FF4*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E4<>\"D-CARE\",Tenant!$F4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH4=FALSE,0,ROUND(SUM($AF4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA4>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A4,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY4=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ4=FALSE,0,ROUND(SUM($CF4*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA4>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA4>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL4=FALSE,0,SUM($CF4*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA4>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN4=FALSE,0,SUM($CF4*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA4>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP4=TRUE,$AA4>0),SUM($CF4*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA4>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR4=FALSE,0,ROUND(SUM($BZ4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR4=FALSE,0,ROUND(SUM($CA4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR4=FALSE,0,ROUND(SUM($CB4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR4=FALSE,0,ROUND(SUM($CC4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR4=FALSE,0,ROUND(SUM($CD4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR4=FALSE,0,ROUND(SUM($CE4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ4*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA4*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB4*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC4*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD4*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE4*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H4/$AD4*$AA4),5),0)","v":0},{"$f":"ROUND(SUM($GF4*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE4=FALSE,$GG4,ROUND(MAX(0,SUM(SUM($FY4:$GD4)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ4=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I4","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK4*Account!$AA$2),SUM($GK4*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D4<=FctrChngDts!$B$14,$E4>FctrChngDts!$B$14),AND($D4<=FctrChngDts!$C$14,$E4>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM4=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP4:$GS4))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO4,$DD4,$GP4:$GS4))","v":0},0,0,{"$f":"IF(AND($X4>0,Tenant!$E4=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX4=FALSE,0,ROUND(SUM($AE4*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA4>0,Tenant!$E4=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ4=FALSE,0,ROUND(SUM($AF4*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO4,$GT4,$GW4,$HB4,$CQ4,$DF4,$DV4,$DX4,$DZ4,$EB4),IF(Account!$Q$2=TRUE,SUM($GO4,$GU4,$GW4,$HB4,$CQ4,$DF4,$DV4,$DX4,$DZ4,$EB4),SUM($GO4,$GT4,$GU4,$GV4,$GW4,$HB4,$CQ4,$DF4,$DV4,$DX4,$DZ4,$EB4)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D4,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,8,FALSE)=TRUE,$HD4<0),0,SUM(SUM(SUM($HD4/$AD4*$HE4)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,8,FALSE)=TRUE,$HD4<0),0,SUM(SUM(SUM($HD4/$AD4*$HF4)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU4,$DJ4,$DR4,$DT4,$DV4,$DX4,$DZ4,$EB4,$ED4,$EF4,$EH4,$EJ4,$FI4,$FK4,$FM4,$FO4,$GN4,$GV4,$GY4,$HA4)/$AD4*$X4*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU4,$DJ4,$DR4,$DT4,$DV4,$DX4,$DZ4,$EB4,$ED4,$EF4,$EH4,$EJ4,$FI4,$FK4,$FM4,$FO4,$GN4,$GV4,$GY4,$HA4)/$AD4*$AA4*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E4),$AD4,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D4,FctrChngDts!$C$17<=$E4),_xlfn.DAYS($D4,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E4),$AD4,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D4,FctrChngDts!$C$19<=$E4),_xlfn.DAYS($D4,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN4*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN4*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO4*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO4*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D4,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU4*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A4,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV4*Account!$AA$2)),5)","v":0}]
[4,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G5),0,IF($F5<=$G5,SUM($G5-$F5),IF($F5>$G5,SUM((Account!$L$2-$F5)+$G5+1))))","v":0},{"$f":"IF(AND($D5>=FctrChngDts!$C$2,$D5<=FctrChngDts!$D$2),$D5,\"\")","v":""},{"$f":"IF($I5=\"\",\"\",IF($E5<=FctrChngDts!$D$2,$E5,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D5<FctrChngDts!$E$2,$E5<FctrChngDts!$E$2),AND($D5>=FctrChngDts!$F$2,$E5>=FctrChngDts!$F$2)),\"\",IF(AND($D5>=FctrChngDts!$E$2,$D5<=FctrChngDts!$F$2),$D5,FctrChngDts!$E$2))","v":""},{"$f":"IF($K5=\"\",\"\",IF(AND($J5=$K5,$E5>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K5=$J5,$E5,IF(AND($E5>=FctrChngDts!$E$2,$E5<=FctrChngDts!$F$2),$E5,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D5<DATE(YEAR(Account!$J$2),6,1),$D5>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I5<FctrChngDts!$A$2,$J5<FctrChngDts!$A$2),AND($I5>=FctrChngDts!$B$2,$J5>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I5<FctrChngDts!$A$2,$J5>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I5>=FctrChngDts!$A$2,$J5<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I5<FctrChngDts!$B$2,$J5>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K5<FctrChngDts!$A$2,$L5<FctrChngDts!$A$2),AND($K5>=FctrChngDts!$B$2,$L5>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K5<FctrChngDts!$A$2,$L5>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K5>=FctrChngDts!$A$2,$L5<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K5<FctrChngDts!$B$2,$L5>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I5=\"\",$J5=0),0,IF(AND($N5=TRUE,$I5<>0),SUM($J5-$I5+1),IF($O5=TRUE,SUM(FctrChngDts!$A$2-$I5),IF($P5=TRUE,0,IF($Q5=TRUE,SUM($J5-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I5=\"\",$J5=0),0,IF($N5=TRUE,0,IF($O5=TRUE,SUM($J5-FctrChngDts!$A$2+1),IF(AND($P5=TRUE,$I5<>0),SUM($J5-$I5+1),IF($Q5=TRUE,SUM(FctrChngDts!$B$2-$I5),0)))))","v":0},0,{"$f":"IF(OR($K5=\"\",$L5=0),0,IF(AND($R5=TRUE,$K5<>0),SUM($L5-$K5+1),IF($S5=TRUE,SUM(FctrChngDts!$A$2-$K5),IF($T5=TRUE,0,IF($U5=TRUE,SUM($L5-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K5=\"\",$L5=0),0,IF($R5=TRUE,0,IF($S5=TRUE,SUM($L5-FctrChngDts!$A$2+1),IF(AND($T5=TRUE,$K5<>0),SUM($L5-$K5+1),IF($U5=TRUE,SUM(FctrChngDts!$B$2-$K5),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Tenant!$A5:$J504,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR5=FALSE,VLOOKUP($AQ5,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ5,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR5=FALSE,VLOOKUP($AQ5,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ5,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR5=FALSE,VLOOKUP($AQ5,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ5,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR5=FALSE,VLOOKUP($AQ5,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ5,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A5,Tenant!$A5:$J504,6,FALSE)","v":0},{"$f":"VLOOKUP($A5,Tenant!$A5:$J504,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG5=FALSE,0,IF($DU5=TRUE,SUM($BS5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS5*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DU5=TRUE,SUM($BT5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT5*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DU5=TRUE,SUM($BU5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU5*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DU5=TRUE,SUM($BV5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DU5=TRUE,SUM($BW5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW5*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG5=FALSE,0,IF($DU5=TRUE,SUM($BX5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX5*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN5=FALSE,0,IF($H5=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP5=FALSE,0,ROUND(SUM($BY5*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR5=FALSE,0,ROUND(SUM($X5*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY5=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X5),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X5)),5)","v":0},{"$f":"SUM(ROUND($CH5:$CM5,2),$CO5,$CQ5,$CS5)","v":0},false,{"$f":"ROUND(IF($CV5=FALSE,0,IF($DY5=TRUE,SUM($BZ5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ5*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV5=FALSE,0,IF($DY5=TRUE,SUM($CA5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA5*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV5=FALSE,0,IF($DY5=TRUE,SUM($CB5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB5*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV5=FALSE,0,IF($DY5=TRUE,SUM($CC5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV5=FALSE,0,IF($DY5=TRUE,SUM($CD5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD5*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV5=FALSE,0,IF($DY5=TRUE,SUM($CE5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE5*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC5=FALSE,0,IF($H5=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE5=FALSE,0,ROUND(SUM($CF5*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG5=FALSE,0,ROUND(SUM($AA5*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY5=TRUE,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA5),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA5)),5)","v":0},{"$f":"SUM(ROUND($CW5:$DB5,2),$DD5,$DF5,$DH5)","v":0},0,{"$f":"SUM(SUM($CU5*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ5*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU5*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ5*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL5,IF(VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM5,$DK5))","v":0},0,false,0,false,0,{"$f":"IF(AND($X5>0,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU5=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH5:$CM5,$CS5,$ED5,$EL5,$ET5:$EY5)-SUM($BY5*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH5:$CM5,$CS5,$ED5,$EL5,$EN5:$ES5)-SUM($BY5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X5>0,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW5=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH5:$CM5,$CO5,$CQ5,$CS5,$ED5,$EF5,$EH5,$EJ5,$ET5:$EY5)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH5:$CM5,$CO5,$CQ5,$CS5,$ED5,$EF5,$EH5,$EJ5,ET5:$EX5)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA5>0,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY5=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW5:$DB5,$DH5,$ED5,$FQ5,$FY5:$GD5)-SUM($CF5*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW5:$DB5,$DH5,$ED5,$FQ5,$FS5:$FX5)-SUM($CF5*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA5>0,VLOOKUP($A5,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA5=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW5:$DB5,$DD5,$DF5,$DH5,$FI5,$FK5,$FM5,$FO5,$FY5:$GD5)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW5:$DB5,$DD5,$DF5,$DH5,$FI5,$FK5,$FM5,$FO5,$FY5:$GD5)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E5<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC5=FALSE,0,ROUND(SUM($AE5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X5>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE5=FALSE,0,ROUND(SUM($BY5*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG5=FALSE,0,SUM($BY5*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X5>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI5=FALSE,0,SUM($BY5*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X5>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK5=TRUE,$X5>0),SUM($BY5*Account!$T$2),0)","v":0},{"$f":"IF(AND($X5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM5=FALSE,0,ROUND(SUM($BS5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM5=FALSE,0,ROUND(SUM($BT5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM5=FALSE,0,ROUND(SUM($BU5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM5=FALSE,0,ROUND(SUM($BV5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM5=FALSE,0,ROUND(SUM($BW5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM5=FALSE,0,ROUND(SUM($BX5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H5/$AD5*$X5),5),0)","v":0},{"$f":"ROUND(SUM($FA5*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ5=FALSE,$FB5,ROUND(MAX(0,SUM(SUM($ET5:$EY5)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE5=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I5","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF5*Account!$AA$2),SUM($FF5*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E5<>\"D-CARE\",Tenant!$F5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH5=FALSE,0,ROUND(SUM($AF5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA5>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A5,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY5=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ5=FALSE,0,ROUND(SUM($CF5*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA5>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA5>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL5=FALSE,0,SUM($CF5*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA5>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN5=FALSE,0,SUM($CF5*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA5>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP5=TRUE,$AA5>0),SUM($CF5*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA5>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR5=FALSE,0,ROUND(SUM($BZ5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR5=FALSE,0,ROUND(SUM($CA5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR5=FALSE,0,ROUND(SUM($CB5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR5=FALSE,0,ROUND(SUM($CC5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR5=FALSE,0,ROUND(SUM($CD5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR5=FALSE,0,ROUND(SUM($CE5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ5*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA5*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB5*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC5*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD5*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE5*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H5/$AD5*$AA5),5),0)","v":0},{"$f":"ROUND(SUM($GF5*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE5=FALSE,$GG5,ROUND(MAX(0,SUM(SUM($FY5:$GD5)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ5=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I5","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK5*Account!$AA$2),SUM($GK5*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D5<=FctrChngDts!$B$14,$E5>FctrChngDts!$B$14),AND($D5<=FctrChngDts!$C$14,$E5>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM5=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP5:$GS5))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO5,$DD5,$GP5:$GS5))","v":0},0,0,{"$f":"IF(AND($X5>0,Tenant!$E5=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX5=FALSE,0,ROUND(SUM($AE5*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA5>0,Tenant!$E5=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ5=FALSE,0,ROUND(SUM($AF5*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO5,$GT5,$GW5,$HB5,$CQ5,$DF5,$DV5,$DX5,$DZ5,$EB5),IF(Account!$Q$2=TRUE,SUM($GO5,$GU5,$GW5,$HB5,$CQ5,$DF5,$DV5,$DX5,$DZ5,$EB5),SUM($GO5,$GT5,$GU5,$GV5,$GW5,$HB5,$CQ5,$DF5,$DV5,$DX5,$DZ5,$EB5)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D5,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,8,FALSE)=TRUE,$HD5<0),0,SUM(SUM(SUM($HD5/$AD5*$HE5)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,8,FALSE)=TRUE,$HD5<0),0,SUM(SUM(SUM($HD5/$AD5*$HF5)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU5,$DJ5,$DR5,$DT5,$DV5,$DX5,$DZ5,$EB5,$ED5,$EF5,$EH5,$EJ5,$FI5,$FK5,$FM5,$FO5,$GN5,$GV5,$GY5,$HA5)/$AD5*$X5*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU5,$DJ5,$DR5,$DT5,$DV5,$DX5,$DZ5,$EB5,$ED5,$EF5,$EH5,$EJ5,$FI5,$FK5,$FM5,$FO5,$GN5,$GV5,$GY5,$HA5)/$AD5*$AA5*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E5),$AD5,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D5,FctrChngDts!$C$17<=$E5),_xlfn.DAYS($D5,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E5),$AD5,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D5,FctrChngDts!$C$19<=$E5),_xlfn.DAYS($D5,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN5*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN5*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO5*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO5*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D5,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU5*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A5,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV5*Account!$AA$2)),5)","v":0}]
[5,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G6),0,IF($F6<=$G6,SUM($G6-$F6),IF($F6>$G6,SUM((Account!$L$2-$F6)+$G6+1))))","v":0},{"$f":"IF(AND($D6>=FctrChngDts!$C$2,$D6<=FctrChngDts!$D$2),$D6,\"\")","v":""},{"$f":"IF($I6=\"\",\"\",IF($E6<=FctrChngDts!$D$2,$E6,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D6<FctrChngDts!$E$2,$E6<FctrChngDts!$E$2),AND($D6>=FctrChngDts!$F$2,$E6>=FctrChngDts!$F$2)),\"\",IF(AND($D6>=FctrChngDts!$E$2,$D6<=FctrChngDts!$F$2),$D6,FctrChngDts!$E$2))","v":""},{"$f":"IF($K6=\"\",\"\",IF(AND($J6=$K6,$E6>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K6=$J6,$E6,IF(AND($E6>=FctrChngDts!$E$2,$E6<=FctrChngDts!$F$2),$E6,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D6<DATE(YEAR(Account!$J$2),6,1),$D6>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I6<FctrChngDts!$A$2,$J6<FctrChngDts!$A$2),AND($I6>=FctrChngDts!$B$2,$J6>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I6<FctrChngDts!$A$2,$J6>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I6>=FctrChngDts!$A$2,$J6<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I6<FctrChngDts!$B$2,$J6>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K6<FctrChngDts!$A$2,$L6<FctrChngDts!$A$2),AND($K6>=FctrChngDts!$B$2,$L6>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K6<FctrChngDts!$A$2,$L6>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K6>=FctrChngDts!$A$2,$L6<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K6<FctrChngDts!$B$2,$L6>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I6=\"\",$J6=0),0,IF(AND($N6=TRUE,$I6<>0),SUM($J6-$I6+1),IF($O6=TRUE,SUM(FctrChngDts!$A$2-$I6),IF($P6=TRUE,0,IF($Q6=TRUE,SUM($J6-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I6=\"\",$J6=0),0,IF($N6=TRUE,0,IF($O6=TRUE,SUM($J6-FctrChngDts!$A$2+1),IF(AND($P6=TRUE,$I6<>0),SUM($J6-$I6+1),IF($Q6=TRUE,SUM(FctrChngDts!$B$2-$I6),0)))))","v":0},0,{"$f":"IF(OR($K6=\"\",$L6=0),0,IF(AND($R6=TRUE,$K6<>0),SUM($L6-$K6+1),IF($S6=TRUE,SUM(FctrChngDts!$A$2-$K6),IF($T6=TRUE,0,IF($U6=TRUE,SUM($L6-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K6=\"\",$L6=0),0,IF($R6=TRUE,0,IF($S6=TRUE,SUM($L6-FctrChngDts!$A$2+1),IF(AND($T6=TRUE,$K6<>0),SUM($L6-$K6+1),IF($U6=TRUE,SUM(FctrChngDts!$B$2-$K6),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Tenant!$A6:$J505,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR6=FALSE,VLOOKUP($AQ6,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ6,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR6=FALSE,VLOOKUP($AQ6,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ6,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR6=FALSE,VLOOKUP($AQ6,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ6,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR6=FALSE,VLOOKUP($AQ6,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ6,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A6,Tenant!$A6:$J505,6,FALSE)","v":0},{"$f":"VLOOKUP($A6,Tenant!$A6:$J505,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG6=FALSE,0,IF($DU6=TRUE,SUM($BS6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS6*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DU6=TRUE,SUM($BT6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT6*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DU6=TRUE,SUM($BU6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU6*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DU6=TRUE,SUM($BV6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DU6=TRUE,SUM($BW6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW6*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG6=FALSE,0,IF($DU6=TRUE,SUM($BX6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX6*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN6=FALSE,0,IF($H6=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP6=FALSE,0,ROUND(SUM($BY6*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR6=FALSE,0,ROUND(SUM($X6*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY6=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X6),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X6)),5)","v":0},{"$f":"SUM(ROUND($CH6:$CM6,2),$CO6,$CQ6,$CS6)","v":0},false,{"$f":"ROUND(IF($CV6=FALSE,0,IF($DY6=TRUE,SUM($BZ6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ6*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV6=FALSE,0,IF($DY6=TRUE,SUM($CA6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA6*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV6=FALSE,0,IF($DY6=TRUE,SUM($CB6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB6*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV6=FALSE,0,IF($DY6=TRUE,SUM($CC6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV6=FALSE,0,IF($DY6=TRUE,SUM($CD6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD6*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV6=FALSE,0,IF($DY6=TRUE,SUM($CE6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE6*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC6=FALSE,0,IF($H6=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE6=FALSE,0,ROUND(SUM($CF6*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG6=FALSE,0,ROUND(SUM($AA6*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY6=TRUE,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA6),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA6)),5)","v":0},{"$f":"SUM(ROUND($CW6:$DB6,2),$DD6,$DF6,$DH6)","v":0},0,{"$f":"SUM(SUM($CU6*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ6*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU6*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ6*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL6,IF(VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM6,$DK6))","v":0},0,false,0,false,0,{"$f":"IF(AND($X6>0,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU6=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH6:$CM6,$CS6,$ED6,$EL6,$ET6:$EY6)-SUM($BY6*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH6:$CM6,$CS6,$ED6,$EL6,$EN6:$ES6)-SUM($BY6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X6>0,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW6=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH6:$CM6,$CO6,$CQ6,$CS6,$ED6,$EF6,$EH6,$EJ6,$ET6:$EY6)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH6:$CM6,$CO6,$CQ6,$CS6,$ED6,$EF6,$EH6,$EJ6,ET6:$EX6)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA6>0,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY6=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW6:$DB6,$DH6,$ED6,$FQ6,$FY6:$GD6)-SUM($CF6*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW6:$DB6,$DH6,$ED6,$FQ6,$FS6:$FX6)-SUM($CF6*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA6>0,VLOOKUP($A6,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA6=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW6:$DB6,$DD6,$DF6,$DH6,$FI6,$FK6,$FM6,$FO6,$FY6:$GD6)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW6:$DB6,$DD6,$DF6,$DH6,$FI6,$FK6,$FM6,$FO6,$FY6:$GD6)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E6<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC6=FALSE,0,ROUND(SUM($AE6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X6>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE6=FALSE,0,ROUND(SUM($BY6*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG6=FALSE,0,SUM($BY6*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X6>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI6=FALSE,0,SUM($BY6*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X6>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK6=TRUE,$X6>0),SUM($BY6*Account!$T$2),0)","v":0},{"$f":"IF(AND($X6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM6=FALSE,0,ROUND(SUM($BS6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM6=FALSE,0,ROUND(SUM($BT6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM6=FALSE,0,ROUND(SUM($BU6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM6=FALSE,0,ROUND(SUM($BV6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM6=FALSE,0,ROUND(SUM($BW6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM6=FALSE,0,ROUND(SUM($BX6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H6/$AD6*$X6),5),0)","v":0},{"$f":"ROUND(SUM($FA6*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ6=FALSE,$FB6,ROUND(MAX(0,SUM(SUM($ET6:$EY6)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE6=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I6","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF6*Account!$AA$2),SUM($FF6*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E6<>\"D-CARE\",Tenant!$F6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH6=FALSE,0,ROUND(SUM($AF6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA6>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A6,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY6=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ6=FALSE,0,ROUND(SUM($CF6*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA6>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA6>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL6=FALSE,0,SUM($CF6*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA6>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN6=FALSE,0,SUM($CF6*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA6>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP6=TRUE,$AA6>0),SUM($CF6*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA6>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR6=FALSE,0,ROUND(SUM($BZ6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR6=FALSE,0,ROUND(SUM($CA6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR6=FALSE,0,ROUND(SUM($CB6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR6=FALSE,0,ROUND(SUM($CC6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR6=FALSE,0,ROUND(SUM($CD6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR6=FALSE,0,ROUND(SUM($CE6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ6*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA6*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB6*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC6*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD6*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE6*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H6/$AD6*$AA6),5),0)","v":0},{"$f":"ROUND(SUM($GF6*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE6=FALSE,$GG6,ROUND(MAX(0,SUM(SUM($FY6:$GD6)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ6=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I6","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK6*Account!$AA$2),SUM($GK6*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D6<=FctrChngDts!$B$14,$E6>FctrChngDts!$B$14),AND($D6<=FctrChngDts!$C$14,$E6>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM6=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP6:$GS6))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO6,$DD6,$GP6:$GS6))","v":0},0,0,{"$f":"IF(AND($X6>0,Tenant!$E6=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX6=FALSE,0,ROUND(SUM($AE6*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA6>0,Tenant!$E6=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ6=FALSE,0,ROUND(SUM($AF6*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO6,$GT6,$GW6,$HB6,$CQ6,$DF6,$DV6,$DX6,$DZ6,$EB6),IF(Account!$Q$2=TRUE,SUM($GO6,$GU6,$GW6,$HB6,$CQ6,$DF6,$DV6,$DX6,$DZ6,$EB6),SUM($GO6,$GT6,$GU6,$GV6,$GW6,$HB6,$CQ6,$DF6,$DV6,$DX6,$DZ6,$EB6)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D6,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,8,FALSE)=TRUE,$HD6<0),0,SUM(SUM(SUM($HD6/$AD6*$HE6)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,8,FALSE)=TRUE,$HD6<0),0,SUM(SUM(SUM($HD6/$AD6*$HF6)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU6,$DJ6,$DR6,$DT6,$DV6,$DX6,$DZ6,$EB6,$ED6,$EF6,$EH6,$EJ6,$FI6,$FK6,$FM6,$FO6,$GN6,$GV6,$GY6,$HA6)/$AD6*$X6*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU6,$DJ6,$DR6,$DT6,$DV6,$DX6,$DZ6,$EB6,$ED6,$EF6,$EH6,$EJ6,$FI6,$FK6,$FM6,$FO6,$GN6,$GV6,$GY6,$HA6)/$AD6*$AA6*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E6),$AD6,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D6,FctrChngDts!$C$17<=$E6),_xlfn.DAYS($D6,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E6),$AD6,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D6,FctrChngDts!$C$19<=$E6),_xlfn.DAYS($D6,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN6*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN6*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO6*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO6*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D6,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU6*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A6,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV6*Account!$AA$2)),5)","v":0}]
[6,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G7),0,IF($F7<=$G7,SUM($G7-$F7),IF($F7>$G7,SUM((Account!$L$2-$F7)+$G7+1))))","v":0},{"$f":"IF(AND($D7>=FctrChngDts!$C$2,$D7<=FctrChngDts!$D$2),$D7,\"\")","v":""},{"$f":"IF($I7=\"\",\"\",IF($E7<=FctrChngDts!$D$2,$E7,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D7<FctrChngDts!$E$2,$E7<FctrChngDts!$E$2),AND($D7>=FctrChngDts!$F$2,$E7>=FctrChngDts!$F$2)),\"\",IF(AND($D7>=FctrChngDts!$E$2,$D7<=FctrChngDts!$F$2),$D7,FctrChngDts!$E$2))","v":""},{"$f":"IF($K7=\"\",\"\",IF(AND($J7=$K7,$E7>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K7=$J7,$E7,IF(AND($E7>=FctrChngDts!$E$2,$E7<=FctrChngDts!$F$2),$E7,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D7<DATE(YEAR(Account!$J$2),6,1),$D7>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I7<FctrChngDts!$A$2,$J7<FctrChngDts!$A$2),AND($I7>=FctrChngDts!$B$2,$J7>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I7<FctrChngDts!$A$2,$J7>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I7>=FctrChngDts!$A$2,$J7<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I7<FctrChngDts!$B$2,$J7>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K7<FctrChngDts!$A$2,$L7<FctrChngDts!$A$2),AND($K7>=FctrChngDts!$B$2,$L7>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K7<FctrChngDts!$A$2,$L7>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K7>=FctrChngDts!$A$2,$L7<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K7<FctrChngDts!$B$2,$L7>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I7=\"\",$J7=0),0,IF(AND($N7=TRUE,$I7<>0),SUM($J7-$I7+1),IF($O7=TRUE,SUM(FctrChngDts!$A$2-$I7),IF($P7=TRUE,0,IF($Q7=TRUE,SUM($J7-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I7=\"\",$J7=0),0,IF($N7=TRUE,0,IF($O7=TRUE,SUM($J7-FctrChngDts!$A$2+1),IF(AND($P7=TRUE,$I7<>0),SUM($J7-$I7+1),IF($Q7=TRUE,SUM(FctrChngDts!$B$2-$I7),0)))))","v":0},0,{"$f":"IF(OR($K7=\"\",$L7=0),0,IF(AND($R7=TRUE,$K7<>0),SUM($L7-$K7+1),IF($S7=TRUE,SUM(FctrChngDts!$A$2-$K7),IF($T7=TRUE,0,IF($U7=TRUE,SUM($L7-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K7=\"\",$L7=0),0,IF($R7=TRUE,0,IF($S7=TRUE,SUM($L7-FctrChngDts!$A$2+1),IF(AND($T7=TRUE,$K7<>0),SUM($L7-$K7+1),IF($U7=TRUE,SUM(FctrChngDts!$B$2-$K7),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Tenant!$A7:$J506,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR7=FALSE,VLOOKUP($AQ7,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ7,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR7=FALSE,VLOOKUP($AQ7,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ7,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR7=FALSE,VLOOKUP($AQ7,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ7,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR7=FALSE,VLOOKUP($AQ7,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ7,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A7,Tenant!$A7:$J506,6,FALSE)","v":0},{"$f":"VLOOKUP($A7,Tenant!$A7:$J506,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG7=FALSE,0,IF($DU7=TRUE,SUM($BS7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS7*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DU7=TRUE,SUM($BT7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT7*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DU7=TRUE,SUM($BU7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU7*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DU7=TRUE,SUM($BV7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DU7=TRUE,SUM($BW7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW7*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG7=FALSE,0,IF($DU7=TRUE,SUM($BX7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX7*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN7=FALSE,0,IF($H7=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP7=FALSE,0,ROUND(SUM($BY7*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR7=FALSE,0,ROUND(SUM($X7*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY7=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X7),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X7)),5)","v":0},{"$f":"SUM(ROUND($CH7:$CM7,2),$CO7,$CQ7,$CS7)","v":0},false,{"$f":"ROUND(IF($CV7=FALSE,0,IF($DY7=TRUE,SUM($BZ7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ7*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV7=FALSE,0,IF($DY7=TRUE,SUM($CA7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA7*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV7=FALSE,0,IF($DY7=TRUE,SUM($CB7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB7*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV7=FALSE,0,IF($DY7=TRUE,SUM($CC7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV7=FALSE,0,IF($DY7=TRUE,SUM($CD7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD7*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV7=FALSE,0,IF($DY7=TRUE,SUM($CE7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE7*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC7=FALSE,0,IF($H7=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE7=FALSE,0,ROUND(SUM($CF7*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG7=FALSE,0,ROUND(SUM($AA7*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY7=TRUE,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA7),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA7)),5)","v":0},{"$f":"SUM(ROUND($CW7:$DB7,2),$DD7,$DF7,$DH7)","v":0},0,{"$f":"SUM(SUM($CU7*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ7*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU7*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ7*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL7,IF(VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM7,$DK7))","v":0},0,false,0,false,0,{"$f":"IF(AND($X7>0,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU7=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH7:$CM7,$CS7,$ED7,$EL7,$ET7:$EY7)-SUM($BY7*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH7:$CM7,$CS7,$ED7,$EL7,$EN7:$ES7)-SUM($BY7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X7>0,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW7=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH7:$CM7,$CO7,$CQ7,$CS7,$ED7,$EF7,$EH7,$EJ7,$ET7:$EY7)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH7:$CM7,$CO7,$CQ7,$CS7,$ED7,$EF7,$EH7,$EJ7,ET7:$EX7)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA7>0,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY7=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW7:$DB7,$DH7,$ED7,$FQ7,$FY7:$GD7)-SUM($CF7*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW7:$DB7,$DH7,$ED7,$FQ7,$FS7:$FX7)-SUM($CF7*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA7>0,VLOOKUP($A7,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA7=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW7:$DB7,$DD7,$DF7,$DH7,$FI7,$FK7,$FM7,$FO7,$FY7:$GD7)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW7:$DB7,$DD7,$DF7,$DH7,$FI7,$FK7,$FM7,$FO7,$FY7:$GD7)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E7<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC7=FALSE,0,ROUND(SUM($AE7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X7>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE7=FALSE,0,ROUND(SUM($BY7*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG7=FALSE,0,SUM($BY7*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X7>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI7=FALSE,0,SUM($BY7*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X7>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK7=TRUE,$X7>0),SUM($BY7*Account!$T$2),0)","v":0},{"$f":"IF(AND($X7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM7=FALSE,0,ROUND(SUM($BS7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM7=FALSE,0,ROUND(SUM($BT7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM7=FALSE,0,ROUND(SUM($BU7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM7=FALSE,0,ROUND(SUM($BV7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM7=FALSE,0,ROUND(SUM($BW7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM7=FALSE,0,ROUND(SUM($BX7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H7/$AD7*$X7),5),0)","v":0},{"$f":"ROUND(SUM($FA7*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ7=FALSE,$FB7,ROUND(MAX(0,SUM(SUM($ET7:$EY7)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE7=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I7","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF7*Account!$AA$2),SUM($FF7*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E7<>\"D-CARE\",Tenant!$F7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH7=FALSE,0,ROUND(SUM($AF7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA7>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A7,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY7=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ7=FALSE,0,ROUND(SUM($CF7*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA7>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA7>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL7=FALSE,0,SUM($CF7*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA7>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN7=FALSE,0,SUM($CF7*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA7>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP7=TRUE,$AA7>0),SUM($CF7*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA7>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR7=FALSE,0,ROUND(SUM($BZ7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR7=FALSE,0,ROUND(SUM($CA7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR7=FALSE,0,ROUND(SUM($CB7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR7=FALSE,0,ROUND(SUM($CC7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR7=FALSE,0,ROUND(SUM($CD7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR7=FALSE,0,ROUND(SUM($CE7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ7*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA7*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB7*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC7*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD7*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE7*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H7/$AD7*$AA7),5),0)","v":0},{"$f":"ROUND(SUM($GF7*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE7=FALSE,$GG7,ROUND(MAX(0,SUM(SUM($FY7:$GD7)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ7=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I7","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK7*Account!$AA$2),SUM($GK7*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D7<=FctrChngDts!$B$14,$E7>FctrChngDts!$B$14),AND($D7<=FctrChngDts!$C$14,$E7>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM7=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP7:$GS7))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO7,$DD7,$GP7:$GS7))","v":0},0,0,{"$f":"IF(AND($X7>0,Tenant!$E7=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX7=FALSE,0,ROUND(SUM($AE7*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA7>0,Tenant!$E7=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ7=FALSE,0,ROUND(SUM($AF7*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO7,$GT7,$GW7,$HB7,$CQ7,$DF7,$DV7,$DX7,$DZ7,$EB7),IF(Account!$Q$2=TRUE,SUM($GO7,$GU7,$GW7,$HB7,$CQ7,$DF7,$DV7,$DX7,$DZ7,$EB7),SUM($GO7,$GT7,$GU7,$GV7,$GW7,$HB7,$CQ7,$DF7,$DV7,$DX7,$DZ7,$EB7)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D7,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,8,FALSE)=TRUE,$HD7<0),0,SUM(SUM(SUM($HD7/$AD7*$HE7)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,8,FALSE)=TRUE,$HD7<0),0,SUM(SUM(SUM($HD7/$AD7*$HF7)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU7,$DJ7,$DR7,$DT7,$DV7,$DX7,$DZ7,$EB7,$ED7,$EF7,$EH7,$EJ7,$FI7,$FK7,$FM7,$FO7,$GN7,$GV7,$GY7,$HA7)/$AD7*$X7*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU7,$DJ7,$DR7,$DT7,$DV7,$DX7,$DZ7,$EB7,$ED7,$EF7,$EH7,$EJ7,$FI7,$FK7,$FM7,$FO7,$GN7,$GV7,$GY7,$HA7)/$AD7*$AA7*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E7),$AD7,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D7,FctrChngDts!$C$17<=$E7),_xlfn.DAYS($D7,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E7),$AD7,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D7,FctrChngDts!$C$19<=$E7),_xlfn.DAYS($D7,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN7*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN7*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO7*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO7*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D7,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU7*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A7,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV7*Account!$AA$2)),5)","v":0}]
[7,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G8),0,IF($F8<=$G8,SUM($G8-$F8),IF($F8>$G8,SUM((Account!$L$2-$F8)+$G8+1))))","v":0},{"$f":"IF(AND($D8>=FctrChngDts!$C$2,$D8<=FctrChngDts!$D$2),$D8,\"\")","v":""},{"$f":"IF($I8=\"\",\"\",IF($E8<=FctrChngDts!$D$2,$E8,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D8<FctrChngDts!$E$2,$E8<FctrChngDts!$E$2),AND($D8>=FctrChngDts!$F$2,$E8>=FctrChngDts!$F$2)),\"\",IF(AND($D8>=FctrChngDts!$E$2,$D8<=FctrChngDts!$F$2),$D8,FctrChngDts!$E$2))","v":""},{"$f":"IF($K8=\"\",\"\",IF(AND($J8=$K8,$E8>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K8=$J8,$E8,IF(AND($E8>=FctrChngDts!$E$2,$E8<=FctrChngDts!$F$2),$E8,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D8<DATE(YEAR(Account!$J$2),6,1),$D8>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I8<FctrChngDts!$A$2,$J8<FctrChngDts!$A$2),AND($I8>=FctrChngDts!$B$2,$J8>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I8<FctrChngDts!$A$2,$J8>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I8>=FctrChngDts!$A$2,$J8<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I8<FctrChngDts!$B$2,$J8>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K8<FctrChngDts!$A$2,$L8<FctrChngDts!$A$2),AND($K8>=FctrChngDts!$B$2,$L8>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K8<FctrChngDts!$A$2,$L8>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K8>=FctrChngDts!$A$2,$L8<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K8<FctrChngDts!$B$2,$L8>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I8=\"\",$J8=0),0,IF(AND($N8=TRUE,$I8<>0),SUM($J8-$I8+1),IF($O8=TRUE,SUM(FctrChngDts!$A$2-$I8),IF($P8=TRUE,0,IF($Q8=TRUE,SUM($J8-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I8=\"\",$J8=0),0,IF($N8=TRUE,0,IF($O8=TRUE,SUM($J8-FctrChngDts!$A$2+1),IF(AND($P8=TRUE,$I8<>0),SUM($J8-$I8+1),IF($Q8=TRUE,SUM(FctrChngDts!$B$2-$I8),0)))))","v":0},0,{"$f":"IF(OR($K8=\"\",$L8=0),0,IF(AND($R8=TRUE,$K8<>0),SUM($L8-$K8+1),IF($S8=TRUE,SUM(FctrChngDts!$A$2-$K8),IF($T8=TRUE,0,IF($U8=TRUE,SUM($L8-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K8=\"\",$L8=0),0,IF($R8=TRUE,0,IF($S8=TRUE,SUM($L8-FctrChngDts!$A$2+1),IF(AND($T8=TRUE,$K8<>0),SUM($L8-$K8+1),IF($U8=TRUE,SUM(FctrChngDts!$B$2-$K8),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Tenant!$A8:$J507,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR8=FALSE,VLOOKUP($AQ8,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ8,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR8=FALSE,VLOOKUP($AQ8,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ8,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR8=FALSE,VLOOKUP($AQ8,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ8,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR8=FALSE,VLOOKUP($AQ8,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ8,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A8,Tenant!$A8:$J507,6,FALSE)","v":0},{"$f":"VLOOKUP($A8,Tenant!$A8:$J507,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG8=FALSE,0,IF($DU8=TRUE,SUM($BS8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS8*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DU8=TRUE,SUM($BT8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT8*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DU8=TRUE,SUM($BU8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU8*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DU8=TRUE,SUM($BV8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DU8=TRUE,SUM($BW8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW8*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG8=FALSE,0,IF($DU8=TRUE,SUM($BX8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX8*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN8=FALSE,0,IF($H8=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP8=FALSE,0,ROUND(SUM($BY8*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR8=FALSE,0,ROUND(SUM($X8*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY8=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X8),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X8)),5)","v":0},{"$f":"SUM(ROUND($CH8:$CM8,2),$CO8,$CQ8,$CS8)","v":0},false,{"$f":"ROUND(IF($CV8=FALSE,0,IF($DY8=TRUE,SUM($BZ8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ8*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV8=FALSE,0,IF($DY8=TRUE,SUM($CA8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA8*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV8=FALSE,0,IF($DY8=TRUE,SUM($CB8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB8*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV8=FALSE,0,IF($DY8=TRUE,SUM($CC8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV8=FALSE,0,IF($DY8=TRUE,SUM($CD8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD8*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV8=FALSE,0,IF($DY8=TRUE,SUM($CE8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE8*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC8=FALSE,0,IF($H8=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE8=FALSE,0,ROUND(SUM($CF8*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG8=FALSE,0,ROUND(SUM($AA8*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY8=TRUE,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA8),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA8)),5)","v":0},{"$f":"SUM(ROUND($CW8:$DB8,2),$DD8,$DF8,$DH8)","v":0},0,{"$f":"SUM(SUM($CU8*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ8*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU8*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ8*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL8,IF(VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM8,$DK8))","v":0},0,false,0,false,0,{"$f":"IF(AND($X8>0,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU8=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH8:$CM8,$CS8,$ED8,$EL8,$ET8:$EY8)-SUM($BY8*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH8:$CM8,$CS8,$ED8,$EL8,$EN8:$ES8)-SUM($BY8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X8>0,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW8=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH8:$CM8,$CO8,$CQ8,$CS8,$ED8,$EF8,$EH8,$EJ8,$ET8:$EY8)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH8:$CM8,$CO8,$CQ8,$CS8,$ED8,$EF8,$EH8,$EJ8,ET8:$EX8)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA8>0,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY8=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW8:$DB8,$DH8,$ED8,$FQ8,$FY8:$GD8)-SUM($CF8*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW8:$DB8,$DH8,$ED8,$FQ8,$FS8:$FX8)-SUM($CF8*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA8>0,VLOOKUP($A8,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA8=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW8:$DB8,$DD8,$DF8,$DH8,$FI8,$FK8,$FM8,$FO8,$FY8:$GD8)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW8:$DB8,$DD8,$DF8,$DH8,$FI8,$FK8,$FM8,$FO8,$FY8:$GD8)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E8<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC8=FALSE,0,ROUND(SUM($AE8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X8>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE8=FALSE,0,ROUND(SUM($BY8*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG8=FALSE,0,SUM($BY8*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X8>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI8=FALSE,0,SUM($BY8*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X8>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK8=TRUE,$X8>0),SUM($BY8*Account!$T$2),0)","v":0},{"$f":"IF(AND($X8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM8=FALSE,0,ROUND(SUM($BS8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM8=FALSE,0,ROUND(SUM($BT8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM8=FALSE,0,ROUND(SUM($BU8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM8=FALSE,0,ROUND(SUM($BV8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM8=FALSE,0,ROUND(SUM($BW8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM8=FALSE,0,ROUND(SUM($BX8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H8/$AD8*$X8),5),0)","v":0},{"$f":"ROUND(SUM($FA8*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ8=FALSE,$FB8,ROUND(MAX(0,SUM(SUM($ET8:$EY8)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE8=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I8","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF8*Account!$AA$2),SUM($FF8*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E8<>\"D-CARE\",Tenant!$F8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH8=FALSE,0,ROUND(SUM($AF8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA8>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A8,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY8=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ8=FALSE,0,ROUND(SUM($CF8*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA8>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA8>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL8=FALSE,0,SUM($CF8*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA8>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN8=FALSE,0,SUM($CF8*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA8>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP8=TRUE,$AA8>0),SUM($CF8*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA8>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR8=FALSE,0,ROUND(SUM($BZ8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR8=FALSE,0,ROUND(SUM($CA8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR8=FALSE,0,ROUND(SUM($CB8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR8=FALSE,0,ROUND(SUM($CC8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR8=FALSE,0,ROUND(SUM($CD8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR8=FALSE,0,ROUND(SUM($CE8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ8*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA8*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB8*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC8*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD8*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE8*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H8/$AD8*$AA8),5),0)","v":0},{"$f":"ROUND(SUM($GF8*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE8=FALSE,$GG8,ROUND(MAX(0,SUM(SUM($FY8:$GD8)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ8=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I8","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK8*Account!$AA$2),SUM($GK8*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D8<=FctrChngDts!$B$14,$E8>FctrChngDts!$B$14),AND($D8<=FctrChngDts!$C$14,$E8>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM8=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP8:$GS8))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO8,$DD8,$GP8:$GS8))","v":0},0,0,{"$f":"IF(AND($X8>0,Tenant!$E8=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX8=FALSE,0,ROUND(SUM($AE8*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA8>0,Tenant!$E8=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ8=FALSE,0,ROUND(SUM($AF8*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO8,$GT8,$GW8,$HB8,$CQ8,$DF8,$DV8,$DX8,$DZ8,$EB8),IF(Account!$Q$2=TRUE,SUM($GO8,$GU8,$GW8,$HB8,$CQ8,$DF8,$DV8,$DX8,$DZ8,$EB8),SUM($GO8,$GT8,$GU8,$GV8,$GW8,$HB8,$CQ8,$DF8,$DV8,$DX8,$DZ8,$EB8)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D8,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,8,FALSE)=TRUE,$HD8<0),0,SUM(SUM(SUM($HD8/$AD8*$HE8)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,8,FALSE)=TRUE,$HD8<0),0,SUM(SUM(SUM($HD8/$AD8*$HF8)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU8,$DJ8,$DR8,$DT8,$DV8,$DX8,$DZ8,$EB8,$ED8,$EF8,$EH8,$EJ8,$FI8,$FK8,$FM8,$FO8,$GN8,$GV8,$GY8,$HA8)/$AD8*$X8*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU8,$DJ8,$DR8,$DT8,$DV8,$DX8,$DZ8,$EB8,$ED8,$EF8,$EH8,$EJ8,$FI8,$FK8,$FM8,$FO8,$GN8,$GV8,$GY8,$HA8)/$AD8*$AA8*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E8),$AD8,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D8,FctrChngDts!$C$17<=$E8),_xlfn.DAYS($D8,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E8),$AD8,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D8,FctrChngDts!$C$19<=$E8),_xlfn.DAYS($D8,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN8*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN8*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO8*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO8*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D8,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU8*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A8,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV8*Account!$AA$2)),5)","v":0}]
[8,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G9),0,IF($F9<=$G9,SUM($G9-$F9),IF($F9>$G9,SUM((Account!$L$2-$F9)+$G9+1))))","v":0},{"$f":"IF(AND($D9>=FctrChngDts!$C$2,$D9<=FctrChngDts!$D$2),$D9,\"\")","v":""},{"$f":"IF($I9=\"\",\"\",IF($E9<=FctrChngDts!$D$2,$E9,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D9<FctrChngDts!$E$2,$E9<FctrChngDts!$E$2),AND($D9>=FctrChngDts!$F$2,$E9>=FctrChngDts!$F$2)),\"\",IF(AND($D9>=FctrChngDts!$E$2,$D9<=FctrChngDts!$F$2),$D9,FctrChngDts!$E$2))","v":""},{"$f":"IF($K9=\"\",\"\",IF(AND($J9=$K9,$E9>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K9=$J9,$E9,IF(AND($E9>=FctrChngDts!$E$2,$E9<=FctrChngDts!$F$2),$E9,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D9<DATE(YEAR(Account!$J$2),6,1),$D9>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I9<FctrChngDts!$A$2,$J9<FctrChngDts!$A$2),AND($I9>=FctrChngDts!$B$2,$J9>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I9<FctrChngDts!$A$2,$J9>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I9>=FctrChngDts!$A$2,$J9<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I9<FctrChngDts!$B$2,$J9>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K9<FctrChngDts!$A$2,$L9<FctrChngDts!$A$2),AND($K9>=FctrChngDts!$B$2,$L9>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K9<FctrChngDts!$A$2,$L9>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K9>=FctrChngDts!$A$2,$L9<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K9<FctrChngDts!$B$2,$L9>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I9=\"\",$J9=0),0,IF(AND($N9=TRUE,$I9<>0),SUM($J9-$I9+1),IF($O9=TRUE,SUM(FctrChngDts!$A$2-$I9),IF($P9=TRUE,0,IF($Q9=TRUE,SUM($J9-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I9=\"\",$J9=0),0,IF($N9=TRUE,0,IF($O9=TRUE,SUM($J9-FctrChngDts!$A$2+1),IF(AND($P9=TRUE,$I9<>0),SUM($J9-$I9+1),IF($Q9=TRUE,SUM(FctrChngDts!$B$2-$I9),0)))))","v":0},0,{"$f":"IF(OR($K9=\"\",$L9=0),0,IF(AND($R9=TRUE,$K9<>0),SUM($L9-$K9+1),IF($S9=TRUE,SUM(FctrChngDts!$A$2-$K9),IF($T9=TRUE,0,IF($U9=TRUE,SUM($L9-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K9=\"\",$L9=0),0,IF($R9=TRUE,0,IF($S9=TRUE,SUM($L9-FctrChngDts!$A$2+1),IF(AND($T9=TRUE,$K9<>0),SUM($L9-$K9+1),IF($U9=TRUE,SUM(FctrChngDts!$B$2-$K9),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Tenant!$A9:$J508,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR9=FALSE,VLOOKUP($AQ9,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ9,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR9=FALSE,VLOOKUP($AQ9,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ9,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR9=FALSE,VLOOKUP($AQ9,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ9,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR9=FALSE,VLOOKUP($AQ9,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ9,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A9,Tenant!$A9:$J508,6,FALSE)","v":0},{"$f":"VLOOKUP($A9,Tenant!$A9:$J508,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG9=FALSE,0,IF($DU9=TRUE,SUM($BS9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS9*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DU9=TRUE,SUM($BT9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT9*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DU9=TRUE,SUM($BU9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU9*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DU9=TRUE,SUM($BV9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DU9=TRUE,SUM($BW9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW9*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG9=FALSE,0,IF($DU9=TRUE,SUM($BX9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX9*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN9=FALSE,0,IF($H9=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP9=FALSE,0,ROUND(SUM($BY9*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR9=FALSE,0,ROUND(SUM($X9*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY9=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X9),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X9)),5)","v":0},{"$f":"SUM(ROUND($CH9:$CM9,2),$CO9,$CQ9,$CS9)","v":0},false,{"$f":"ROUND(IF($CV9=FALSE,0,IF($DY9=TRUE,SUM($BZ9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ9*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV9=FALSE,0,IF($DY9=TRUE,SUM($CA9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA9*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV9=FALSE,0,IF($DY9=TRUE,SUM($CB9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB9*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV9=FALSE,0,IF($DY9=TRUE,SUM($CC9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV9=FALSE,0,IF($DY9=TRUE,SUM($CD9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD9*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV9=FALSE,0,IF($DY9=TRUE,SUM($CE9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE9*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC9=FALSE,0,IF($H9=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE9=FALSE,0,ROUND(SUM($CF9*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG9=FALSE,0,ROUND(SUM($AA9*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY9=TRUE,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA9),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA9)),5)","v":0},{"$f":"SUM(ROUND($CW9:$DB9,2),$DD9,$DF9,$DH9)","v":0},0,{"$f":"SUM(SUM($CU9*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ9*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU9*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ9*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL9,IF(VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM9,$DK9))","v":0},0,false,0,false,0,{"$f":"IF(AND($X9>0,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU9=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH9:$CM9,$CS9,$ED9,$EL9,$ET9:$EY9)-SUM($BY9*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH9:$CM9,$CS9,$ED9,$EL9,$EN9:$ES9)-SUM($BY9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X9>0,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW9=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH9:$CM9,$CO9,$CQ9,$CS9,$ED9,$EF9,$EH9,$EJ9,$ET9:$EY9)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH9:$CM9,$CO9,$CQ9,$CS9,$ED9,$EF9,$EH9,$EJ9,ET9:$EX9)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA9>0,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY9=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW9:$DB9,$DH9,$ED9,$FQ9,$FY9:$GD9)-SUM($CF9*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW9:$DB9,$DH9,$ED9,$FQ9,$FS9:$FX9)-SUM($CF9*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA9>0,VLOOKUP($A9,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA9=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW9:$DB9,$DD9,$DF9,$DH9,$FI9,$FK9,$FM9,$FO9,$FY9:$GD9)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW9:$DB9,$DD9,$DF9,$DH9,$FI9,$FK9,$FM9,$FO9,$FY9:$GD9)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E9<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC9=FALSE,0,ROUND(SUM($AE9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X9>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE9=FALSE,0,ROUND(SUM($BY9*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG9=FALSE,0,SUM($BY9*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X9>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI9=FALSE,0,SUM($BY9*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X9>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK9=TRUE,$X9>0),SUM($BY9*Account!$T$2),0)","v":0},{"$f":"IF(AND($X9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM9=FALSE,0,ROUND(SUM($BS9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM9=FALSE,0,ROUND(SUM($BT9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM9=FALSE,0,ROUND(SUM($BU9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM9=FALSE,0,ROUND(SUM($BV9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM9=FALSE,0,ROUND(SUM($BW9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM9=FALSE,0,ROUND(SUM($BX9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H9/$AD9*$X9),5),0)","v":0},{"$f":"ROUND(SUM($FA9*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ9=FALSE,$FB9,ROUND(MAX(0,SUM(SUM($ET9:$EY9)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE9=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I9","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF9*Account!$AA$2),SUM($FF9*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E9<>\"D-CARE\",Tenant!$F9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH9=FALSE,0,ROUND(SUM($AF9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA9>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A9,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY9=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ9=FALSE,0,ROUND(SUM($CF9*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA9>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA9>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL9=FALSE,0,SUM($CF9*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA9>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN9=FALSE,0,SUM($CF9*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA9>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP9=TRUE,$AA9>0),SUM($CF9*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA9>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR9=FALSE,0,ROUND(SUM($BZ9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR9=FALSE,0,ROUND(SUM($CA9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR9=FALSE,0,ROUND(SUM($CB9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR9=FALSE,0,ROUND(SUM($CC9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR9=FALSE,0,ROUND(SUM($CD9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR9=FALSE,0,ROUND(SUM($CE9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ9*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA9*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB9*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC9*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD9*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE9*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H9/$AD9*$AA9),5),0)","v":0},{"$f":"ROUND(SUM($GF9*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE9=FALSE,$GG9,ROUND(MAX(0,SUM(SUM($FY9:$GD9)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ9=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I9","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK9*Account!$AA$2),SUM($GK9*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D9<=FctrChngDts!$B$14,$E9>FctrChngDts!$B$14),AND($D9<=FctrChngDts!$C$14,$E9>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM9=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP9:$GS9))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO9,$DD9,$GP9:$GS9))","v":0},0,0,{"$f":"IF(AND($X9>0,Tenant!$E9=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX9=FALSE,0,ROUND(SUM($AE9*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA9>0,Tenant!$E9=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ9=FALSE,0,ROUND(SUM($AF9*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO9,$GT9,$GW9,$HB9,$CQ9,$DF9,$DV9,$DX9,$DZ9,$EB9),IF(Account!$Q$2=TRUE,SUM($GO9,$GU9,$GW9,$HB9,$CQ9,$DF9,$DV9,$DX9,$DZ9,$EB9),SUM($GO9,$GT9,$GU9,$GV9,$GW9,$HB9,$CQ9,$DF9,$DV9,$DX9,$DZ9,$EB9)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D9,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,8,FALSE)=TRUE,$HD9<0),0,SUM(SUM(SUM($HD9/$AD9*$HE9)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,8,FALSE)=TRUE,$HD9<0),0,SUM(SUM(SUM($HD9/$AD9*$HF9)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU9,$DJ9,$DR9,$DT9,$DV9,$DX9,$DZ9,$EB9,$ED9,$EF9,$EH9,$EJ9,$FI9,$FK9,$FM9,$FO9,$GN9,$GV9,$GY9,$HA9)/$AD9*$X9*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU9,$DJ9,$DR9,$DT9,$DV9,$DX9,$DZ9,$EB9,$ED9,$EF9,$EH9,$EJ9,$FI9,$FK9,$FM9,$FO9,$GN9,$GV9,$GY9,$HA9)/$AD9*$AA9*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E9),$AD9,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D9,FctrChngDts!$C$17<=$E9),_xlfn.DAYS($D9,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E9),$AD9,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D9,FctrChngDts!$C$19<=$E9),_xlfn.DAYS($D9,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN9*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN9*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO9*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO9*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D9,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU9*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A9,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV9*Account!$AA$2)),5)","v":0}]
[9,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G10),0,IF($F10<=$G10,SUM($G10-$F10),IF($F10>$G10,SUM((Account!$L$2-$F10)+$G10+1))))","v":0},{"$f":"IF(AND($D10>=FctrChngDts!$C$2,$D10<=FctrChngDts!$D$2),$D10,\"\")","v":""},{"$f":"IF($I10=\"\",\"\",IF($E10<=FctrChngDts!$D$2,$E10,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D10<FctrChngDts!$E$2,$E10<FctrChngDts!$E$2),AND($D10>=FctrChngDts!$F$2,$E10>=FctrChngDts!$F$2)),\"\",IF(AND($D10>=FctrChngDts!$E$2,$D10<=FctrChngDts!$F$2),$D10,FctrChngDts!$E$2))","v":""},{"$f":"IF($K10=\"\",\"\",IF(AND($J10=$K10,$E10>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K10=$J10,$E10,IF(AND($E10>=FctrChngDts!$E$2,$E10<=FctrChngDts!$F$2),$E10,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D10<DATE(YEAR(Account!$J$2),6,1),$D10>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I10<FctrChngDts!$A$2,$J10<FctrChngDts!$A$2),AND($I10>=FctrChngDts!$B$2,$J10>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I10<FctrChngDts!$A$2,$J10>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I10>=FctrChngDts!$A$2,$J10<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I10<FctrChngDts!$B$2,$J10>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K10<FctrChngDts!$A$2,$L10<FctrChngDts!$A$2),AND($K10>=FctrChngDts!$B$2,$L10>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K10<FctrChngDts!$A$2,$L10>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K10>=FctrChngDts!$A$2,$L10<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K10<FctrChngDts!$B$2,$L10>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I10=\"\",$J10=0),0,IF(AND($N10=TRUE,$I10<>0),SUM($J10-$I10+1),IF($O10=TRUE,SUM(FctrChngDts!$A$2-$I10),IF($P10=TRUE,0,IF($Q10=TRUE,SUM($J10-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I10=\"\",$J10=0),0,IF($N10=TRUE,0,IF($O10=TRUE,SUM($J10-FctrChngDts!$A$2+1),IF(AND($P10=TRUE,$I10<>0),SUM($J10-$I10+1),IF($Q10=TRUE,SUM(FctrChngDts!$B$2-$I10),0)))))","v":0},0,{"$f":"IF(OR($K10=\"\",$L10=0),0,IF(AND($R10=TRUE,$K10<>0),SUM($L10-$K10+1),IF($S10=TRUE,SUM(FctrChngDts!$A$2-$K10),IF($T10=TRUE,0,IF($U10=TRUE,SUM($L10-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K10=\"\",$L10=0),0,IF($R10=TRUE,0,IF($S10=TRUE,SUM($L10-FctrChngDts!$A$2+1),IF(AND($T10=TRUE,$K10<>0),SUM($L10-$K10+1),IF($U10=TRUE,SUM(FctrChngDts!$B$2-$K10),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Tenant!$A10:$J509,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR10=FALSE,VLOOKUP($AQ10,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ10,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR10=FALSE,VLOOKUP($AQ10,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ10,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR10=FALSE,VLOOKUP($AQ10,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ10,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR10=FALSE,VLOOKUP($AQ10,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ10,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A10,Tenant!$A10:$J509,6,FALSE)","v":0},{"$f":"VLOOKUP($A10,Tenant!$A10:$J509,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG10=FALSE,0,IF($DU10=TRUE,SUM($BS10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS10*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DU10=TRUE,SUM($BT10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT10*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DU10=TRUE,SUM($BU10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU10*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DU10=TRUE,SUM($BV10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DU10=TRUE,SUM($BW10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW10*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG10=FALSE,0,IF($DU10=TRUE,SUM($BX10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX10*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN10=FALSE,0,IF($H10=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP10=FALSE,0,ROUND(SUM($BY10*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR10=FALSE,0,ROUND(SUM($X10*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY10=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X10),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X10)),5)","v":0},{"$f":"SUM(ROUND($CH10:$CM10,2),$CO10,$CQ10,$CS10)","v":0},false,{"$f":"ROUND(IF($CV10=FALSE,0,IF($DY10=TRUE,SUM($BZ10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ10*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV10=FALSE,0,IF($DY10=TRUE,SUM($CA10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA10*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV10=FALSE,0,IF($DY10=TRUE,SUM($CB10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB10*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV10=FALSE,0,IF($DY10=TRUE,SUM($CC10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV10=FALSE,0,IF($DY10=TRUE,SUM($CD10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD10*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV10=FALSE,0,IF($DY10=TRUE,SUM($CE10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE10*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC10=FALSE,0,IF($H10=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE10=FALSE,0,ROUND(SUM($CF10*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG10=FALSE,0,ROUND(SUM($AA10*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY10=TRUE,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA10),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA10)),5)","v":0},{"$f":"SUM(ROUND($CW10:$DB10,2),$DD10,$DF10,$DH10)","v":0},0,{"$f":"SUM(SUM($CU10*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ10*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU10*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ10*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL10,IF(VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM10,$DK10))","v":0},0,false,0,false,0,{"$f":"IF(AND($X10>0,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU10=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH10:$CM10,$CS10,$ED10,$EL10,$ET10:$EY10)-SUM($BY10*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH10:$CM10,$CS10,$ED10,$EL10,$EN10:$ES10)-SUM($BY10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X10>0,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW10=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH10:$CM10,$CO10,$CQ10,$CS10,$ED10,$EF10,$EH10,$EJ10,$ET10:$EY10)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH10:$CM10,$CO10,$CQ10,$CS10,$ED10,$EF10,$EH10,$EJ10,ET10:$EX10)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA10>0,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY10=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW10:$DB10,$DH10,$ED10,$FQ10,$FY10:$GD10)-SUM($CF10*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW10:$DB10,$DH10,$ED10,$FQ10,$FS10:$FX10)-SUM($CF10*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA10>0,VLOOKUP($A10,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA10=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW10:$DB10,$DD10,$DF10,$DH10,$FI10,$FK10,$FM10,$FO10,$FY10:$GD10)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW10:$DB10,$DD10,$DF10,$DH10,$FI10,$FK10,$FM10,$FO10,$FY10:$GD10)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E10<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC10=FALSE,0,ROUND(SUM($AE10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X10>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE10=FALSE,0,ROUND(SUM($BY10*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG10=FALSE,0,SUM($BY10*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X10>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI10=FALSE,0,SUM($BY10*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X10>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK10=TRUE,$X10>0),SUM($BY10*Account!$T$2),0)","v":0},{"$f":"IF(AND($X10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM10=FALSE,0,ROUND(SUM($BS10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM10=FALSE,0,ROUND(SUM($BT10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM10=FALSE,0,ROUND(SUM($BU10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM10=FALSE,0,ROUND(SUM($BV10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM10=FALSE,0,ROUND(SUM($BW10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM10=FALSE,0,ROUND(SUM($BX10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H10/$AD10*$X10),5),0)","v":0},{"$f":"ROUND(SUM($FA10*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ10=FALSE,$FB10,ROUND(MAX(0,SUM(SUM($ET10:$EY10)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE10=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I10","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF10*Account!$AA$2),SUM($FF10*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E10<>\"D-CARE\",Tenant!$F10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH10=FALSE,0,ROUND(SUM($AF10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA10>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A10,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY10=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ10=FALSE,0,ROUND(SUM($CF10*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA10>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA10>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL10=FALSE,0,SUM($CF10*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA10>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN10=FALSE,0,SUM($CF10*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA10>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP10=TRUE,$AA10>0),SUM($CF10*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA10>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR10=FALSE,0,ROUND(SUM($BZ10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR10=FALSE,0,ROUND(SUM($CA10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR10=FALSE,0,ROUND(SUM($CB10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR10=FALSE,0,ROUND(SUM($CC10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR10=FALSE,0,ROUND(SUM($CD10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR10=FALSE,0,ROUND(SUM($CE10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ10*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA10*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB10*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC10*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD10*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE10*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H10/$AD10*$AA10),5),0)","v":0},{"$f":"ROUND(SUM($GF10*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE10=FALSE,$GG10,ROUND(MAX(0,SUM(SUM($FY10:$GD10)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ10=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I10","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK10*Account!$AA$2),SUM($GK10*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D10<=FctrChngDts!$B$14,$E10>FctrChngDts!$B$14),AND($D10<=FctrChngDts!$C$14,$E10>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM10=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP10:$GS10))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO10,$DD10,$GP10:$GS10))","v":0},0,0,{"$f":"IF(AND($X10>0,Tenant!$E10=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX10=FALSE,0,ROUND(SUM($AE10*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA10>0,Tenant!$E10=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ10=FALSE,0,ROUND(SUM($AF10*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO10,$GT10,$GW10,$HB10,$CQ10,$DF10,$DV10,$DX10,$DZ10,$EB10),IF(Account!$Q$2=TRUE,SUM($GO10,$GU10,$GW10,$HB10,$CQ10,$DF10,$DV10,$DX10,$DZ10,$EB10),SUM($GO10,$GT10,$GU10,$GV10,$GW10,$HB10,$CQ10,$DF10,$DV10,$DX10,$DZ10,$EB10)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D10,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,8,FALSE)=TRUE,$HD10<0),0,SUM(SUM(SUM($HD10/$AD10*$HE10)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,8,FALSE)=TRUE,$HD10<0),0,SUM(SUM(SUM($HD10/$AD10*$HF10)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU10,$DJ10,$DR10,$DT10,$DV10,$DX10,$DZ10,$EB10,$ED10,$EF10,$EH10,$EJ10,$FI10,$FK10,$FM10,$FO10,$GN10,$GV10,$GY10,$HA10)/$AD10*$X10*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU10,$DJ10,$DR10,$DT10,$DV10,$DX10,$DZ10,$EB10,$ED10,$EF10,$EH10,$EJ10,$FI10,$FK10,$FM10,$FO10,$GN10,$GV10,$GY10,$HA10)/$AD10*$AA10*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E10),$AD10,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D10,FctrChngDts!$C$17<=$E10),_xlfn.DAYS($D10,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E10),$AD10,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D10,FctrChngDts!$C$19<=$E10),_xlfn.DAYS($D10,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN10*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN10*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO10*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO10*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D10,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU10*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A10,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV10*Account!$AA$2)),5)","v":0}]
[10,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G11),0,IF($F11<=$G11,SUM($G11-$F11),IF($F11>$G11,SUM((Account!$L$2-$F11)+$G11+1))))","v":0},{"$f":"IF(AND($D11>=FctrChngDts!$C$2,$D11<=FctrChngDts!$D$2),$D11,\"\")","v":""},{"$f":"IF($I11=\"\",\"\",IF($E11<=FctrChngDts!$D$2,$E11,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D11<FctrChngDts!$E$2,$E11<FctrChngDts!$E$2),AND($D11>=FctrChngDts!$F$2,$E11>=FctrChngDts!$F$2)),\"\",IF(AND($D11>=FctrChngDts!$E$2,$D11<=FctrChngDts!$F$2),$D11,FctrChngDts!$E$2))","v":""},{"$f":"IF($K11=\"\",\"\",IF(AND($J11=$K11,$E11>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K11=$J11,$E11,IF(AND($E11>=FctrChngDts!$E$2,$E11<=FctrChngDts!$F$2),$E11,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D11<DATE(YEAR(Account!$J$2),6,1),$D11>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I11<FctrChngDts!$A$2,$J11<FctrChngDts!$A$2),AND($I11>=FctrChngDts!$B$2,$J11>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I11<FctrChngDts!$A$2,$J11>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I11>=FctrChngDts!$A$2,$J11<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I11<FctrChngDts!$B$2,$J11>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K11<FctrChngDts!$A$2,$L11<FctrChngDts!$A$2),AND($K11>=FctrChngDts!$B$2,$L11>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K11<FctrChngDts!$A$2,$L11>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K11>=FctrChngDts!$A$2,$L11<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K11<FctrChngDts!$B$2,$L11>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I11=\"\",$J11=0),0,IF(AND($N11=TRUE,$I11<>0),SUM($J11-$I11+1),IF($O11=TRUE,SUM(FctrChngDts!$A$2-$I11),IF($P11=TRUE,0,IF($Q11=TRUE,SUM($J11-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I11=\"\",$J11=0),0,IF($N11=TRUE,0,IF($O11=TRUE,SUM($J11-FctrChngDts!$A$2+1),IF(AND($P11=TRUE,$I11<>0),SUM($J11-$I11+1),IF($Q11=TRUE,SUM(FctrChngDts!$B$2-$I11),0)))))","v":0},0,{"$f":"IF(OR($K11=\"\",$L11=0),0,IF(AND($R11=TRUE,$K11<>0),SUM($L11-$K11+1),IF($S11=TRUE,SUM(FctrChngDts!$A$2-$K11),IF($T11=TRUE,0,IF($U11=TRUE,SUM($L11-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K11=\"\",$L11=0),0,IF($R11=TRUE,0,IF($S11=TRUE,SUM($L11-FctrChngDts!$A$2+1),IF(AND($T11=TRUE,$K11<>0),SUM($L11-$K11+1),IF($U11=TRUE,SUM(FctrChngDts!$B$2-$K11),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Tenant!$A11:$J510,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR11=FALSE,VLOOKUP($AQ11,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ11,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR11=FALSE,VLOOKUP($AQ11,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ11,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR11=FALSE,VLOOKUP($AQ11,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ11,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR11=FALSE,VLOOKUP($AQ11,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ11,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A11,Tenant!$A11:$J510,6,FALSE)","v":0},{"$f":"VLOOKUP($A11,Tenant!$A11:$J510,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG11=FALSE,0,IF($DU11=TRUE,SUM($BS11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS11*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DU11=TRUE,SUM($BT11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT11*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DU11=TRUE,SUM($BU11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU11*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DU11=TRUE,SUM($BV11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DU11=TRUE,SUM($BW11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW11*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG11=FALSE,0,IF($DU11=TRUE,SUM($BX11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX11*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN11=FALSE,0,IF($H11=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP11=FALSE,0,ROUND(SUM($BY11*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR11=FALSE,0,ROUND(SUM($X11*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY11=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X11),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X11)),5)","v":0},{"$f":"SUM(ROUND($CH11:$CM11,2),$CO11,$CQ11,$CS11)","v":0},false,{"$f":"ROUND(IF($CV11=FALSE,0,IF($DY11=TRUE,SUM($BZ11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ11*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV11=FALSE,0,IF($DY11=TRUE,SUM($CA11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA11*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV11=FALSE,0,IF($DY11=TRUE,SUM($CB11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB11*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV11=FALSE,0,IF($DY11=TRUE,SUM($CC11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV11=FALSE,0,IF($DY11=TRUE,SUM($CD11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD11*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV11=FALSE,0,IF($DY11=TRUE,SUM($CE11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE11*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC11=FALSE,0,IF($H11=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE11=FALSE,0,ROUND(SUM($CF11*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG11=FALSE,0,ROUND(SUM($AA11*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY11=TRUE,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA11),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA11)),5)","v":0},{"$f":"SUM(ROUND($CW11:$DB11,2),$DD11,$DF11,$DH11)","v":0},0,{"$f":"SUM(SUM($CU11*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ11*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU11*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ11*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL11,IF(VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM11,$DK11))","v":0},0,false,0,false,0,{"$f":"IF(AND($X11>0,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU11=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH11:$CM11,$CS11,$ED11,$EL11,$ET11:$EY11)-SUM($BY11*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH11:$CM11,$CS11,$ED11,$EL11,$EN11:$ES11)-SUM($BY11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X11>0,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW11=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH11:$CM11,$CO11,$CQ11,$CS11,$ED11,$EF11,$EH11,$EJ11,$ET11:$EY11)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH11:$CM11,$CO11,$CQ11,$CS11,$ED11,$EF11,$EH11,$EJ11,ET11:$EX11)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA11>0,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY11=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW11:$DB11,$DH11,$ED11,$FQ11,$FY11:$GD11)-SUM($CF11*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW11:$DB11,$DH11,$ED11,$FQ11,$FS11:$FX11)-SUM($CF11*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA11>0,VLOOKUP($A11,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA11=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW11:$DB11,$DD11,$DF11,$DH11,$FI11,$FK11,$FM11,$FO11,$FY11:$GD11)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW11:$DB11,$DD11,$DF11,$DH11,$FI11,$FK11,$FM11,$FO11,$FY11:$GD11)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E11<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC11=FALSE,0,ROUND(SUM($AE11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X11>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE11=FALSE,0,ROUND(SUM($BY11*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG11=FALSE,0,SUM($BY11*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X11>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI11=FALSE,0,SUM($BY11*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X11>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK11=TRUE,$X11>0),SUM($BY11*Account!$T$2),0)","v":0},{"$f":"IF(AND($X11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM11=FALSE,0,ROUND(SUM($BS11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM11=FALSE,0,ROUND(SUM($BT11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM11=FALSE,0,ROUND(SUM($BU11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM11=FALSE,0,ROUND(SUM($BV11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM11=FALSE,0,ROUND(SUM($BW11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM11=FALSE,0,ROUND(SUM($BX11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H11/$AD11*$X11),5),0)","v":0},{"$f":"ROUND(SUM($FA11*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ11=FALSE,$FB11,ROUND(MAX(0,SUM(SUM($ET11:$EY11)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE11=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I11","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF11*Account!$AA$2),SUM($FF11*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E11<>\"D-CARE\",Tenant!$F11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH11=FALSE,0,ROUND(SUM($AF11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA11>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A11,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY11=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ11=FALSE,0,ROUND(SUM($CF11*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA11>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA11>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL11=FALSE,0,SUM($CF11*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA11>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN11=FALSE,0,SUM($CF11*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA11>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP11=TRUE,$AA11>0),SUM($CF11*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA11>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR11=FALSE,0,ROUND(SUM($BZ11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR11=FALSE,0,ROUND(SUM($CA11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR11=FALSE,0,ROUND(SUM($CB11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR11=FALSE,0,ROUND(SUM($CC11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR11=FALSE,0,ROUND(SUM($CD11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR11=FALSE,0,ROUND(SUM($CE11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ11*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA11*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB11*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC11*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD11*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE11*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H11/$AD11*$AA11),5),0)","v":0},{"$f":"ROUND(SUM($GF11*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE11=FALSE,$GG11,ROUND(MAX(0,SUM(SUM($FY11:$GD11)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ11=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I11","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK11*Account!$AA$2),SUM($GK11*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D11<=FctrChngDts!$B$14,$E11>FctrChngDts!$B$14),AND($D11<=FctrChngDts!$C$14,$E11>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM11=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP11:$GS11))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO11,$DD11,$GP11:$GS11))","v":0},0,0,{"$f":"IF(AND($X11>0,Tenant!$E11=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX11=FALSE,0,ROUND(SUM($AE11*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA11>0,Tenant!$E11=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ11=FALSE,0,ROUND(SUM($AF11*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO11,$GT11,$GW11,$HB11,$CQ11,$DF11,$DV11,$DX11,$DZ11,$EB11),IF(Account!$Q$2=TRUE,SUM($GO11,$GU11,$GW11,$HB11,$CQ11,$DF11,$DV11,$DX11,$DZ11,$EB11),SUM($GO11,$GT11,$GU11,$GV11,$GW11,$HB11,$CQ11,$DF11,$DV11,$DX11,$DZ11,$EB11)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D11,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,8,FALSE)=TRUE,$HD11<0),0,SUM(SUM(SUM($HD11/$AD11*$HE11)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,8,FALSE)=TRUE,$HD11<0),0,SUM(SUM(SUM($HD11/$AD11*$HF11)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU11,$DJ11,$DR11,$DT11,$DV11,$DX11,$DZ11,$EB11,$ED11,$EF11,$EH11,$EJ11,$FI11,$FK11,$FM11,$FO11,$GN11,$GV11,$GY11,$HA11)/$AD11*$X11*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU11,$DJ11,$DR11,$DT11,$DV11,$DX11,$DZ11,$EB11,$ED11,$EF11,$EH11,$EJ11,$FI11,$FK11,$FM11,$FO11,$GN11,$GV11,$GY11,$HA11)/$AD11*$AA11*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E11),$AD11,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D11,FctrChngDts!$C$17<=$E11),_xlfn.DAYS($D11,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E11),$AD11,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D11,FctrChngDts!$C$19<=$E11),_xlfn.DAYS($D11,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN11*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN11*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO11*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO11*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D11,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU11*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A11,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV11*Account!$AA$2)),5)","v":0}]
[11,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G12),0,IF($F12<=$G12,SUM($G12-$F12),IF($F12>$G12,SUM((Account!$L$2-$F12)+$G12+1))))","v":0},{"$f":"IF(AND($D12>=FctrChngDts!$C$2,$D12<=FctrChngDts!$D$2),$D12,\"\")","v":""},{"$f":"IF($I12=\"\",\"\",IF($E12<=FctrChngDts!$D$2,$E12,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D12<FctrChngDts!$E$2,$E12<FctrChngDts!$E$2),AND($D12>=FctrChngDts!$F$2,$E12>=FctrChngDts!$F$2)),\"\",IF(AND($D12>=FctrChngDts!$E$2,$D12<=FctrChngDts!$F$2),$D12,FctrChngDts!$E$2))","v":""},{"$f":"IF($K12=\"\",\"\",IF(AND($J12=$K12,$E12>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K12=$J12,$E12,IF(AND($E12>=FctrChngDts!$E$2,$E12<=FctrChngDts!$F$2),$E12,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D12<DATE(YEAR(Account!$J$2),6,1),$D12>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I12<FctrChngDts!$A$2,$J12<FctrChngDts!$A$2),AND($I12>=FctrChngDts!$B$2,$J12>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I12<FctrChngDts!$A$2,$J12>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I12>=FctrChngDts!$A$2,$J12<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I12<FctrChngDts!$B$2,$J12>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K12<FctrChngDts!$A$2,$L12<FctrChngDts!$A$2),AND($K12>=FctrChngDts!$B$2,$L12>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K12<FctrChngDts!$A$2,$L12>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K12>=FctrChngDts!$A$2,$L12<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K12<FctrChngDts!$B$2,$L12>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I12=\"\",$J12=0),0,IF(AND($N12=TRUE,$I12<>0),SUM($J12-$I12+1),IF($O12=TRUE,SUM(FctrChngDts!$A$2-$I12),IF($P12=TRUE,0,IF($Q12=TRUE,SUM($J12-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I12=\"\",$J12=0),0,IF($N12=TRUE,0,IF($O12=TRUE,SUM($J12-FctrChngDts!$A$2+1),IF(AND($P12=TRUE,$I12<>0),SUM($J12-$I12+1),IF($Q12=TRUE,SUM(FctrChngDts!$B$2-$I12),0)))))","v":0},0,{"$f":"IF(OR($K12=\"\",$L12=0),0,IF(AND($R12=TRUE,$K12<>0),SUM($L12-$K12+1),IF($S12=TRUE,SUM(FctrChngDts!$A$2-$K12),IF($T12=TRUE,0,IF($U12=TRUE,SUM($L12-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K12=\"\",$L12=0),0,IF($R12=TRUE,0,IF($S12=TRUE,SUM($L12-FctrChngDts!$A$2+1),IF(AND($T12=TRUE,$K12<>0),SUM($L12-$K12+1),IF($U12=TRUE,SUM(FctrChngDts!$B$2-$K12),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Tenant!$A12:$J511,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR12=FALSE,VLOOKUP($AQ12,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ12,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR12=FALSE,VLOOKUP($AQ12,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ12,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR12=FALSE,VLOOKUP($AQ12,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ12,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR12=FALSE,VLOOKUP($AQ12,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ12,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A12,Tenant!$A12:$J511,6,FALSE)","v":0},{"$f":"VLOOKUP($A12,Tenant!$A12:$J511,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG12=FALSE,0,IF($DU12=TRUE,SUM($BS12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS12*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DU12=TRUE,SUM($BT12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT12*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DU12=TRUE,SUM($BU12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU12*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DU12=TRUE,SUM($BV12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DU12=TRUE,SUM($BW12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW12*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG12=FALSE,0,IF($DU12=TRUE,SUM($BX12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX12*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN12=FALSE,0,IF($H12=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP12=FALSE,0,ROUND(SUM($BY12*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR12=FALSE,0,ROUND(SUM($X12*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY12=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X12),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X12)),5)","v":0},{"$f":"SUM(ROUND($CH12:$CM12,2),$CO12,$CQ12,$CS12)","v":0},false,{"$f":"ROUND(IF($CV12=FALSE,0,IF($DY12=TRUE,SUM($BZ12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ12*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV12=FALSE,0,IF($DY12=TRUE,SUM($CA12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA12*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV12=FALSE,0,IF($DY12=TRUE,SUM($CB12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB12*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV12=FALSE,0,IF($DY12=TRUE,SUM($CC12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV12=FALSE,0,IF($DY12=TRUE,SUM($CD12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD12*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV12=FALSE,0,IF($DY12=TRUE,SUM($CE12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE12*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC12=FALSE,0,IF($H12=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE12=FALSE,0,ROUND(SUM($CF12*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG12=FALSE,0,ROUND(SUM($AA12*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY12=TRUE,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA12),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA12)),5)","v":0},{"$f":"SUM(ROUND($CW12:$DB12,2),$DD12,$DF12,$DH12)","v":0},0,{"$f":"SUM(SUM($CU12*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ12*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU12*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ12*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL12,IF(VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM12,$DK12))","v":0},0,false,0,false,0,{"$f":"IF(AND($X12>0,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU12=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH12:$CM12,$CS12,$ED12,$EL12,$ET12:$EY12)-SUM($BY12*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH12:$CM12,$CS12,$ED12,$EL12,$EN12:$ES12)-SUM($BY12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X12>0,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW12=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH12:$CM12,$CO12,$CQ12,$CS12,$ED12,$EF12,$EH12,$EJ12,$ET12:$EY12)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH12:$CM12,$CO12,$CQ12,$CS12,$ED12,$EF12,$EH12,$EJ12,ET12:$EX12)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA12>0,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY12=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW12:$DB12,$DH12,$ED12,$FQ12,$FY12:$GD12)-SUM($CF12*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW12:$DB12,$DH12,$ED12,$FQ12,$FS12:$FX12)-SUM($CF12*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA12>0,VLOOKUP($A12,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA12=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW12:$DB12,$DD12,$DF12,$DH12,$FI12,$FK12,$FM12,$FO12,$FY12:$GD12)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW12:$DB12,$DD12,$DF12,$DH12,$FI12,$FK12,$FM12,$FO12,$FY12:$GD12)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E12<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC12=FALSE,0,ROUND(SUM($AE12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X12>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE12=FALSE,0,ROUND(SUM($BY12*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG12=FALSE,0,SUM($BY12*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X12>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI12=FALSE,0,SUM($BY12*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X12>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK12=TRUE,$X12>0),SUM($BY12*Account!$T$2),0)","v":0},{"$f":"IF(AND($X12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM12=FALSE,0,ROUND(SUM($BS12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM12=FALSE,0,ROUND(SUM($BT12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM12=FALSE,0,ROUND(SUM($BU12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM12=FALSE,0,ROUND(SUM($BV12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM12=FALSE,0,ROUND(SUM($BW12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM12=FALSE,0,ROUND(SUM($BX12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H12/$AD12*$X12),5),0)","v":0},{"$f":"ROUND(SUM($FA12*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ12=FALSE,$FB12,ROUND(MAX(0,SUM(SUM($ET12:$EY12)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE12=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I12","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF12*Account!$AA$2),SUM($FF12*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E12<>\"D-CARE\",Tenant!$F12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH12=FALSE,0,ROUND(SUM($AF12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA12>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A12,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY12=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ12=FALSE,0,ROUND(SUM($CF12*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA12>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA12>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL12=FALSE,0,SUM($CF12*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA12>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN12=FALSE,0,SUM($CF12*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA12>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP12=TRUE,$AA12>0),SUM($CF12*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA12>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR12=FALSE,0,ROUND(SUM($BZ12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR12=FALSE,0,ROUND(SUM($CA12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR12=FALSE,0,ROUND(SUM($CB12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR12=FALSE,0,ROUND(SUM($CC12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR12=FALSE,0,ROUND(SUM($CD12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR12=FALSE,0,ROUND(SUM($CE12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ12*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA12*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB12*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC12*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD12*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE12*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H12/$AD12*$AA12),5),0)","v":0},{"$f":"ROUND(SUM($GF12*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE12=FALSE,$GG12,ROUND(MAX(0,SUM(SUM($FY12:$GD12)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ12=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I12","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK12*Account!$AA$2),SUM($GK12*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D12<=FctrChngDts!$B$14,$E12>FctrChngDts!$B$14),AND($D12<=FctrChngDts!$C$14,$E12>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM12=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP12:$GS12))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO12,$DD12,$GP12:$GS12))","v":0},0,0,{"$f":"IF(AND($X12>0,Tenant!$E12=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX12=FALSE,0,ROUND(SUM($AE12*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA12>0,Tenant!$E12=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ12=FALSE,0,ROUND(SUM($AF12*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO12,$GT12,$GW12,$HB12,$CQ12,$DF12,$DV12,$DX12,$DZ12,$EB12),IF(Account!$Q$2=TRUE,SUM($GO12,$GU12,$GW12,$HB12,$CQ12,$DF12,$DV12,$DX12,$DZ12,$EB12),SUM($GO12,$GT12,$GU12,$GV12,$GW12,$HB12,$CQ12,$DF12,$DV12,$DX12,$DZ12,$EB12)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D12,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,8,FALSE)=TRUE,$HD12<0),0,SUM(SUM(SUM($HD12/$AD12*$HE12)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,8,FALSE)=TRUE,$HD12<0),0,SUM(SUM(SUM($HD12/$AD12*$HF12)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU12,$DJ12,$DR12,$DT12,$DV12,$DX12,$DZ12,$EB12,$ED12,$EF12,$EH12,$EJ12,$FI12,$FK12,$FM12,$FO12,$GN12,$GV12,$GY12,$HA12)/$AD12*$X12*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU12,$DJ12,$DR12,$DT12,$DV12,$DX12,$DZ12,$EB12,$ED12,$EF12,$EH12,$EJ12,$FI12,$FK12,$FM12,$FO12,$GN12,$GV12,$GY12,$HA12)/$AD12*$AA12*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E12),$AD12,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D12,FctrChngDts!$C$17<=$E12),_xlfn.DAYS($D12,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E12),$AD12,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D12,FctrChngDts!$C$19<=$E12),_xlfn.DAYS($D12,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN12*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN12*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO12*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO12*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D12,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU12*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A12,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV12*Account!$AA$2)),5)","v":0}]
[12,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G13),0,IF($F13<=$G13,SUM($G13-$F13),IF($F13>$G13,SUM((Account!$L$2-$F13)+$G13+1))))","v":0},{"$f":"IF(AND($D13>=FctrChngDts!$C$2,$D13<=FctrChngDts!$D$2),$D13,\"\")","v":""},{"$f":"IF($I13=\"\",\"\",IF($E13<=FctrChngDts!$D$2,$E13,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D13<FctrChngDts!$E$2,$E13<FctrChngDts!$E$2),AND($D13>=FctrChngDts!$F$2,$E13>=FctrChngDts!$F$2)),\"\",IF(AND($D13>=FctrChngDts!$E$2,$D13<=FctrChngDts!$F$2),$D13,FctrChngDts!$E$2))","v":""},{"$f":"IF($K13=\"\",\"\",IF(AND($J13=$K13,$E13>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K13=$J13,$E13,IF(AND($E13>=FctrChngDts!$E$2,$E13<=FctrChngDts!$F$2),$E13,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D13<DATE(YEAR(Account!$J$2),6,1),$D13>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I13<FctrChngDts!$A$2,$J13<FctrChngDts!$A$2),AND($I13>=FctrChngDts!$B$2,$J13>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I13<FctrChngDts!$A$2,$J13>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I13>=FctrChngDts!$A$2,$J13<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I13<FctrChngDts!$B$2,$J13>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K13<FctrChngDts!$A$2,$L13<FctrChngDts!$A$2),AND($K13>=FctrChngDts!$B$2,$L13>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K13<FctrChngDts!$A$2,$L13>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K13>=FctrChngDts!$A$2,$L13<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K13<FctrChngDts!$B$2,$L13>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I13=\"\",$J13=0),0,IF(AND($N13=TRUE,$I13<>0),SUM($J13-$I13+1),IF($O13=TRUE,SUM(FctrChngDts!$A$2-$I13),IF($P13=TRUE,0,IF($Q13=TRUE,SUM($J13-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I13=\"\",$J13=0),0,IF($N13=TRUE,0,IF($O13=TRUE,SUM($J13-FctrChngDts!$A$2+1),IF(AND($P13=TRUE,$I13<>0),SUM($J13-$I13+1),IF($Q13=TRUE,SUM(FctrChngDts!$B$2-$I13),0)))))","v":0},0,{"$f":"IF(OR($K13=\"\",$L13=0),0,IF(AND($R13=TRUE,$K13<>0),SUM($L13-$K13+1),IF($S13=TRUE,SUM(FctrChngDts!$A$2-$K13),IF($T13=TRUE,0,IF($U13=TRUE,SUM($L13-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K13=\"\",$L13=0),0,IF($R13=TRUE,0,IF($S13=TRUE,SUM($L13-FctrChngDts!$A$2+1),IF(AND($T13=TRUE,$K13<>0),SUM($L13-$K13+1),IF($U13=TRUE,SUM(FctrChngDts!$B$2-$K13),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Tenant!$A13:$J512,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR13=FALSE,VLOOKUP($AQ13,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ13,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR13=FALSE,VLOOKUP($AQ13,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ13,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR13=FALSE,VLOOKUP($AQ13,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ13,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR13=FALSE,VLOOKUP($AQ13,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ13,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A13,Tenant!$A13:$J512,6,FALSE)","v":0},{"$f":"VLOOKUP($A13,Tenant!$A13:$J512,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG13=FALSE,0,IF($DU13=TRUE,SUM($BS13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS13*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DU13=TRUE,SUM($BT13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT13*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DU13=TRUE,SUM($BU13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU13*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DU13=TRUE,SUM($BV13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DU13=TRUE,SUM($BW13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW13*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG13=FALSE,0,IF($DU13=TRUE,SUM($BX13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX13*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN13=FALSE,0,IF($H13=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP13=FALSE,0,ROUND(SUM($BY13*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR13=FALSE,0,ROUND(SUM($X13*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY13=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X13),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X13)),5)","v":0},{"$f":"SUM(ROUND($CH13:$CM13,2),$CO13,$CQ13,$CS13)","v":0},false,{"$f":"ROUND(IF($CV13=FALSE,0,IF($DY13=TRUE,SUM($BZ13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ13*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV13=FALSE,0,IF($DY13=TRUE,SUM($CA13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA13*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV13=FALSE,0,IF($DY13=TRUE,SUM($CB13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB13*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV13=FALSE,0,IF($DY13=TRUE,SUM($CC13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV13=FALSE,0,IF($DY13=TRUE,SUM($CD13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD13*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV13=FALSE,0,IF($DY13=TRUE,SUM($CE13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE13*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC13=FALSE,0,IF($H13=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE13=FALSE,0,ROUND(SUM($CF13*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG13=FALSE,0,ROUND(SUM($AA13*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY13=TRUE,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA13),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA13)),5)","v":0},{"$f":"SUM(ROUND($CW13:$DB13,2),$DD13,$DF13,$DH13)","v":0},0,{"$f":"SUM(SUM($CU13*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ13*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU13*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ13*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL13,IF(VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM13,$DK13))","v":0},0,false,0,false,0,{"$f":"IF(AND($X13>0,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU13=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH13:$CM13,$CS13,$ED13,$EL13,$ET13:$EY13)-SUM($BY13*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH13:$CM13,$CS13,$ED13,$EL13,$EN13:$ES13)-SUM($BY13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X13>0,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW13=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH13:$CM13,$CO13,$CQ13,$CS13,$ED13,$EF13,$EH13,$EJ13,$ET13:$EY13)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH13:$CM13,$CO13,$CQ13,$CS13,$ED13,$EF13,$EH13,$EJ13,ET13:$EX13)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA13>0,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY13=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW13:$DB13,$DH13,$ED13,$FQ13,$FY13:$GD13)-SUM($CF13*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW13:$DB13,$DH13,$ED13,$FQ13,$FS13:$FX13)-SUM($CF13*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA13>0,VLOOKUP($A13,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA13=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW13:$DB13,$DD13,$DF13,$DH13,$FI13,$FK13,$FM13,$FO13,$FY13:$GD13)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW13:$DB13,$DD13,$DF13,$DH13,$FI13,$FK13,$FM13,$FO13,$FY13:$GD13)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E13<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC13=FALSE,0,ROUND(SUM($AE13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X13>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE13=FALSE,0,ROUND(SUM($BY13*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG13=FALSE,0,SUM($BY13*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X13>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI13=FALSE,0,SUM($BY13*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X13>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK13=TRUE,$X13>0),SUM($BY13*Account!$T$2),0)","v":0},{"$f":"IF(AND($X13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM13=FALSE,0,ROUND(SUM($BS13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM13=FALSE,0,ROUND(SUM($BT13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM13=FALSE,0,ROUND(SUM($BU13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM13=FALSE,0,ROUND(SUM($BV13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM13=FALSE,0,ROUND(SUM($BW13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM13=FALSE,0,ROUND(SUM($BX13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H13/$AD13*$X13),5),0)","v":0},{"$f":"ROUND(SUM($FA13*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ13=FALSE,$FB13,ROUND(MAX(0,SUM(SUM($ET13:$EY13)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE13=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I13","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF13*Account!$AA$2),SUM($FF13*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E13<>\"D-CARE\",Tenant!$F13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH13=FALSE,0,ROUND(SUM($AF13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA13>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A13,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY13=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ13=FALSE,0,ROUND(SUM($CF13*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA13>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA13>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL13=FALSE,0,SUM($CF13*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA13>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN13=FALSE,0,SUM($CF13*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA13>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP13=TRUE,$AA13>0),SUM($CF13*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA13>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR13=FALSE,0,ROUND(SUM($BZ13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR13=FALSE,0,ROUND(SUM($CA13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR13=FALSE,0,ROUND(SUM($CB13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR13=FALSE,0,ROUND(SUM($CC13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR13=FALSE,0,ROUND(SUM($CD13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR13=FALSE,0,ROUND(SUM($CE13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ13*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA13*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB13*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC13*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD13*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE13*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H13/$AD13*$AA13),5),0)","v":0},{"$f":"ROUND(SUM($GF13*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE13=FALSE,$GG13,ROUND(MAX(0,SUM(SUM($FY13:$GD13)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ13=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I13","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK13*Account!$AA$2),SUM($GK13*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D13<=FctrChngDts!$B$14,$E13>FctrChngDts!$B$14),AND($D13<=FctrChngDts!$C$14,$E13>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM13=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP13:$GS13))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO13,$DD13,$GP13:$GS13))","v":0},0,0,{"$f":"IF(AND($X13>0,Tenant!$E13=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX13=FALSE,0,ROUND(SUM($AE13*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA13>0,Tenant!$E13=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ13=FALSE,0,ROUND(SUM($AF13*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO13,$GT13,$GW13,$HB13,$CQ13,$DF13,$DV13,$DX13,$DZ13,$EB13),IF(Account!$Q$2=TRUE,SUM($GO13,$GU13,$GW13,$HB13,$CQ13,$DF13,$DV13,$DX13,$DZ13,$EB13),SUM($GO13,$GT13,$GU13,$GV13,$GW13,$HB13,$CQ13,$DF13,$DV13,$DX13,$DZ13,$EB13)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D13,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,8,FALSE)=TRUE,$HD13<0),0,SUM(SUM(SUM($HD13/$AD13*$HE13)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,8,FALSE)=TRUE,$HD13<0),0,SUM(SUM(SUM($HD13/$AD13*$HF13)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU13,$DJ13,$DR13,$DT13,$DV13,$DX13,$DZ13,$EB13,$ED13,$EF13,$EH13,$EJ13,$FI13,$FK13,$FM13,$FO13,$GN13,$GV13,$GY13,$HA13)/$AD13*$X13*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU13,$DJ13,$DR13,$DT13,$DV13,$DX13,$DZ13,$EB13,$ED13,$EF13,$EH13,$EJ13,$FI13,$FK13,$FM13,$FO13,$GN13,$GV13,$GY13,$HA13)/$AD13*$AA13*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E13),$AD13,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D13,FctrChngDts!$C$17<=$E13),_xlfn.DAYS($D13,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E13),$AD13,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D13,FctrChngDts!$C$19<=$E13),_xlfn.DAYS($D13,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN13*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN13*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO13*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO13*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D13,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU13*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A13,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV13*Account!$AA$2)),5)","v":0}]
[13,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G14),0,IF($F14<=$G14,SUM($G14-$F14),IF($F14>$G14,SUM((Account!$L$2-$F14)+$G14+1))))","v":0},{"$f":"IF(AND($D14>=FctrChngDts!$C$2,$D14<=FctrChngDts!$D$2),$D14,\"\")","v":""},{"$f":"IF($I14=\"\",\"\",IF($E14<=FctrChngDts!$D$2,$E14,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D14<FctrChngDts!$E$2,$E14<FctrChngDts!$E$2),AND($D14>=FctrChngDts!$F$2,$E14>=FctrChngDts!$F$2)),\"\",IF(AND($D14>=FctrChngDts!$E$2,$D14<=FctrChngDts!$F$2),$D14,FctrChngDts!$E$2))","v":""},{"$f":"IF($K14=\"\",\"\",IF(AND($J14=$K14,$E14>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K14=$J14,$E14,IF(AND($E14>=FctrChngDts!$E$2,$E14<=FctrChngDts!$F$2),$E14,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D14<DATE(YEAR(Account!$J$2),6,1),$D14>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I14<FctrChngDts!$A$2,$J14<FctrChngDts!$A$2),AND($I14>=FctrChngDts!$B$2,$J14>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I14<FctrChngDts!$A$2,$J14>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I14>=FctrChngDts!$A$2,$J14<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I14<FctrChngDts!$B$2,$J14>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K14<FctrChngDts!$A$2,$L14<FctrChngDts!$A$2),AND($K14>=FctrChngDts!$B$2,$L14>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K14<FctrChngDts!$A$2,$L14>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K14>=FctrChngDts!$A$2,$L14<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K14<FctrChngDts!$B$2,$L14>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I14=\"\",$J14=0),0,IF(AND($N14=TRUE,$I14<>0),SUM($J14-$I14+1),IF($O14=TRUE,SUM(FctrChngDts!$A$2-$I14),IF($P14=TRUE,0,IF($Q14=TRUE,SUM($J14-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I14=\"\",$J14=0),0,IF($N14=TRUE,0,IF($O14=TRUE,SUM($J14-FctrChngDts!$A$2+1),IF(AND($P14=TRUE,$I14<>0),SUM($J14-$I14+1),IF($Q14=TRUE,SUM(FctrChngDts!$B$2-$I14),0)))))","v":0},0,{"$f":"IF(OR($K14=\"\",$L14=0),0,IF(AND($R14=TRUE,$K14<>0),SUM($L14-$K14+1),IF($S14=TRUE,SUM(FctrChngDts!$A$2-$K14),IF($T14=TRUE,0,IF($U14=TRUE,SUM($L14-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K14=\"\",$L14=0),0,IF($R14=TRUE,0,IF($S14=TRUE,SUM($L14-FctrChngDts!$A$2+1),IF(AND($T14=TRUE,$K14<>0),SUM($L14-$K14+1),IF($U14=TRUE,SUM(FctrChngDts!$B$2-$K14),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Tenant!$A14:$J513,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR14=FALSE,VLOOKUP($AQ14,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ14,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR14=FALSE,VLOOKUP($AQ14,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ14,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR14=FALSE,VLOOKUP($AQ14,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ14,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR14=FALSE,VLOOKUP($AQ14,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ14,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A14,Tenant!$A14:$J513,6,FALSE)","v":0},{"$f":"VLOOKUP($A14,Tenant!$A14:$J513,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG14=FALSE,0,IF($DU14=TRUE,SUM($BS14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS14*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DU14=TRUE,SUM($BT14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT14*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DU14=TRUE,SUM($BU14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU14*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DU14=TRUE,SUM($BV14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DU14=TRUE,SUM($BW14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW14*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG14=FALSE,0,IF($DU14=TRUE,SUM($BX14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX14*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN14=FALSE,0,IF($H14=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP14=FALSE,0,ROUND(SUM($BY14*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR14=FALSE,0,ROUND(SUM($X14*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY14=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X14),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X14)),5)","v":0},{"$f":"SUM(ROUND($CH14:$CM14,2),$CO14,$CQ14,$CS14)","v":0},false,{"$f":"ROUND(IF($CV14=FALSE,0,IF($DY14=TRUE,SUM($BZ14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ14*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV14=FALSE,0,IF($DY14=TRUE,SUM($CA14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA14*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV14=FALSE,0,IF($DY14=TRUE,SUM($CB14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB14*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV14=FALSE,0,IF($DY14=TRUE,SUM($CC14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV14=FALSE,0,IF($DY14=TRUE,SUM($CD14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD14*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV14=FALSE,0,IF($DY14=TRUE,SUM($CE14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE14*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC14=FALSE,0,IF($H14=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE14=FALSE,0,ROUND(SUM($CF14*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG14=FALSE,0,ROUND(SUM($AA14*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY14=TRUE,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA14),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA14)),5)","v":0},{"$f":"SUM(ROUND($CW14:$DB14,2),$DD14,$DF14,$DH14)","v":0},0,{"$f":"SUM(SUM($CU14*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ14*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU14*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ14*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL14,IF(VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM14,$DK14))","v":0},0,false,0,false,0,{"$f":"IF(AND($X14>0,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU14=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH14:$CM14,$CS14,$ED14,$EL14,$ET14:$EY14)-SUM($BY14*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH14:$CM14,$CS14,$ED14,$EL14,$EN14:$ES14)-SUM($BY14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X14>0,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW14=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH14:$CM14,$CO14,$CQ14,$CS14,$ED14,$EF14,$EH14,$EJ14,$ET14:$EY14)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH14:$CM14,$CO14,$CQ14,$CS14,$ED14,$EF14,$EH14,$EJ14,ET14:$EX14)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA14>0,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY14=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW14:$DB14,$DH14,$ED14,$FQ14,$FY14:$GD14)-SUM($CF14*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW14:$DB14,$DH14,$ED14,$FQ14,$FS14:$FX14)-SUM($CF14*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA14>0,VLOOKUP($A14,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA14=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW14:$DB14,$DD14,$DF14,$DH14,$FI14,$FK14,$FM14,$FO14,$FY14:$GD14)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW14:$DB14,$DD14,$DF14,$DH14,$FI14,$FK14,$FM14,$FO14,$FY14:$GD14)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E14<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC14=FALSE,0,ROUND(SUM($AE14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X14>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE14=FALSE,0,ROUND(SUM($BY14*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG14=FALSE,0,SUM($BY14*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X14>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI14=FALSE,0,SUM($BY14*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X14>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK14=TRUE,$X14>0),SUM($BY14*Account!$T$2),0)","v":0},{"$f":"IF(AND($X14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM14=FALSE,0,ROUND(SUM($BS14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM14=FALSE,0,ROUND(SUM($BT14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM14=FALSE,0,ROUND(SUM($BU14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM14=FALSE,0,ROUND(SUM($BV14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM14=FALSE,0,ROUND(SUM($BW14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM14=FALSE,0,ROUND(SUM($BX14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H14/$AD14*$X14),5),0)","v":0},{"$f":"ROUND(SUM($FA14*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ14=FALSE,$FB14,ROUND(MAX(0,SUM(SUM($ET14:$EY14)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE14=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I14","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF14*Account!$AA$2),SUM($FF14*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E14<>\"D-CARE\",Tenant!$F14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH14=FALSE,0,ROUND(SUM($AF14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA14>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A14,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY14=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ14=FALSE,0,ROUND(SUM($CF14*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA14>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA14>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL14=FALSE,0,SUM($CF14*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA14>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN14=FALSE,0,SUM($CF14*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA14>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP14=TRUE,$AA14>0),SUM($CF14*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA14>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR14=FALSE,0,ROUND(SUM($BZ14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR14=FALSE,0,ROUND(SUM($CA14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR14=FALSE,0,ROUND(SUM($CB14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR14=FALSE,0,ROUND(SUM($CC14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR14=FALSE,0,ROUND(SUM($CD14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR14=FALSE,0,ROUND(SUM($CE14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ14*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA14*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB14*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC14*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD14*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE14*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H14/$AD14*$AA14),5),0)","v":0},{"$f":"ROUND(SUM($GF14*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE14=FALSE,$GG14,ROUND(MAX(0,SUM(SUM($FY14:$GD14)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ14=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I14","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK14*Account!$AA$2),SUM($GK14*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D14<=FctrChngDts!$B$14,$E14>FctrChngDts!$B$14),AND($D14<=FctrChngDts!$C$14,$E14>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM14=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP14:$GS14))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO14,$DD14,$GP14:$GS14))","v":0},0,0,{"$f":"IF(AND($X14>0,Tenant!$E14=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX14=FALSE,0,ROUND(SUM($AE14*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA14>0,Tenant!$E14=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ14=FALSE,0,ROUND(SUM($AF14*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO14,$GT14,$GW14,$HB14,$CQ14,$DF14,$DV14,$DX14,$DZ14,$EB14),IF(Account!$Q$2=TRUE,SUM($GO14,$GU14,$GW14,$HB14,$CQ14,$DF14,$DV14,$DX14,$DZ14,$EB14),SUM($GO14,$GT14,$GU14,$GV14,$GW14,$HB14,$CQ14,$DF14,$DV14,$DX14,$DZ14,$EB14)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D14,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,8,FALSE)=TRUE,$HD14<0),0,SUM(SUM(SUM($HD14/$AD14*$HE14)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,8,FALSE)=TRUE,$HD14<0),0,SUM(SUM(SUM($HD14/$AD14*$HF14)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU14,$DJ14,$DR14,$DT14,$DV14,$DX14,$DZ14,$EB14,$ED14,$EF14,$EH14,$EJ14,$FI14,$FK14,$FM14,$FO14,$GN14,$GV14,$GY14,$HA14)/$AD14*$X14*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU14,$DJ14,$DR14,$DT14,$DV14,$DX14,$DZ14,$EB14,$ED14,$EF14,$EH14,$EJ14,$FI14,$FK14,$FM14,$FO14,$GN14,$GV14,$GY14,$HA14)/$AD14*$AA14*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E14),$AD14,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D14,FctrChngDts!$C$17<=$E14),_xlfn.DAYS($D14,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E14),$AD14,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D14,FctrChngDts!$C$19<=$E14),_xlfn.DAYS($D14,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN14*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN14*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO14*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO14*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D14,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU14*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A14,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV14*Account!$AA$2)),5)","v":0}]
[14,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G15),0,IF($F15<=$G15,SUM($G15-$F15),IF($F15>$G15,SUM((Account!$L$2-$F15)+$G15+1))))","v":0},{"$f":"IF(AND($D15>=FctrChngDts!$C$2,$D15<=FctrChngDts!$D$2),$D15,\"\")","v":""},{"$f":"IF($I15=\"\",\"\",IF($E15<=FctrChngDts!$D$2,$E15,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D15<FctrChngDts!$E$2,$E15<FctrChngDts!$E$2),AND($D15>=FctrChngDts!$F$2,$E15>=FctrChngDts!$F$2)),\"\",IF(AND($D15>=FctrChngDts!$E$2,$D15<=FctrChngDts!$F$2),$D15,FctrChngDts!$E$2))","v":""},{"$f":"IF($K15=\"\",\"\",IF(AND($J15=$K15,$E15>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K15=$J15,$E15,IF(AND($E15>=FctrChngDts!$E$2,$E15<=FctrChngDts!$F$2),$E15,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D15<DATE(YEAR(Account!$J$2),6,1),$D15>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I15<FctrChngDts!$A$2,$J15<FctrChngDts!$A$2),AND($I15>=FctrChngDts!$B$2,$J15>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I15<FctrChngDts!$A$2,$J15>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I15>=FctrChngDts!$A$2,$J15<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I15<FctrChngDts!$B$2,$J15>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K15<FctrChngDts!$A$2,$L15<FctrChngDts!$A$2),AND($K15>=FctrChngDts!$B$2,$L15>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K15<FctrChngDts!$A$2,$L15>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K15>=FctrChngDts!$A$2,$L15<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K15<FctrChngDts!$B$2,$L15>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I15=\"\",$J15=0),0,IF(AND($N15=TRUE,$I15<>0),SUM($J15-$I15+1),IF($O15=TRUE,SUM(FctrChngDts!$A$2-$I15),IF($P15=TRUE,0,IF($Q15=TRUE,SUM($J15-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I15=\"\",$J15=0),0,IF($N15=TRUE,0,IF($O15=TRUE,SUM($J15-FctrChngDts!$A$2+1),IF(AND($P15=TRUE,$I15<>0),SUM($J15-$I15+1),IF($Q15=TRUE,SUM(FctrChngDts!$B$2-$I15),0)))))","v":0},0,{"$f":"IF(OR($K15=\"\",$L15=0),0,IF(AND($R15=TRUE,$K15<>0),SUM($L15-$K15+1),IF($S15=TRUE,SUM(FctrChngDts!$A$2-$K15),IF($T15=TRUE,0,IF($U15=TRUE,SUM($L15-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K15=\"\",$L15=0),0,IF($R15=TRUE,0,IF($S15=TRUE,SUM($L15-FctrChngDts!$A$2+1),IF(AND($T15=TRUE,$K15<>0),SUM($L15-$K15+1),IF($U15=TRUE,SUM(FctrChngDts!$B$2-$K15),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A15,Tenant!$A15:$J514,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR15=FALSE,VLOOKUP($AQ15,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ15,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR15=FALSE,VLOOKUP($AQ15,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ15,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR15=FALSE,VLOOKUP($AQ15,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ15,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR15=FALSE,VLOOKUP($AQ15,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ15,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A15,Tenant!$A15:$J514,6,FALSE)","v":0},{"$f":"VLOOKUP($A15,Tenant!$A15:$J514,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG15=FALSE,0,IF($DU15=TRUE,SUM($BS15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS15*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DU15=TRUE,SUM($BT15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT15*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DU15=TRUE,SUM($BU15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU15*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DU15=TRUE,SUM($BV15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DU15=TRUE,SUM($BW15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW15*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG15=FALSE,0,IF($DU15=TRUE,SUM($BX15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX15*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN15=FALSE,0,IF($H15=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP15=FALSE,0,ROUND(SUM($BY15*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR15=FALSE,0,ROUND(SUM($X15*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY15=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X15),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X15)),5)","v":0},{"$f":"SUM(ROUND($CH15:$CM15,2),$CO15,$CQ15,$CS15)","v":0},false,{"$f":"ROUND(IF($CV15=FALSE,0,IF($DY15=TRUE,SUM($BZ15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ15*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV15=FALSE,0,IF($DY15=TRUE,SUM($CA15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA15*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV15=FALSE,0,IF($DY15=TRUE,SUM($CB15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB15*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV15=FALSE,0,IF($DY15=TRUE,SUM($CC15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV15=FALSE,0,IF($DY15=TRUE,SUM($CD15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD15*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV15=FALSE,0,IF($DY15=TRUE,SUM($CE15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE15*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC15=FALSE,0,IF($H15=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE15=FALSE,0,ROUND(SUM($CF15*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG15=FALSE,0,ROUND(SUM($AA15*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY15=TRUE,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA15),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA15)),5)","v":0},{"$f":"SUM(ROUND($CW15:$DB15,2),$DD15,$DF15,$DH15)","v":0},0,{"$f":"SUM(SUM($CU15*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ15*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU15*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ15*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL15,IF(VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM15,$DK15))","v":0},0,false,0,false,0,{"$f":"IF(AND($X15>0,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU15=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH15:$CM15,$CS15,$ED15,$EL15,$ET15:$EY15)-SUM($BY15*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH15:$CM15,$CS15,$ED15,$EL15,$EN15:$ES15)-SUM($BY15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X15>0,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW15=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH15:$CM15,$CO15,$CQ15,$CS15,$ED15,$EF15,$EH15,$EJ15,$ET15:$EY15)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH15:$CM15,$CO15,$CQ15,$CS15,$ED15,$EF15,$EH15,$EJ15,ET15:$EX15)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA15>0,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY15=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW15:$DB15,$DH15,$ED15,$FQ15,$FY15:$GD15)-SUM($CF15*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW15:$DB15,$DH15,$ED15,$FQ15,$FS15:$FX15)-SUM($CF15*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA15>0,VLOOKUP($A15,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA15=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW15:$DB15,$DD15,$DF15,$DH15,$FI15,$FK15,$FM15,$FO15,$FY15:$GD15)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW15:$DB15,$DD15,$DF15,$DH15,$FI15,$FK15,$FM15,$FO15,$FY15:$GD15)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E15<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC15=FALSE,0,ROUND(SUM($AE15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X15>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE15=FALSE,0,ROUND(SUM($BY15*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG15=FALSE,0,SUM($BY15*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X15>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI15=FALSE,0,SUM($BY15*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X15>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK15=TRUE,$X15>0),SUM($BY15*Account!$T$2),0)","v":0},{"$f":"IF(AND($X15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM15=FALSE,0,ROUND(SUM($BS15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM15=FALSE,0,ROUND(SUM($BT15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM15=FALSE,0,ROUND(SUM($BU15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM15=FALSE,0,ROUND(SUM($BV15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM15=FALSE,0,ROUND(SUM($BW15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM15=FALSE,0,ROUND(SUM($BX15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H15/$AD15*$X15),5),0)","v":0},{"$f":"ROUND(SUM($FA15*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ15=FALSE,$FB15,ROUND(MAX(0,SUM(SUM($ET15:$EY15)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE15=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I15","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF15*Account!$AA$2),SUM($FF15*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E15<>\"D-CARE\",Tenant!$F15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH15=FALSE,0,ROUND(SUM($AF15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA15>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A15,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY15=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ15=FALSE,0,ROUND(SUM($CF15*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA15>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA15>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL15=FALSE,0,SUM($CF15*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA15>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN15=FALSE,0,SUM($CF15*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA15>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP15=TRUE,$AA15>0),SUM($CF15*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA15>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR15=FALSE,0,ROUND(SUM($BZ15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR15=FALSE,0,ROUND(SUM($CA15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR15=FALSE,0,ROUND(SUM($CB15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR15=FALSE,0,ROUND(SUM($CC15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR15=FALSE,0,ROUND(SUM($CD15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR15=FALSE,0,ROUND(SUM($CE15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ15*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA15*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB15*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC15*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD15*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE15*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H15/$AD15*$AA15),5),0)","v":0},{"$f":"ROUND(SUM($GF15*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE15=FALSE,$GG15,ROUND(MAX(0,SUM(SUM($FY15:$GD15)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ15=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I15","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK15*Account!$AA$2),SUM($GK15*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D15<=FctrChngDts!$B$14,$E15>FctrChngDts!$B$14),AND($D15<=FctrChngDts!$C$14,$E15>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM15=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP15:$GS15))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO15,$DD15,$GP15:$GS15))","v":0},0,0,{"$f":"IF(AND($X15>0,Tenant!$E15=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX15=FALSE,0,ROUND(SUM($AE15*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA15>0,Tenant!$E15=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ15=FALSE,0,ROUND(SUM($AF15*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO15,$GT15,$GW15,$HB15,$CQ15,$DF15,$DV15,$DX15,$DZ15,$EB15),IF(Account!$Q$2=TRUE,SUM($GO15,$GU15,$GW15,$HB15,$CQ15,$DF15,$DV15,$DX15,$DZ15,$EB15),SUM($GO15,$GT15,$GU15,$GV15,$GW15,$HB15,$CQ15,$DF15,$DV15,$DX15,$DZ15,$EB15)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D15,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,8,FALSE)=TRUE,$HD15<0),0,SUM(SUM(SUM($HD15/$AD15*$HE15)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,8,FALSE)=TRUE,$HD15<0),0,SUM(SUM(SUM($HD15/$AD15*$HF15)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU15,$DJ15,$DR15,$DT15,$DV15,$DX15,$DZ15,$EB15,$ED15,$EF15,$EH15,$EJ15,$FI15,$FK15,$FM15,$FO15,$GN15,$GV15,$GY15,$HA15)/$AD15*$X15*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU15,$DJ15,$DR15,$DT15,$DV15,$DX15,$DZ15,$EB15,$ED15,$EF15,$EH15,$EJ15,$FI15,$FK15,$FM15,$FO15,$GN15,$GV15,$GY15,$HA15)/$AD15*$AA15*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E15),$AD15,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D15,FctrChngDts!$C$17<=$E15),_xlfn.DAYS($D15,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E15),$AD15,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D15,FctrChngDts!$C$19<=$E15),_xlfn.DAYS($D15,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN15*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN15*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO15*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO15*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D15,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU15*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A15,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV15*Account!$AA$2)),5)","v":0}]
[15,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G16),0,IF($F16<=$G16,SUM($G16-$F16),IF($F16>$G16,SUM((Account!$L$2-$F16)+$G16+1))))","v":0},{"$f":"IF(AND($D16>=FctrChngDts!$C$2,$D16<=FctrChngDts!$D$2),$D16,\"\")","v":""},{"$f":"IF($I16=\"\",\"\",IF($E16<=FctrChngDts!$D$2,$E16,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D16<FctrChngDts!$E$2,$E16<FctrChngDts!$E$2),AND($D16>=FctrChngDts!$F$2,$E16>=FctrChngDts!$F$2)),\"\",IF(AND($D16>=FctrChngDts!$E$2,$D16<=FctrChngDts!$F$2),$D16,FctrChngDts!$E$2))","v":""},{"$f":"IF($K16=\"\",\"\",IF(AND($J16=$K16,$E16>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K16=$J16,$E16,IF(AND($E16>=FctrChngDts!$E$2,$E16<=FctrChngDts!$F$2),$E16,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D16<DATE(YEAR(Account!$J$2),6,1),$D16>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I16<FctrChngDts!$A$2,$J16<FctrChngDts!$A$2),AND($I16>=FctrChngDts!$B$2,$J16>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I16<FctrChngDts!$A$2,$J16>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I16>=FctrChngDts!$A$2,$J16<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I16<FctrChngDts!$B$2,$J16>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K16<FctrChngDts!$A$2,$L16<FctrChngDts!$A$2),AND($K16>=FctrChngDts!$B$2,$L16>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K16<FctrChngDts!$A$2,$L16>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K16>=FctrChngDts!$A$2,$L16<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K16<FctrChngDts!$B$2,$L16>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I16=\"\",$J16=0),0,IF(AND($N16=TRUE,$I16<>0),SUM($J16-$I16+1),IF($O16=TRUE,SUM(FctrChngDts!$A$2-$I16),IF($P16=TRUE,0,IF($Q16=TRUE,SUM($J16-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I16=\"\",$J16=0),0,IF($N16=TRUE,0,IF($O16=TRUE,SUM($J16-FctrChngDts!$A$2+1),IF(AND($P16=TRUE,$I16<>0),SUM($J16-$I16+1),IF($Q16=TRUE,SUM(FctrChngDts!$B$2-$I16),0)))))","v":0},0,{"$f":"IF(OR($K16=\"\",$L16=0),0,IF(AND($R16=TRUE,$K16<>0),SUM($L16-$K16+1),IF($S16=TRUE,SUM(FctrChngDts!$A$2-$K16),IF($T16=TRUE,0,IF($U16=TRUE,SUM($L16-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K16=\"\",$L16=0),0,IF($R16=TRUE,0,IF($S16=TRUE,SUM($L16-FctrChngDts!$A$2+1),IF(AND($T16=TRUE,$K16<>0),SUM($L16-$K16+1),IF($U16=TRUE,SUM(FctrChngDts!$B$2-$K16),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A16,Tenant!$A16:$J515,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR16=FALSE,VLOOKUP($AQ16,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ16,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR16=FALSE,VLOOKUP($AQ16,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ16,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR16=FALSE,VLOOKUP($AQ16,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ16,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR16=FALSE,VLOOKUP($AQ16,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ16,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A16,Tenant!$A16:$J515,6,FALSE)","v":0},{"$f":"VLOOKUP($A16,Tenant!$A16:$J515,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG16=FALSE,0,IF($DU16=TRUE,SUM($BS16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS16*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DU16=TRUE,SUM($BT16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT16*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DU16=TRUE,SUM($BU16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU16*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DU16=TRUE,SUM($BV16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DU16=TRUE,SUM($BW16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW16*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG16=FALSE,0,IF($DU16=TRUE,SUM($BX16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX16*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN16=FALSE,0,IF($H16=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP16=FALSE,0,ROUND(SUM($BY16*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR16=FALSE,0,ROUND(SUM($X16*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY16=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X16),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X16)),5)","v":0},{"$f":"SUM(ROUND($CH16:$CM16,2),$CO16,$CQ16,$CS16)","v":0},false,{"$f":"ROUND(IF($CV16=FALSE,0,IF($DY16=TRUE,SUM($BZ16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ16*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV16=FALSE,0,IF($DY16=TRUE,SUM($CA16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA16*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV16=FALSE,0,IF($DY16=TRUE,SUM($CB16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB16*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV16=FALSE,0,IF($DY16=TRUE,SUM($CC16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV16=FALSE,0,IF($DY16=TRUE,SUM($CD16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD16*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV16=FALSE,0,IF($DY16=TRUE,SUM($CE16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE16*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC16=FALSE,0,IF($H16=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE16=FALSE,0,ROUND(SUM($CF16*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG16=FALSE,0,ROUND(SUM($AA16*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY16=TRUE,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA16),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA16)),5)","v":0},{"$f":"SUM(ROUND($CW16:$DB16,2),$DD16,$DF16,$DH16)","v":0},0,{"$f":"SUM(SUM($CU16*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ16*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU16*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ16*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL16,IF(VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM16,$DK16))","v":0},0,false,0,false,0,{"$f":"IF(AND($X16>0,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU16=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH16:$CM16,$CS16,$ED16,$EL16,$ET16:$EY16)-SUM($BY16*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH16:$CM16,$CS16,$ED16,$EL16,$EN16:$ES16)-SUM($BY16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X16>0,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW16=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH16:$CM16,$CO16,$CQ16,$CS16,$ED16,$EF16,$EH16,$EJ16,$ET16:$EY16)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH16:$CM16,$CO16,$CQ16,$CS16,$ED16,$EF16,$EH16,$EJ16,ET16:$EX16)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA16>0,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY16=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW16:$DB16,$DH16,$ED16,$FQ16,$FY16:$GD16)-SUM($CF16*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW16:$DB16,$DH16,$ED16,$FQ16,$FS16:$FX16)-SUM($CF16*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA16>0,VLOOKUP($A16,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA16=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW16:$DB16,$DD16,$DF16,$DH16,$FI16,$FK16,$FM16,$FO16,$FY16:$GD16)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW16:$DB16,$DD16,$DF16,$DH16,$FI16,$FK16,$FM16,$FO16,$FY16:$GD16)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E16<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC16=FALSE,0,ROUND(SUM($AE16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X16>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE16=FALSE,0,ROUND(SUM($BY16*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG16=FALSE,0,SUM($BY16*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X16>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI16=FALSE,0,SUM($BY16*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X16>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK16=TRUE,$X16>0),SUM($BY16*Account!$T$2),0)","v":0},{"$f":"IF(AND($X16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM16=FALSE,0,ROUND(SUM($BS16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM16=FALSE,0,ROUND(SUM($BT16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM16=FALSE,0,ROUND(SUM($BU16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM16=FALSE,0,ROUND(SUM($BV16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM16=FALSE,0,ROUND(SUM($BW16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM16=FALSE,0,ROUND(SUM($BX16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H16/$AD16*$X16),5),0)","v":0},{"$f":"ROUND(SUM($FA16*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ16=FALSE,$FB16,ROUND(MAX(0,SUM(SUM($ET16:$EY16)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE16=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I16","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF16*Account!$AA$2),SUM($FF16*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E16<>\"D-CARE\",Tenant!$F16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH16=FALSE,0,ROUND(SUM($AF16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA16>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A16,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY16=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ16=FALSE,0,ROUND(SUM($CF16*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA16>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA16>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL16=FALSE,0,SUM($CF16*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA16>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN16=FALSE,0,SUM($CF16*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA16>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP16=TRUE,$AA16>0),SUM($CF16*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA16>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR16=FALSE,0,ROUND(SUM($BZ16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR16=FALSE,0,ROUND(SUM($CA16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR16=FALSE,0,ROUND(SUM($CB16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR16=FALSE,0,ROUND(SUM($CC16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR16=FALSE,0,ROUND(SUM($CD16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR16=FALSE,0,ROUND(SUM($CE16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ16*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA16*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB16*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC16*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD16*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE16*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H16/$AD16*$AA16),5),0)","v":0},{"$f":"ROUND(SUM($GF16*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE16=FALSE,$GG16,ROUND(MAX(0,SUM(SUM($FY16:$GD16)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ16=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I16","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK16*Account!$AA$2),SUM($GK16*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D16<=FctrChngDts!$B$14,$E16>FctrChngDts!$B$14),AND($D16<=FctrChngDts!$C$14,$E16>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM16=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP16:$GS16))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO16,$DD16,$GP16:$GS16))","v":0},0,0,{"$f":"IF(AND($X16>0,Tenant!$E16=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX16=FALSE,0,ROUND(SUM($AE16*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA16>0,Tenant!$E16=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ16=FALSE,0,ROUND(SUM($AF16*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO16,$GT16,$GW16,$HB16,$CQ16,$DF16,$DV16,$DX16,$DZ16,$EB16),IF(Account!$Q$2=TRUE,SUM($GO16,$GU16,$GW16,$HB16,$CQ16,$DF16,$DV16,$DX16,$DZ16,$EB16),SUM($GO16,$GT16,$GU16,$GV16,$GW16,$HB16,$CQ16,$DF16,$DV16,$DX16,$DZ16,$EB16)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D16,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,8,FALSE)=TRUE,$HD16<0),0,SUM(SUM(SUM($HD16/$AD16*$HE16)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,8,FALSE)=TRUE,$HD16<0),0,SUM(SUM(SUM($HD16/$AD16*$HF16)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU16,$DJ16,$DR16,$DT16,$DV16,$DX16,$DZ16,$EB16,$ED16,$EF16,$EH16,$EJ16,$FI16,$FK16,$FM16,$FO16,$GN16,$GV16,$GY16,$HA16)/$AD16*$X16*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU16,$DJ16,$DR16,$DT16,$DV16,$DX16,$DZ16,$EB16,$ED16,$EF16,$EH16,$EJ16,$FI16,$FK16,$FM16,$FO16,$GN16,$GV16,$GY16,$HA16)/$AD16*$AA16*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E16),$AD16,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D16,FctrChngDts!$C$17<=$E16),_xlfn.DAYS($D16,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E16),$AD16,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D16,FctrChngDts!$C$19<=$E16),_xlfn.DAYS($D16,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN16*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN16*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO16*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO16*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D16,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU16*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A16,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV16*Account!$AA$2)),5)","v":0}]
[16,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G17),0,IF($F17<=$G17,SUM($G17-$F17),IF($F17>$G17,SUM((Account!$L$2-$F17)+$G17+1))))","v":0},{"$f":"IF(AND($D17>=FctrChngDts!$C$2,$D17<=FctrChngDts!$D$2),$D17,\"\")","v":""},{"$f":"IF($I17=\"\",\"\",IF($E17<=FctrChngDts!$D$2,$E17,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D17<FctrChngDts!$E$2,$E17<FctrChngDts!$E$2),AND($D17>=FctrChngDts!$F$2,$E17>=FctrChngDts!$F$2)),\"\",IF(AND($D17>=FctrChngDts!$E$2,$D17<=FctrChngDts!$F$2),$D17,FctrChngDts!$E$2))","v":""},{"$f":"IF($K17=\"\",\"\",IF(AND($J17=$K17,$E17>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K17=$J17,$E17,IF(AND($E17>=FctrChngDts!$E$2,$E17<=FctrChngDts!$F$2),$E17,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D17<DATE(YEAR(Account!$J$2),6,1),$D17>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I17<FctrChngDts!$A$2,$J17<FctrChngDts!$A$2),AND($I17>=FctrChngDts!$B$2,$J17>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I17<FctrChngDts!$A$2,$J17>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I17>=FctrChngDts!$A$2,$J17<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I17<FctrChngDts!$B$2,$J17>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K17<FctrChngDts!$A$2,$L17<FctrChngDts!$A$2),AND($K17>=FctrChngDts!$B$2,$L17>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K17<FctrChngDts!$A$2,$L17>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K17>=FctrChngDts!$A$2,$L17<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K17<FctrChngDts!$B$2,$L17>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I17=\"\",$J17=0),0,IF(AND($N17=TRUE,$I17<>0),SUM($J17-$I17+1),IF($O17=TRUE,SUM(FctrChngDts!$A$2-$I17),IF($P17=TRUE,0,IF($Q17=TRUE,SUM($J17-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I17=\"\",$J17=0),0,IF($N17=TRUE,0,IF($O17=TRUE,SUM($J17-FctrChngDts!$A$2+1),IF(AND($P17=TRUE,$I17<>0),SUM($J17-$I17+1),IF($Q17=TRUE,SUM(FctrChngDts!$B$2-$I17),0)))))","v":0},0,{"$f":"IF(OR($K17=\"\",$L17=0),0,IF(AND($R17=TRUE,$K17<>0),SUM($L17-$K17+1),IF($S17=TRUE,SUM(FctrChngDts!$A$2-$K17),IF($T17=TRUE,0,IF($U17=TRUE,SUM($L17-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K17=\"\",$L17=0),0,IF($R17=TRUE,0,IF($S17=TRUE,SUM($L17-FctrChngDts!$A$2+1),IF(AND($T17=TRUE,$K17<>0),SUM($L17-$K17+1),IF($U17=TRUE,SUM(FctrChngDts!$B$2-$K17),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A17,Tenant!$A17:$J516,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR17=FALSE,VLOOKUP($AQ17,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ17,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR17=FALSE,VLOOKUP($AQ17,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ17,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR17=FALSE,VLOOKUP($AQ17,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ17,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR17=FALSE,VLOOKUP($AQ17,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ17,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A17,Tenant!$A17:$J516,6,FALSE)","v":0},{"$f":"VLOOKUP($A17,Tenant!$A17:$J516,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG17=FALSE,0,IF($DU17=TRUE,SUM($BS17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS17*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DU17=TRUE,SUM($BT17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT17*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DU17=TRUE,SUM($BU17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU17*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DU17=TRUE,SUM($BV17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DU17=TRUE,SUM($BW17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW17*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG17=FALSE,0,IF($DU17=TRUE,SUM($BX17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX17*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN17=FALSE,0,IF($H17=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP17=FALSE,0,ROUND(SUM($BY17*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR17=FALSE,0,ROUND(SUM($X17*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY17=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X17),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X17)),5)","v":0},{"$f":"SUM(ROUND($CH17:$CM17,2),$CO17,$CQ17,$CS17)","v":0},false,{"$f":"ROUND(IF($CV17=FALSE,0,IF($DY17=TRUE,SUM($BZ17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ17*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV17=FALSE,0,IF($DY17=TRUE,SUM($CA17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA17*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV17=FALSE,0,IF($DY17=TRUE,SUM($CB17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB17*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV17=FALSE,0,IF($DY17=TRUE,SUM($CC17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV17=FALSE,0,IF($DY17=TRUE,SUM($CD17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD17*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV17=FALSE,0,IF($DY17=TRUE,SUM($CE17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE17*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC17=FALSE,0,IF($H17=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE17=FALSE,0,ROUND(SUM($CF17*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG17=FALSE,0,ROUND(SUM($AA17*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY17=TRUE,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA17),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA17)),5)","v":0},{"$f":"SUM(ROUND($CW17:$DB17,2),$DD17,$DF17,$DH17)","v":0},0,{"$f":"SUM(SUM($CU17*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ17*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU17*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ17*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL17,IF(VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM17,$DK17))","v":0},0,false,0,false,0,{"$f":"IF(AND($X17>0,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU17=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH17:$CM17,$CS17,$ED17,$EL17,$ET17:$EY17)-SUM($BY17*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH17:$CM17,$CS17,$ED17,$EL17,$EN17:$ES17)-SUM($BY17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X17>0,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW17=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH17:$CM17,$CO17,$CQ17,$CS17,$ED17,$EF17,$EH17,$EJ17,$ET17:$EY17)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH17:$CM17,$CO17,$CQ17,$CS17,$ED17,$EF17,$EH17,$EJ17,ET17:$EX17)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA17>0,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY17=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW17:$DB17,$DH17,$ED17,$FQ17,$FY17:$GD17)-SUM($CF17*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW17:$DB17,$DH17,$ED17,$FQ17,$FS17:$FX17)-SUM($CF17*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA17>0,VLOOKUP($A17,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA17=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW17:$DB17,$DD17,$DF17,$DH17,$FI17,$FK17,$FM17,$FO17,$FY17:$GD17)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW17:$DB17,$DD17,$DF17,$DH17,$FI17,$FK17,$FM17,$FO17,$FY17:$GD17)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E17<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC17=FALSE,0,ROUND(SUM($AE17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X17>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE17=FALSE,0,ROUND(SUM($BY17*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG17=FALSE,0,SUM($BY17*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X17>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI17=FALSE,0,SUM($BY17*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X17>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK17=TRUE,$X17>0),SUM($BY17*Account!$T$2),0)","v":0},{"$f":"IF(AND($X17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM17=FALSE,0,ROUND(SUM($BS17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM17=FALSE,0,ROUND(SUM($BT17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM17=FALSE,0,ROUND(SUM($BU17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM17=FALSE,0,ROUND(SUM($BV17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM17=FALSE,0,ROUND(SUM($BW17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM17=FALSE,0,ROUND(SUM($BX17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H17/$AD17*$X17),5),0)","v":0},{"$f":"ROUND(SUM($FA17*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ17=FALSE,$FB17,ROUND(MAX(0,SUM(SUM($ET17:$EY17)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE17=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I17","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF17*Account!$AA$2),SUM($FF17*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E17<>\"D-CARE\",Tenant!$F17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH17=FALSE,0,ROUND(SUM($AF17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA17>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A17,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY17=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ17=FALSE,0,ROUND(SUM($CF17*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA17>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA17>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL17=FALSE,0,SUM($CF17*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA17>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN17=FALSE,0,SUM($CF17*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA17>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP17=TRUE,$AA17>0),SUM($CF17*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA17>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR17=FALSE,0,ROUND(SUM($BZ17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR17=FALSE,0,ROUND(SUM($CA17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR17=FALSE,0,ROUND(SUM($CB17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR17=FALSE,0,ROUND(SUM($CC17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR17=FALSE,0,ROUND(SUM($CD17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR17=FALSE,0,ROUND(SUM($CE17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ17*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA17*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB17*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC17*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD17*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE17*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H17/$AD17*$AA17),5),0)","v":0},{"$f":"ROUND(SUM($GF17*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE17=FALSE,$GG17,ROUND(MAX(0,SUM(SUM($FY17:$GD17)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ17=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I17","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK17*Account!$AA$2),SUM($GK17*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D17<=FctrChngDts!$B$14,$E17>FctrChngDts!$B$14),AND($D17<=FctrChngDts!$C$14,$E17>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM17=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP17:$GS17))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO17,$DD17,$GP17:$GS17))","v":0},0,0,{"$f":"IF(AND($X17>0,Tenant!$E17=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX17=FALSE,0,ROUND(SUM($AE17*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA17>0,Tenant!$E17=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ17=FALSE,0,ROUND(SUM($AF17*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO17,$GT17,$GW17,$HB17,$CQ17,$DF17,$DV17,$DX17,$DZ17,$EB17),IF(Account!$Q$2=TRUE,SUM($GO17,$GU17,$GW17,$HB17,$CQ17,$DF17,$DV17,$DX17,$DZ17,$EB17),SUM($GO17,$GT17,$GU17,$GV17,$GW17,$HB17,$CQ17,$DF17,$DV17,$DX17,$DZ17,$EB17)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D17,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,8,FALSE)=TRUE,$HD17<0),0,SUM(SUM(SUM($HD17/$AD17*$HE17)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,8,FALSE)=TRUE,$HD17<0),0,SUM(SUM(SUM($HD17/$AD17*$HF17)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU17,$DJ17,$DR17,$DT17,$DV17,$DX17,$DZ17,$EB17,$ED17,$EF17,$EH17,$EJ17,$FI17,$FK17,$FM17,$FO17,$GN17,$GV17,$GY17,$HA17)/$AD17*$X17*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU17,$DJ17,$DR17,$DT17,$DV17,$DX17,$DZ17,$EB17,$ED17,$EF17,$EH17,$EJ17,$FI17,$FK17,$FM17,$FO17,$GN17,$GV17,$GY17,$HA17)/$AD17*$AA17*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E17),$AD17,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D17,FctrChngDts!$C$17<=$E17),_xlfn.DAYS($D17,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E17),$AD17,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D17,FctrChngDts!$C$19<=$E17),_xlfn.DAYS($D17,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN17*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN17*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO17*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO17*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D17,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU17*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A17,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV17*Account!$AA$2)),5)","v":0}]
[17,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G18),0,IF($F18<=$G18,SUM($G18-$F18),IF($F18>$G18,SUM((Account!$L$2-$F18)+$G18+1))))","v":0},{"$f":"IF(AND($D18>=FctrChngDts!$C$2,$D18<=FctrChngDts!$D$2),$D18,\"\")","v":""},{"$f":"IF($I18=\"\",\"\",IF($E18<=FctrChngDts!$D$2,$E18,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D18<FctrChngDts!$E$2,$E18<FctrChngDts!$E$2),AND($D18>=FctrChngDts!$F$2,$E18>=FctrChngDts!$F$2)),\"\",IF(AND($D18>=FctrChngDts!$E$2,$D18<=FctrChngDts!$F$2),$D18,FctrChngDts!$E$2))","v":""},{"$f":"IF($K18=\"\",\"\",IF(AND($J18=$K18,$E18>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K18=$J18,$E18,IF(AND($E18>=FctrChngDts!$E$2,$E18<=FctrChngDts!$F$2),$E18,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D18<DATE(YEAR(Account!$J$2),6,1),$D18>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I18<FctrChngDts!$A$2,$J18<FctrChngDts!$A$2),AND($I18>=FctrChngDts!$B$2,$J18>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I18<FctrChngDts!$A$2,$J18>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I18>=FctrChngDts!$A$2,$J18<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I18<FctrChngDts!$B$2,$J18>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K18<FctrChngDts!$A$2,$L18<FctrChngDts!$A$2),AND($K18>=FctrChngDts!$B$2,$L18>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K18<FctrChngDts!$A$2,$L18>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K18>=FctrChngDts!$A$2,$L18<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K18<FctrChngDts!$B$2,$L18>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I18=\"\",$J18=0),0,IF(AND($N18=TRUE,$I18<>0),SUM($J18-$I18+1),IF($O18=TRUE,SUM(FctrChngDts!$A$2-$I18),IF($P18=TRUE,0,IF($Q18=TRUE,SUM($J18-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I18=\"\",$J18=0),0,IF($N18=TRUE,0,IF($O18=TRUE,SUM($J18-FctrChngDts!$A$2+1),IF(AND($P18=TRUE,$I18<>0),SUM($J18-$I18+1),IF($Q18=TRUE,SUM(FctrChngDts!$B$2-$I18),0)))))","v":0},0,{"$f":"IF(OR($K18=\"\",$L18=0),0,IF(AND($R18=TRUE,$K18<>0),SUM($L18-$K18+1),IF($S18=TRUE,SUM(FctrChngDts!$A$2-$K18),IF($T18=TRUE,0,IF($U18=TRUE,SUM($L18-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K18=\"\",$L18=0),0,IF($R18=TRUE,0,IF($S18=TRUE,SUM($L18-FctrChngDts!$A$2+1),IF(AND($T18=TRUE,$K18<>0),SUM($L18-$K18+1),IF($U18=TRUE,SUM(FctrChngDts!$B$2-$K18),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A18,Tenant!$A18:$J517,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR18=FALSE,VLOOKUP($AQ18,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ18,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR18=FALSE,VLOOKUP($AQ18,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ18,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR18=FALSE,VLOOKUP($AQ18,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ18,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR18=FALSE,VLOOKUP($AQ18,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ18,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A18,Tenant!$A18:$J517,6,FALSE)","v":0},{"$f":"VLOOKUP($A18,Tenant!$A18:$J517,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG18=FALSE,0,IF($DU18=TRUE,SUM($BS18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS18*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DU18=TRUE,SUM($BT18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT18*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DU18=TRUE,SUM($BU18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU18*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DU18=TRUE,SUM($BV18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DU18=TRUE,SUM($BW18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW18*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG18=FALSE,0,IF($DU18=TRUE,SUM($BX18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX18*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN18=FALSE,0,IF($H18=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP18=FALSE,0,ROUND(SUM($BY18*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR18=FALSE,0,ROUND(SUM($X18*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY18=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X18),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X18)),5)","v":0},{"$f":"SUM(ROUND($CH18:$CM18,2),$CO18,$CQ18,$CS18)","v":0},false,{"$f":"ROUND(IF($CV18=FALSE,0,IF($DY18=TRUE,SUM($BZ18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ18*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV18=FALSE,0,IF($DY18=TRUE,SUM($CA18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA18*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV18=FALSE,0,IF($DY18=TRUE,SUM($CB18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB18*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV18=FALSE,0,IF($DY18=TRUE,SUM($CC18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV18=FALSE,0,IF($DY18=TRUE,SUM($CD18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD18*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV18=FALSE,0,IF($DY18=TRUE,SUM($CE18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE18*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC18=FALSE,0,IF($H18=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE18=FALSE,0,ROUND(SUM($CF18*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG18=FALSE,0,ROUND(SUM($AA18*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY18=TRUE,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA18),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA18)),5)","v":0},{"$f":"SUM(ROUND($CW18:$DB18,2),$DD18,$DF18,$DH18)","v":0},0,{"$f":"SUM(SUM($CU18*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ18*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU18*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ18*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL18,IF(VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM18,$DK18))","v":0},0,false,0,false,0,{"$f":"IF(AND($X18>0,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU18=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH18:$CM18,$CS18,$ED18,$EL18,$ET18:$EY18)-SUM($BY18*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH18:$CM18,$CS18,$ED18,$EL18,$EN18:$ES18)-SUM($BY18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X18>0,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW18=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH18:$CM18,$CO18,$CQ18,$CS18,$ED18,$EF18,$EH18,$EJ18,$ET18:$EY18)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH18:$CM18,$CO18,$CQ18,$CS18,$ED18,$EF18,$EH18,$EJ18,ET18:$EX18)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA18>0,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY18=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW18:$DB18,$DH18,$ED18,$FQ18,$FY18:$GD18)-SUM($CF18*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW18:$DB18,$DH18,$ED18,$FQ18,$FS18:$FX18)-SUM($CF18*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA18>0,VLOOKUP($A18,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA18=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW18:$DB18,$DD18,$DF18,$DH18,$FI18,$FK18,$FM18,$FO18,$FY18:$GD18)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW18:$DB18,$DD18,$DF18,$DH18,$FI18,$FK18,$FM18,$FO18,$FY18:$GD18)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E18<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC18=FALSE,0,ROUND(SUM($AE18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X18>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE18=FALSE,0,ROUND(SUM($BY18*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG18=FALSE,0,SUM($BY18*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X18>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI18=FALSE,0,SUM($BY18*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X18>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK18=TRUE,$X18>0),SUM($BY18*Account!$T$2),0)","v":0},{"$f":"IF(AND($X18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM18=FALSE,0,ROUND(SUM($BS18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM18=FALSE,0,ROUND(SUM($BT18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM18=FALSE,0,ROUND(SUM($BU18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM18=FALSE,0,ROUND(SUM($BV18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM18=FALSE,0,ROUND(SUM($BW18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM18=FALSE,0,ROUND(SUM($BX18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H18/$AD18*$X18),5),0)","v":0},{"$f":"ROUND(SUM($FA18*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ18=FALSE,$FB18,ROUND(MAX(0,SUM(SUM($ET18:$EY18)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE18=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I18","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF18*Account!$AA$2),SUM($FF18*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E18<>\"D-CARE\",Tenant!$F18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH18=FALSE,0,ROUND(SUM($AF18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA18>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A18,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY18=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ18=FALSE,0,ROUND(SUM($CF18*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA18>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA18>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL18=FALSE,0,SUM($CF18*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA18>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN18=FALSE,0,SUM($CF18*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA18>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP18=TRUE,$AA18>0),SUM($CF18*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA18>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR18=FALSE,0,ROUND(SUM($BZ18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR18=FALSE,0,ROUND(SUM($CA18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR18=FALSE,0,ROUND(SUM($CB18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR18=FALSE,0,ROUND(SUM($CC18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR18=FALSE,0,ROUND(SUM($CD18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR18=FALSE,0,ROUND(SUM($CE18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ18*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA18*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB18*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC18*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD18*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE18*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H18/$AD18*$AA18),5),0)","v":0},{"$f":"ROUND(SUM($GF18*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE18=FALSE,$GG18,ROUND(MAX(0,SUM(SUM($FY18:$GD18)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ18=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I18","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK18*Account!$AA$2),SUM($GK18*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D18<=FctrChngDts!$B$14,$E18>FctrChngDts!$B$14),AND($D18<=FctrChngDts!$C$14,$E18>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM18=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP18:$GS18))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO18,$DD18,$GP18:$GS18))","v":0},0,0,{"$f":"IF(AND($X18>0,Tenant!$E18=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX18=FALSE,0,ROUND(SUM($AE18*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA18>0,Tenant!$E18=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ18=FALSE,0,ROUND(SUM($AF18*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO18,$GT18,$GW18,$HB18,$CQ18,$DF18,$DV18,$DX18,$DZ18,$EB18),IF(Account!$Q$2=TRUE,SUM($GO18,$GU18,$GW18,$HB18,$CQ18,$DF18,$DV18,$DX18,$DZ18,$EB18),SUM($GO18,$GT18,$GU18,$GV18,$GW18,$HB18,$CQ18,$DF18,$DV18,$DX18,$DZ18,$EB18)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D18,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,8,FALSE)=TRUE,$HD18<0),0,SUM(SUM(SUM($HD18/$AD18*$HE18)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,8,FALSE)=TRUE,$HD18<0),0,SUM(SUM(SUM($HD18/$AD18*$HF18)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU18,$DJ18,$DR18,$DT18,$DV18,$DX18,$DZ18,$EB18,$ED18,$EF18,$EH18,$EJ18,$FI18,$FK18,$FM18,$FO18,$GN18,$GV18,$GY18,$HA18)/$AD18*$X18*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU18,$DJ18,$DR18,$DT18,$DV18,$DX18,$DZ18,$EB18,$ED18,$EF18,$EH18,$EJ18,$FI18,$FK18,$FM18,$FO18,$GN18,$GV18,$GY18,$HA18)/$AD18*$AA18*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E18),$AD18,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D18,FctrChngDts!$C$17<=$E18),_xlfn.DAYS($D18,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E18),$AD18,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D18,FctrChngDts!$C$19<=$E18),_xlfn.DAYS($D18,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN18*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN18*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO18*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO18*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D18,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU18*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A18,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV18*Account!$AA$2)),5)","v":0}]
[18,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G19),0,IF($F19<=$G19,SUM($G19-$F19),IF($F19>$G19,SUM((Account!$L$2-$F19)+$G19+1))))","v":0},{"$f":"IF(AND($D19>=FctrChngDts!$C$2,$D19<=FctrChngDts!$D$2),$D19,\"\")","v":""},{"$f":"IF($I19=\"\",\"\",IF($E19<=FctrChngDts!$D$2,$E19,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D19<FctrChngDts!$E$2,$E19<FctrChngDts!$E$2),AND($D19>=FctrChngDts!$F$2,$E19>=FctrChngDts!$F$2)),\"\",IF(AND($D19>=FctrChngDts!$E$2,$D19<=FctrChngDts!$F$2),$D19,FctrChngDts!$E$2))","v":""},{"$f":"IF($K19=\"\",\"\",IF(AND($J19=$K19,$E19>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K19=$J19,$E19,IF(AND($E19>=FctrChngDts!$E$2,$E19<=FctrChngDts!$F$2),$E19,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D19<DATE(YEAR(Account!$J$2),6,1),$D19>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I19<FctrChngDts!$A$2,$J19<FctrChngDts!$A$2),AND($I19>=FctrChngDts!$B$2,$J19>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I19<FctrChngDts!$A$2,$J19>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I19>=FctrChngDts!$A$2,$J19<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I19<FctrChngDts!$B$2,$J19>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K19<FctrChngDts!$A$2,$L19<FctrChngDts!$A$2),AND($K19>=FctrChngDts!$B$2,$L19>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K19<FctrChngDts!$A$2,$L19>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K19>=FctrChngDts!$A$2,$L19<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K19<FctrChngDts!$B$2,$L19>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I19=\"\",$J19=0),0,IF(AND($N19=TRUE,$I19<>0),SUM($J19-$I19+1),IF($O19=TRUE,SUM(FctrChngDts!$A$2-$I19),IF($P19=TRUE,0,IF($Q19=TRUE,SUM($J19-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I19=\"\",$J19=0),0,IF($N19=TRUE,0,IF($O19=TRUE,SUM($J19-FctrChngDts!$A$2+1),IF(AND($P19=TRUE,$I19<>0),SUM($J19-$I19+1),IF($Q19=TRUE,SUM(FctrChngDts!$B$2-$I19),0)))))","v":0},0,{"$f":"IF(OR($K19=\"\",$L19=0),0,IF(AND($R19=TRUE,$K19<>0),SUM($L19-$K19+1),IF($S19=TRUE,SUM(FctrChngDts!$A$2-$K19),IF($T19=TRUE,0,IF($U19=TRUE,SUM($L19-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K19=\"\",$L19=0),0,IF($R19=TRUE,0,IF($S19=TRUE,SUM($L19-FctrChngDts!$A$2+1),IF(AND($T19=TRUE,$K19<>0),SUM($L19-$K19+1),IF($U19=TRUE,SUM(FctrChngDts!$B$2-$K19),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A19,Tenant!$A19:$J518,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR19=FALSE,VLOOKUP($AQ19,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ19,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR19=FALSE,VLOOKUP($AQ19,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ19,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR19=FALSE,VLOOKUP($AQ19,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ19,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR19=FALSE,VLOOKUP($AQ19,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ19,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A19,Tenant!$A19:$J518,6,FALSE)","v":0},{"$f":"VLOOKUP($A19,Tenant!$A19:$J518,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG19=FALSE,0,IF($DU19=TRUE,SUM($BS19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS19*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DU19=TRUE,SUM($BT19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT19*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DU19=TRUE,SUM($BU19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU19*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DU19=TRUE,SUM($BV19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DU19=TRUE,SUM($BW19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW19*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG19=FALSE,0,IF($DU19=TRUE,SUM($BX19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX19*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN19=FALSE,0,IF($H19=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP19=FALSE,0,ROUND(SUM($BY19*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR19=FALSE,0,ROUND(SUM($X19*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY19=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X19),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X19)),5)","v":0},{"$f":"SUM(ROUND($CH19:$CM19,2),$CO19,$CQ19,$CS19)","v":0},false,{"$f":"ROUND(IF($CV19=FALSE,0,IF($DY19=TRUE,SUM($BZ19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ19*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV19=FALSE,0,IF($DY19=TRUE,SUM($CA19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA19*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV19=FALSE,0,IF($DY19=TRUE,SUM($CB19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB19*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV19=FALSE,0,IF($DY19=TRUE,SUM($CC19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV19=FALSE,0,IF($DY19=TRUE,SUM($CD19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD19*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV19=FALSE,0,IF($DY19=TRUE,SUM($CE19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE19*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC19=FALSE,0,IF($H19=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE19=FALSE,0,ROUND(SUM($CF19*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG19=FALSE,0,ROUND(SUM($AA19*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY19=TRUE,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA19),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA19)),5)","v":0},{"$f":"SUM(ROUND($CW19:$DB19,2),$DD19,$DF19,$DH19)","v":0},0,{"$f":"SUM(SUM($CU19*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ19*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU19*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ19*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL19,IF(VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM19,$DK19))","v":0},0,false,0,false,0,{"$f":"IF(AND($X19>0,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU19=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH19:$CM19,$CS19,$ED19,$EL19,$ET19:$EY19)-SUM($BY19*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH19:$CM19,$CS19,$ED19,$EL19,$EN19:$ES19)-SUM($BY19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X19>0,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW19=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH19:$CM19,$CO19,$CQ19,$CS19,$ED19,$EF19,$EH19,$EJ19,$ET19:$EY19)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH19:$CM19,$CO19,$CQ19,$CS19,$ED19,$EF19,$EH19,$EJ19,ET19:$EX19)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA19>0,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY19=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW19:$DB19,$DH19,$ED19,$FQ19,$FY19:$GD19)-SUM($CF19*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW19:$DB19,$DH19,$ED19,$FQ19,$FS19:$FX19)-SUM($CF19*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA19>0,VLOOKUP($A19,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA19=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW19:$DB19,$DD19,$DF19,$DH19,$FI19,$FK19,$FM19,$FO19,$FY19:$GD19)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW19:$DB19,$DD19,$DF19,$DH19,$FI19,$FK19,$FM19,$FO19,$FY19:$GD19)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E19<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC19=FALSE,0,ROUND(SUM($AE19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X19>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE19=FALSE,0,ROUND(SUM($BY19*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG19=FALSE,0,SUM($BY19*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X19>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI19=FALSE,0,SUM($BY19*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X19>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK19=TRUE,$X19>0),SUM($BY19*Account!$T$2),0)","v":0},{"$f":"IF(AND($X19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM19=FALSE,0,ROUND(SUM($BS19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM19=FALSE,0,ROUND(SUM($BT19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM19=FALSE,0,ROUND(SUM($BU19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM19=FALSE,0,ROUND(SUM($BV19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM19=FALSE,0,ROUND(SUM($BW19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM19=FALSE,0,ROUND(SUM($BX19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H19/$AD19*$X19),5),0)","v":0},{"$f":"ROUND(SUM($FA19*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ19=FALSE,$FB19,ROUND(MAX(0,SUM(SUM($ET19:$EY19)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE19=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I19","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF19*Account!$AA$2),SUM($FF19*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E19<>\"D-CARE\",Tenant!$F19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH19=FALSE,0,ROUND(SUM($AF19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA19>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A19,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY19=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ19=FALSE,0,ROUND(SUM($CF19*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA19>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA19>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL19=FALSE,0,SUM($CF19*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA19>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN19=FALSE,0,SUM($CF19*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA19>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP19=TRUE,$AA19>0),SUM($CF19*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA19>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR19=FALSE,0,ROUND(SUM($BZ19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR19=FALSE,0,ROUND(SUM($CA19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR19=FALSE,0,ROUND(SUM($CB19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR19=FALSE,0,ROUND(SUM($CC19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR19=FALSE,0,ROUND(SUM($CD19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR19=FALSE,0,ROUND(SUM($CE19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ19*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA19*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB19*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC19*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD19*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE19*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H19/$AD19*$AA19),5),0)","v":0},{"$f":"ROUND(SUM($GF19*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE19=FALSE,$GG19,ROUND(MAX(0,SUM(SUM($FY19:$GD19)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ19=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I19","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK19*Account!$AA$2),SUM($GK19*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D19<=FctrChngDts!$B$14,$E19>FctrChngDts!$B$14),AND($D19<=FctrChngDts!$C$14,$E19>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM19=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP19:$GS19))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO19,$DD19,$GP19:$GS19))","v":0},0,0,{"$f":"IF(AND($X19>0,Tenant!$E19=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX19=FALSE,0,ROUND(SUM($AE19*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA19>0,Tenant!$E19=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ19=FALSE,0,ROUND(SUM($AF19*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO19,$GT19,$GW19,$HB19,$CQ19,$DF19,$DV19,$DX19,$DZ19,$EB19),IF(Account!$Q$2=TRUE,SUM($GO19,$GU19,$GW19,$HB19,$CQ19,$DF19,$DV19,$DX19,$DZ19,$EB19),SUM($GO19,$GT19,$GU19,$GV19,$GW19,$HB19,$CQ19,$DF19,$DV19,$DX19,$DZ19,$EB19)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D19,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,8,FALSE)=TRUE,$HD19<0),0,SUM(SUM(SUM($HD19/$AD19*$HE19)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,8,FALSE)=TRUE,$HD19<0),0,SUM(SUM(SUM($HD19/$AD19*$HF19)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU19,$DJ19,$DR19,$DT19,$DV19,$DX19,$DZ19,$EB19,$ED19,$EF19,$EH19,$EJ19,$FI19,$FK19,$FM19,$FO19,$GN19,$GV19,$GY19,$HA19)/$AD19*$X19*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU19,$DJ19,$DR19,$DT19,$DV19,$DX19,$DZ19,$EB19,$ED19,$EF19,$EH19,$EJ19,$FI19,$FK19,$FM19,$FO19,$GN19,$GV19,$GY19,$HA19)/$AD19*$AA19*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E19),$AD19,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D19,FctrChngDts!$C$17<=$E19),_xlfn.DAYS($D19,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E19),$AD19,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D19,FctrChngDts!$C$19<=$E19),_xlfn.DAYS($D19,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN19*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN19*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO19*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO19*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D19,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU19*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A19,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV19*Account!$AA$2)),5)","v":0}]
[19,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G20),0,IF($F20<=$G20,SUM($G20-$F20),IF($F20>$G20,SUM((Account!$L$2-$F20)+$G20+1))))","v":0},{"$f":"IF(AND($D20>=FctrChngDts!$C$2,$D20<=FctrChngDts!$D$2),$D20,\"\")","v":""},{"$f":"IF($I20=\"\",\"\",IF($E20<=FctrChngDts!$D$2,$E20,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D20<FctrChngDts!$E$2,$E20<FctrChngDts!$E$2),AND($D20>=FctrChngDts!$F$2,$E20>=FctrChngDts!$F$2)),\"\",IF(AND($D20>=FctrChngDts!$E$2,$D20<=FctrChngDts!$F$2),$D20,FctrChngDts!$E$2))","v":""},{"$f":"IF($K20=\"\",\"\",IF(AND($J20=$K20,$E20>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K20=$J20,$E20,IF(AND($E20>=FctrChngDts!$E$2,$E20<=FctrChngDts!$F$2),$E20,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D20<DATE(YEAR(Account!$J$2),6,1),$D20>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I20<FctrChngDts!$A$2,$J20<FctrChngDts!$A$2),AND($I20>=FctrChngDts!$B$2,$J20>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I20<FctrChngDts!$A$2,$J20>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I20>=FctrChngDts!$A$2,$J20<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I20<FctrChngDts!$B$2,$J20>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K20<FctrChngDts!$A$2,$L20<FctrChngDts!$A$2),AND($K20>=FctrChngDts!$B$2,$L20>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K20<FctrChngDts!$A$2,$L20>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K20>=FctrChngDts!$A$2,$L20<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K20<FctrChngDts!$B$2,$L20>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I20=\"\",$J20=0),0,IF(AND($N20=TRUE,$I20<>0),SUM($J20-$I20+1),IF($O20=TRUE,SUM(FctrChngDts!$A$2-$I20),IF($P20=TRUE,0,IF($Q20=TRUE,SUM($J20-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I20=\"\",$J20=0),0,IF($N20=TRUE,0,IF($O20=TRUE,SUM($J20-FctrChngDts!$A$2+1),IF(AND($P20=TRUE,$I20<>0),SUM($J20-$I20+1),IF($Q20=TRUE,SUM(FctrChngDts!$B$2-$I20),0)))))","v":0},0,{"$f":"IF(OR($K20=\"\",$L20=0),0,IF(AND($R20=TRUE,$K20<>0),SUM($L20-$K20+1),IF($S20=TRUE,SUM(FctrChngDts!$A$2-$K20),IF($T20=TRUE,0,IF($U20=TRUE,SUM($L20-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K20=\"\",$L20=0),0,IF($R20=TRUE,0,IF($S20=TRUE,SUM($L20-FctrChngDts!$A$2+1),IF(AND($T20=TRUE,$K20<>0),SUM($L20-$K20+1),IF($U20=TRUE,SUM(FctrChngDts!$B$2-$K20),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A20,Tenant!$A20:$J519,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR20=FALSE,VLOOKUP($AQ20,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ20,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR20=FALSE,VLOOKUP($AQ20,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ20,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR20=FALSE,VLOOKUP($AQ20,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ20,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR20=FALSE,VLOOKUP($AQ20,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ20,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A20,Tenant!$A20:$J519,6,FALSE)","v":0},{"$f":"VLOOKUP($A20,Tenant!$A20:$J519,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG20=FALSE,0,IF($DU20=TRUE,SUM($BS20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS20*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DU20=TRUE,SUM($BT20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT20*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DU20=TRUE,SUM($BU20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU20*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DU20=TRUE,SUM($BV20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DU20=TRUE,SUM($BW20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW20*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG20=FALSE,0,IF($DU20=TRUE,SUM($BX20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX20*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN20=FALSE,0,IF($H20=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP20=FALSE,0,ROUND(SUM($BY20*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR20=FALSE,0,ROUND(SUM($X20*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY20=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X20),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X20)),5)","v":0},{"$f":"SUM(ROUND($CH20:$CM20,2),$CO20,$CQ20,$CS20)","v":0},false,{"$f":"ROUND(IF($CV20=FALSE,0,IF($DY20=TRUE,SUM($BZ20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ20*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV20=FALSE,0,IF($DY20=TRUE,SUM($CA20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA20*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV20=FALSE,0,IF($DY20=TRUE,SUM($CB20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB20*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV20=FALSE,0,IF($DY20=TRUE,SUM($CC20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV20=FALSE,0,IF($DY20=TRUE,SUM($CD20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD20*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV20=FALSE,0,IF($DY20=TRUE,SUM($CE20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE20*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC20=FALSE,0,IF($H20=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE20=FALSE,0,ROUND(SUM($CF20*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG20=FALSE,0,ROUND(SUM($AA20*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY20=TRUE,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA20),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA20)),5)","v":0},{"$f":"SUM(ROUND($CW20:$DB20,2),$DD20,$DF20,$DH20)","v":0},0,{"$f":"SUM(SUM($CU20*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ20*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU20*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ20*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL20,IF(VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM20,$DK20))","v":0},0,false,0,false,0,{"$f":"IF(AND($X20>0,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU20=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH20:$CM20,$CS20,$ED20,$EL20,$ET20:$EY20)-SUM($BY20*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH20:$CM20,$CS20,$ED20,$EL20,$EN20:$ES20)-SUM($BY20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X20>0,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW20=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH20:$CM20,$CO20,$CQ20,$CS20,$ED20,$EF20,$EH20,$EJ20,$ET20:$EY20)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH20:$CM20,$CO20,$CQ20,$CS20,$ED20,$EF20,$EH20,$EJ20,ET20:$EX20)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA20>0,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY20=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW20:$DB20,$DH20,$ED20,$FQ20,$FY20:$GD20)-SUM($CF20*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW20:$DB20,$DH20,$ED20,$FQ20,$FS20:$FX20)-SUM($CF20*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA20>0,VLOOKUP($A20,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA20=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW20:$DB20,$DD20,$DF20,$DH20,$FI20,$FK20,$FM20,$FO20,$FY20:$GD20)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW20:$DB20,$DD20,$DF20,$DH20,$FI20,$FK20,$FM20,$FO20,$FY20:$GD20)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E20<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC20=FALSE,0,ROUND(SUM($AE20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X20>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE20=FALSE,0,ROUND(SUM($BY20*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG20=FALSE,0,SUM($BY20*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X20>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI20=FALSE,0,SUM($BY20*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X20>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK20=TRUE,$X20>0),SUM($BY20*Account!$T$2),0)","v":0},{"$f":"IF(AND($X20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM20=FALSE,0,ROUND(SUM($BS20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM20=FALSE,0,ROUND(SUM($BT20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM20=FALSE,0,ROUND(SUM($BU20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM20=FALSE,0,ROUND(SUM($BV20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM20=FALSE,0,ROUND(SUM($BW20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM20=FALSE,0,ROUND(SUM($BX20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H20/$AD20*$X20),5),0)","v":0},{"$f":"ROUND(SUM($FA20*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ20=FALSE,$FB20,ROUND(MAX(0,SUM(SUM($ET20:$EY20)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE20=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I20","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF20*Account!$AA$2),SUM($FF20*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E20<>\"D-CARE\",Tenant!$F20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH20=FALSE,0,ROUND(SUM($AF20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA20>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A20,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY20=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ20=FALSE,0,ROUND(SUM($CF20*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA20>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA20>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL20=FALSE,0,SUM($CF20*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA20>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN20=FALSE,0,SUM($CF20*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA20>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP20=TRUE,$AA20>0),SUM($CF20*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA20>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR20=FALSE,0,ROUND(SUM($BZ20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR20=FALSE,0,ROUND(SUM($CA20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR20=FALSE,0,ROUND(SUM($CB20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR20=FALSE,0,ROUND(SUM($CC20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR20=FALSE,0,ROUND(SUM($CD20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR20=FALSE,0,ROUND(SUM($CE20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ20*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA20*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB20*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC20*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD20*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE20*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H20/$AD20*$AA20),5),0)","v":0},{"$f":"ROUND(SUM($GF20*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE20=FALSE,$GG20,ROUND(MAX(0,SUM(SUM($FY20:$GD20)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ20=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I20","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK20*Account!$AA$2),SUM($GK20*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D20<=FctrChngDts!$B$14,$E20>FctrChngDts!$B$14),AND($D20<=FctrChngDts!$C$14,$E20>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM20=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP20:$GS20))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO20,$DD20,$GP20:$GS20))","v":0},0,0,{"$f":"IF(AND($X20>0,Tenant!$E20=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX20=FALSE,0,ROUND(SUM($AE20*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA20>0,Tenant!$E20=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ20=FALSE,0,ROUND(SUM($AF20*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO20,$GT20,$GW20,$HB20,$CQ20,$DF20,$DV20,$DX20,$DZ20,$EB20),IF(Account!$Q$2=TRUE,SUM($GO20,$GU20,$GW20,$HB20,$CQ20,$DF20,$DV20,$DX20,$DZ20,$EB20),SUM($GO20,$GT20,$GU20,$GV20,$GW20,$HB20,$CQ20,$DF20,$DV20,$DX20,$DZ20,$EB20)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D20,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,8,FALSE)=TRUE,$HD20<0),0,SUM(SUM(SUM($HD20/$AD20*$HE20)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,8,FALSE)=TRUE,$HD20<0),0,SUM(SUM(SUM($HD20/$AD20*$HF20)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU20,$DJ20,$DR20,$DT20,$DV20,$DX20,$DZ20,$EB20,$ED20,$EF20,$EH20,$EJ20,$FI20,$FK20,$FM20,$FO20,$GN20,$GV20,$GY20,$HA20)/$AD20*$X20*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU20,$DJ20,$DR20,$DT20,$DV20,$DX20,$DZ20,$EB20,$ED20,$EF20,$EH20,$EJ20,$FI20,$FK20,$FM20,$FO20,$GN20,$GV20,$GY20,$HA20)/$AD20*$AA20*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E20),$AD20,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D20,FctrChngDts!$C$17<=$E20),_xlfn.DAYS($D20,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E20),$AD20,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D20,FctrChngDts!$C$19<=$E20),_xlfn.DAYS($D20,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN20*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN20*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO20*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO20*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D20,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU20*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A20,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV20*Account!$AA$2)),5)","v":0}]
[20,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G21),0,IF($F21<=$G21,SUM($G21-$F21),IF($F21>$G21,SUM((Account!$L$2-$F21)+$G21+1))))","v":0},{"$f":"IF(AND($D21>=FctrChngDts!$C$2,$D21<=FctrChngDts!$D$2),$D21,\"\")","v":""},{"$f":"IF($I21=\"\",\"\",IF($E21<=FctrChngDts!$D$2,$E21,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D21<FctrChngDts!$E$2,$E21<FctrChngDts!$E$2),AND($D21>=FctrChngDts!$F$2,$E21>=FctrChngDts!$F$2)),\"\",IF(AND($D21>=FctrChngDts!$E$2,$D21<=FctrChngDts!$F$2),$D21,FctrChngDts!$E$2))","v":""},{"$f":"IF($K21=\"\",\"\",IF(AND($J21=$K21,$E21>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K21=$J21,$E21,IF(AND($E21>=FctrChngDts!$E$2,$E21<=FctrChngDts!$F$2),$E21,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D21<DATE(YEAR(Account!$J$2),6,1),$D21>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I21<FctrChngDts!$A$2,$J21<FctrChngDts!$A$2),AND($I21>=FctrChngDts!$B$2,$J21>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I21<FctrChngDts!$A$2,$J21>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I21>=FctrChngDts!$A$2,$J21<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I21<FctrChngDts!$B$2,$J21>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K21<FctrChngDts!$A$2,$L21<FctrChngDts!$A$2),AND($K21>=FctrChngDts!$B$2,$L21>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K21<FctrChngDts!$A$2,$L21>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K21>=FctrChngDts!$A$2,$L21<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K21<FctrChngDts!$B$2,$L21>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I21=\"\",$J21=0),0,IF(AND($N21=TRUE,$I21<>0),SUM($J21-$I21+1),IF($O21=TRUE,SUM(FctrChngDts!$A$2-$I21),IF($P21=TRUE,0,IF($Q21=TRUE,SUM($J21-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I21=\"\",$J21=0),0,IF($N21=TRUE,0,IF($O21=TRUE,SUM($J21-FctrChngDts!$A$2+1),IF(AND($P21=TRUE,$I21<>0),SUM($J21-$I21+1),IF($Q21=TRUE,SUM(FctrChngDts!$B$2-$I21),0)))))","v":0},0,{"$f":"IF(OR($K21=\"\",$L21=0),0,IF(AND($R21=TRUE,$K21<>0),SUM($L21-$K21+1),IF($S21=TRUE,SUM(FctrChngDts!$A$2-$K21),IF($T21=TRUE,0,IF($U21=TRUE,SUM($L21-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K21=\"\",$L21=0),0,IF($R21=TRUE,0,IF($S21=TRUE,SUM($L21-FctrChngDts!$A$2+1),IF(AND($T21=TRUE,$K21<>0),SUM($L21-$K21+1),IF($U21=TRUE,SUM(FctrChngDts!$B$2-$K21),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A21,Tenant!$A21:$J520,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR21=FALSE,VLOOKUP($AQ21,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ21,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR21=FALSE,VLOOKUP($AQ21,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ21,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR21=FALSE,VLOOKUP($AQ21,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ21,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR21=FALSE,VLOOKUP($AQ21,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ21,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A21,Tenant!$A21:$J520,6,FALSE)","v":0},{"$f":"VLOOKUP($A21,Tenant!$A21:$J520,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG21=FALSE,0,IF($DU21=TRUE,SUM($BS21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS21*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DU21=TRUE,SUM($BT21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT21*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DU21=TRUE,SUM($BU21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU21*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DU21=TRUE,SUM($BV21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DU21=TRUE,SUM($BW21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW21*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG21=FALSE,0,IF($DU21=TRUE,SUM($BX21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX21*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN21=FALSE,0,IF($H21=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP21=FALSE,0,ROUND(SUM($BY21*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR21=FALSE,0,ROUND(SUM($X21*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY21=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X21),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X21)),5)","v":0},{"$f":"SUM(ROUND($CH21:$CM21,2),$CO21,$CQ21,$CS21)","v":0},false,{"$f":"ROUND(IF($CV21=FALSE,0,IF($DY21=TRUE,SUM($BZ21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ21*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV21=FALSE,0,IF($DY21=TRUE,SUM($CA21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA21*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV21=FALSE,0,IF($DY21=TRUE,SUM($CB21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB21*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV21=FALSE,0,IF($DY21=TRUE,SUM($CC21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV21=FALSE,0,IF($DY21=TRUE,SUM($CD21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD21*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV21=FALSE,0,IF($DY21=TRUE,SUM($CE21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE21*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC21=FALSE,0,IF($H21=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE21=FALSE,0,ROUND(SUM($CF21*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG21=FALSE,0,ROUND(SUM($AA21*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY21=TRUE,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA21),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA21)),5)","v":0},{"$f":"SUM(ROUND($CW21:$DB21,2),$DD21,$DF21,$DH21)","v":0},0,{"$f":"SUM(SUM($CU21*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ21*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU21*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ21*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL21,IF(VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM21,$DK21))","v":0},0,false,0,false,0,{"$f":"IF(AND($X21>0,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU21=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH21:$CM21,$CS21,$ED21,$EL21,$ET21:$EY21)-SUM($BY21*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH21:$CM21,$CS21,$ED21,$EL21,$EN21:$ES21)-SUM($BY21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X21>0,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW21=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH21:$CM21,$CO21,$CQ21,$CS21,$ED21,$EF21,$EH21,$EJ21,$ET21:$EY21)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH21:$CM21,$CO21,$CQ21,$CS21,$ED21,$EF21,$EH21,$EJ21,ET21:$EX21)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA21>0,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY21=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW21:$DB21,$DH21,$ED21,$FQ21,$FY21:$GD21)-SUM($CF21*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW21:$DB21,$DH21,$ED21,$FQ21,$FS21:$FX21)-SUM($CF21*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA21>0,VLOOKUP($A21,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA21=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW21:$DB21,$DD21,$DF21,$DH21,$FI21,$FK21,$FM21,$FO21,$FY21:$GD21)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW21:$DB21,$DD21,$DF21,$DH21,$FI21,$FK21,$FM21,$FO21,$FY21:$GD21)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E21<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC21=FALSE,0,ROUND(SUM($AE21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X21>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE21=FALSE,0,ROUND(SUM($BY21*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG21=FALSE,0,SUM($BY21*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X21>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI21=FALSE,0,SUM($BY21*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X21>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK21=TRUE,$X21>0),SUM($BY21*Account!$T$2),0)","v":0},{"$f":"IF(AND($X21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM21=FALSE,0,ROUND(SUM($BS21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM21=FALSE,0,ROUND(SUM($BT21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM21=FALSE,0,ROUND(SUM($BU21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM21=FALSE,0,ROUND(SUM($BV21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM21=FALSE,0,ROUND(SUM($BW21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM21=FALSE,0,ROUND(SUM($BX21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H21/$AD21*$X21),5),0)","v":0},{"$f":"ROUND(SUM($FA21*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ21=FALSE,$FB21,ROUND(MAX(0,SUM(SUM($ET21:$EY21)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE21=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I21","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF21*Account!$AA$2),SUM($FF21*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E21<>\"D-CARE\",Tenant!$F21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH21=FALSE,0,ROUND(SUM($AF21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA21>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A21,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY21=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ21=FALSE,0,ROUND(SUM($CF21*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA21>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA21>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL21=FALSE,0,SUM($CF21*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA21>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN21=FALSE,0,SUM($CF21*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA21>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP21=TRUE,$AA21>0),SUM($CF21*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA21>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR21=FALSE,0,ROUND(SUM($BZ21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR21=FALSE,0,ROUND(SUM($CA21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR21=FALSE,0,ROUND(SUM($CB21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR21=FALSE,0,ROUND(SUM($CC21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR21=FALSE,0,ROUND(SUM($CD21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR21=FALSE,0,ROUND(SUM($CE21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ21*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA21*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB21*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC21*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD21*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE21*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H21/$AD21*$AA21),5),0)","v":0},{"$f":"ROUND(SUM($GF21*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE21=FALSE,$GG21,ROUND(MAX(0,SUM(SUM($FY21:$GD21)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ21=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I21","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK21*Account!$AA$2),SUM($GK21*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D21<=FctrChngDts!$B$14,$E21>FctrChngDts!$B$14),AND($D21<=FctrChngDts!$C$14,$E21>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM21=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP21:$GS21))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO21,$DD21,$GP21:$GS21))","v":0},0,0,{"$f":"IF(AND($X21>0,Tenant!$E21=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX21=FALSE,0,ROUND(SUM($AE21*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA21>0,Tenant!$E21=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ21=FALSE,0,ROUND(SUM($AF21*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO21,$GT21,$GW21,$HB21,$CQ21,$DF21,$DV21,$DX21,$DZ21,$EB21),IF(Account!$Q$2=TRUE,SUM($GO21,$GU21,$GW21,$HB21,$CQ21,$DF21,$DV21,$DX21,$DZ21,$EB21),SUM($GO21,$GT21,$GU21,$GV21,$GW21,$HB21,$CQ21,$DF21,$DV21,$DX21,$DZ21,$EB21)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D21,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,8,FALSE)=TRUE,$HD21<0),0,SUM(SUM(SUM($HD21/$AD21*$HE21)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,8,FALSE)=TRUE,$HD21<0),0,SUM(SUM(SUM($HD21/$AD21*$HF21)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU21,$DJ21,$DR21,$DT21,$DV21,$DX21,$DZ21,$EB21,$ED21,$EF21,$EH21,$EJ21,$FI21,$FK21,$FM21,$FO21,$GN21,$GV21,$GY21,$HA21)/$AD21*$X21*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU21,$DJ21,$DR21,$DT21,$DV21,$DX21,$DZ21,$EB21,$ED21,$EF21,$EH21,$EJ21,$FI21,$FK21,$FM21,$FO21,$GN21,$GV21,$GY21,$HA21)/$AD21*$AA21*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E21),$AD21,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D21,FctrChngDts!$C$17<=$E21),_xlfn.DAYS($D21,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E21),$AD21,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D21,FctrChngDts!$C$19<=$E21),_xlfn.DAYS($D21,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN21*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN21*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO21*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO21*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D21,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU21*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A21,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV21*Account!$AA$2)),5)","v":0}]
[21,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G22),0,IF($F22<=$G22,SUM($G22-$F22),IF($F22>$G22,SUM((Account!$L$2-$F22)+$G22+1))))","v":0},{"$f":"IF(AND($D22>=FctrChngDts!$C$2,$D22<=FctrChngDts!$D$2),$D22,\"\")","v":""},{"$f":"IF($I22=\"\",\"\",IF($E22<=FctrChngDts!$D$2,$E22,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D22<FctrChngDts!$E$2,$E22<FctrChngDts!$E$2),AND($D22>=FctrChngDts!$F$2,$E22>=FctrChngDts!$F$2)),\"\",IF(AND($D22>=FctrChngDts!$E$2,$D22<=FctrChngDts!$F$2),$D22,FctrChngDts!$E$2))","v":""},{"$f":"IF($K22=\"\",\"\",IF(AND($J22=$K22,$E22>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K22=$J22,$E22,IF(AND($E22>=FctrChngDts!$E$2,$E22<=FctrChngDts!$F$2),$E22,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D22<DATE(YEAR(Account!$J$2),6,1),$D22>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I22<FctrChngDts!$A$2,$J22<FctrChngDts!$A$2),AND($I22>=FctrChngDts!$B$2,$J22>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I22<FctrChngDts!$A$2,$J22>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I22>=FctrChngDts!$A$2,$J22<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I22<FctrChngDts!$B$2,$J22>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K22<FctrChngDts!$A$2,$L22<FctrChngDts!$A$2),AND($K22>=FctrChngDts!$B$2,$L22>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K22<FctrChngDts!$A$2,$L22>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K22>=FctrChngDts!$A$2,$L22<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K22<FctrChngDts!$B$2,$L22>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I22=\"\",$J22=0),0,IF(AND($N22=TRUE,$I22<>0),SUM($J22-$I22+1),IF($O22=TRUE,SUM(FctrChngDts!$A$2-$I22),IF($P22=TRUE,0,IF($Q22=TRUE,SUM($J22-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I22=\"\",$J22=0),0,IF($N22=TRUE,0,IF($O22=TRUE,SUM($J22-FctrChngDts!$A$2+1),IF(AND($P22=TRUE,$I22<>0),SUM($J22-$I22+1),IF($Q22=TRUE,SUM(FctrChngDts!$B$2-$I22),0)))))","v":0},0,{"$f":"IF(OR($K22=\"\",$L22=0),0,IF(AND($R22=TRUE,$K22<>0),SUM($L22-$K22+1),IF($S22=TRUE,SUM(FctrChngDts!$A$2-$K22),IF($T22=TRUE,0,IF($U22=TRUE,SUM($L22-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K22=\"\",$L22=0),0,IF($R22=TRUE,0,IF($S22=TRUE,SUM($L22-FctrChngDts!$A$2+1),IF(AND($T22=TRUE,$K22<>0),SUM($L22-$K22+1),IF($U22=TRUE,SUM(FctrChngDts!$B$2-$K22),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A22,Tenant!$A22:$J521,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR22=FALSE,VLOOKUP($AQ22,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ22,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR22=FALSE,VLOOKUP($AQ22,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ22,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR22=FALSE,VLOOKUP($AQ22,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ22,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR22=FALSE,VLOOKUP($AQ22,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ22,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A22,Tenant!$A22:$J521,6,FALSE)","v":0},{"$f":"VLOOKUP($A22,Tenant!$A22:$J521,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG22=FALSE,0,IF($DU22=TRUE,SUM($BS22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS22*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DU22=TRUE,SUM($BT22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT22*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DU22=TRUE,SUM($BU22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU22*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DU22=TRUE,SUM($BV22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DU22=TRUE,SUM($BW22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW22*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG22=FALSE,0,IF($DU22=TRUE,SUM($BX22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX22*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN22=FALSE,0,IF($H22=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP22=FALSE,0,ROUND(SUM($BY22*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR22=FALSE,0,ROUND(SUM($X22*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY22=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X22),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X22)),5)","v":0},{"$f":"SUM(ROUND($CH22:$CM22,2),$CO22,$CQ22,$CS22)","v":0},false,{"$f":"ROUND(IF($CV22=FALSE,0,IF($DY22=TRUE,SUM($BZ22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ22*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV22=FALSE,0,IF($DY22=TRUE,SUM($CA22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA22*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV22=FALSE,0,IF($DY22=TRUE,SUM($CB22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB22*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV22=FALSE,0,IF($DY22=TRUE,SUM($CC22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV22=FALSE,0,IF($DY22=TRUE,SUM($CD22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD22*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV22=FALSE,0,IF($DY22=TRUE,SUM($CE22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE22*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC22=FALSE,0,IF($H22=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE22=FALSE,0,ROUND(SUM($CF22*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG22=FALSE,0,ROUND(SUM($AA22*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY22=TRUE,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA22),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA22)),5)","v":0},{"$f":"SUM(ROUND($CW22:$DB22,2),$DD22,$DF22,$DH22)","v":0},0,{"$f":"SUM(SUM($CU22*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ22*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU22*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ22*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL22,IF(VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM22,$DK22))","v":0},0,false,0,false,0,{"$f":"IF(AND($X22>0,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU22=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH22:$CM22,$CS22,$ED22,$EL22,$ET22:$EY22)-SUM($BY22*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH22:$CM22,$CS22,$ED22,$EL22,$EN22:$ES22)-SUM($BY22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X22>0,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW22=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH22:$CM22,$CO22,$CQ22,$CS22,$ED22,$EF22,$EH22,$EJ22,$ET22:$EY22)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH22:$CM22,$CO22,$CQ22,$CS22,$ED22,$EF22,$EH22,$EJ22,ET22:$EX22)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA22>0,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY22=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW22:$DB22,$DH22,$ED22,$FQ22,$FY22:$GD22)-SUM($CF22*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW22:$DB22,$DH22,$ED22,$FQ22,$FS22:$FX22)-SUM($CF22*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA22>0,VLOOKUP($A22,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA22=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW22:$DB22,$DD22,$DF22,$DH22,$FI22,$FK22,$FM22,$FO22,$FY22:$GD22)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW22:$DB22,$DD22,$DF22,$DH22,$FI22,$FK22,$FM22,$FO22,$FY22:$GD22)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E22<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC22=FALSE,0,ROUND(SUM($AE22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X22>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE22=FALSE,0,ROUND(SUM($BY22*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG22=FALSE,0,SUM($BY22*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X22>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI22=FALSE,0,SUM($BY22*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X22>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK22=TRUE,$X22>0),SUM($BY22*Account!$T$2),0)","v":0},{"$f":"IF(AND($X22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM22=FALSE,0,ROUND(SUM($BS22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM22=FALSE,0,ROUND(SUM($BT22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM22=FALSE,0,ROUND(SUM($BU22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM22=FALSE,0,ROUND(SUM($BV22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM22=FALSE,0,ROUND(SUM($BW22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM22=FALSE,0,ROUND(SUM($BX22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H22/$AD22*$X22),5),0)","v":0},{"$f":"ROUND(SUM($FA22*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ22=FALSE,$FB22,ROUND(MAX(0,SUM(SUM($ET22:$EY22)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE22=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I22","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF22*Account!$AA$2),SUM($FF22*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E22<>\"D-CARE\",Tenant!$F22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH22=FALSE,0,ROUND(SUM($AF22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA22>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A22,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY22=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ22=FALSE,0,ROUND(SUM($CF22*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA22>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA22>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL22=FALSE,0,SUM($CF22*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA22>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN22=FALSE,0,SUM($CF22*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA22>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP22=TRUE,$AA22>0),SUM($CF22*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA22>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR22=FALSE,0,ROUND(SUM($BZ22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR22=FALSE,0,ROUND(SUM($CA22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR22=FALSE,0,ROUND(SUM($CB22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR22=FALSE,0,ROUND(SUM($CC22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR22=FALSE,0,ROUND(SUM($CD22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR22=FALSE,0,ROUND(SUM($CE22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ22*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA22*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB22*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC22*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD22*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE22*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H22/$AD22*$AA22),5),0)","v":0},{"$f":"ROUND(SUM($GF22*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE22=FALSE,$GG22,ROUND(MAX(0,SUM(SUM($FY22:$GD22)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ22=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I22","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK22*Account!$AA$2),SUM($GK22*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D22<=FctrChngDts!$B$14,$E22>FctrChngDts!$B$14),AND($D22<=FctrChngDts!$C$14,$E22>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM22=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP22:$GS22))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO22,$DD22,$GP22:$GS22))","v":0},0,0,{"$f":"IF(AND($X22>0,Tenant!$E22=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX22=FALSE,0,ROUND(SUM($AE22*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA22>0,Tenant!$E22=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ22=FALSE,0,ROUND(SUM($AF22*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO22,$GT22,$GW22,$HB22,$CQ22,$DF22,$DV22,$DX22,$DZ22,$EB22),IF(Account!$Q$2=TRUE,SUM($GO22,$GU22,$GW22,$HB22,$CQ22,$DF22,$DV22,$DX22,$DZ22,$EB22),SUM($GO22,$GT22,$GU22,$GV22,$GW22,$HB22,$CQ22,$DF22,$DV22,$DX22,$DZ22,$EB22)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D22,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,8,FALSE)=TRUE,$HD22<0),0,SUM(SUM(SUM($HD22/$AD22*$HE22)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,8,FALSE)=TRUE,$HD22<0),0,SUM(SUM(SUM($HD22/$AD22*$HF22)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU22,$DJ22,$DR22,$DT22,$DV22,$DX22,$DZ22,$EB22,$ED22,$EF22,$EH22,$EJ22,$FI22,$FK22,$FM22,$FO22,$GN22,$GV22,$GY22,$HA22)/$AD22*$X22*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU22,$DJ22,$DR22,$DT22,$DV22,$DX22,$DZ22,$EB22,$ED22,$EF22,$EH22,$EJ22,$FI22,$FK22,$FM22,$FO22,$GN22,$GV22,$GY22,$HA22)/$AD22*$AA22*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E22),$AD22,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D22,FctrChngDts!$C$17<=$E22),_xlfn.DAYS($D22,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E22),$AD22,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D22,FctrChngDts!$C$19<=$E22),_xlfn.DAYS($D22,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN22*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN22*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO22*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO22*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D22,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU22*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A22,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV22*Account!$AA$2)),5)","v":0}]
[22,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G23),0,IF($F23<=$G23,SUM($G23-$F23),IF($F23>$G23,SUM((Account!$L$2-$F23)+$G23+1))))","v":0},{"$f":"IF(AND($D23>=FctrChngDts!$C$2,$D23<=FctrChngDts!$D$2),$D23,\"\")","v":""},{"$f":"IF($I23=\"\",\"\",IF($E23<=FctrChngDts!$D$2,$E23,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D23<FctrChngDts!$E$2,$E23<FctrChngDts!$E$2),AND($D23>=FctrChngDts!$F$2,$E23>=FctrChngDts!$F$2)),\"\",IF(AND($D23>=FctrChngDts!$E$2,$D23<=FctrChngDts!$F$2),$D23,FctrChngDts!$E$2))","v":""},{"$f":"IF($K23=\"\",\"\",IF(AND($J23=$K23,$E23>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K23=$J23,$E23,IF(AND($E23>=FctrChngDts!$E$2,$E23<=FctrChngDts!$F$2),$E23,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D23<DATE(YEAR(Account!$J$2),6,1),$D23>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I23<FctrChngDts!$A$2,$J23<FctrChngDts!$A$2),AND($I23>=FctrChngDts!$B$2,$J23>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I23<FctrChngDts!$A$2,$J23>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I23>=FctrChngDts!$A$2,$J23<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I23<FctrChngDts!$B$2,$J23>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K23<FctrChngDts!$A$2,$L23<FctrChngDts!$A$2),AND($K23>=FctrChngDts!$B$2,$L23>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K23<FctrChngDts!$A$2,$L23>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K23>=FctrChngDts!$A$2,$L23<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K23<FctrChngDts!$B$2,$L23>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I23=\"\",$J23=0),0,IF(AND($N23=TRUE,$I23<>0),SUM($J23-$I23+1),IF($O23=TRUE,SUM(FctrChngDts!$A$2-$I23),IF($P23=TRUE,0,IF($Q23=TRUE,SUM($J23-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I23=\"\",$J23=0),0,IF($N23=TRUE,0,IF($O23=TRUE,SUM($J23-FctrChngDts!$A$2+1),IF(AND($P23=TRUE,$I23<>0),SUM($J23-$I23+1),IF($Q23=TRUE,SUM(FctrChngDts!$B$2-$I23),0)))))","v":0},0,{"$f":"IF(OR($K23=\"\",$L23=0),0,IF(AND($R23=TRUE,$K23<>0),SUM($L23-$K23+1),IF($S23=TRUE,SUM(FctrChngDts!$A$2-$K23),IF($T23=TRUE,0,IF($U23=TRUE,SUM($L23-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K23=\"\",$L23=0),0,IF($R23=TRUE,0,IF($S23=TRUE,SUM($L23-FctrChngDts!$A$2+1),IF(AND($T23=TRUE,$K23<>0),SUM($L23-$K23+1),IF($U23=TRUE,SUM(FctrChngDts!$B$2-$K23),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A23,Tenant!$A23:$J522,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR23=FALSE,VLOOKUP($AQ23,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ23,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR23=FALSE,VLOOKUP($AQ23,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ23,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR23=FALSE,VLOOKUP($AQ23,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ23,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR23=FALSE,VLOOKUP($AQ23,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ23,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A23,Tenant!$A23:$J522,6,FALSE)","v":0},{"$f":"VLOOKUP($A23,Tenant!$A23:$J522,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG23=FALSE,0,IF($DU23=TRUE,SUM($BS23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS23*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DU23=TRUE,SUM($BT23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT23*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DU23=TRUE,SUM($BU23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU23*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DU23=TRUE,SUM($BV23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DU23=TRUE,SUM($BW23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW23*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG23=FALSE,0,IF($DU23=TRUE,SUM($BX23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX23*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN23=FALSE,0,IF($H23=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP23=FALSE,0,ROUND(SUM($BY23*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR23=FALSE,0,ROUND(SUM($X23*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY23=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X23),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X23)),5)","v":0},{"$f":"SUM(ROUND($CH23:$CM23,2),$CO23,$CQ23,$CS23)","v":0},false,{"$f":"ROUND(IF($CV23=FALSE,0,IF($DY23=TRUE,SUM($BZ23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ23*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV23=FALSE,0,IF($DY23=TRUE,SUM($CA23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA23*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV23=FALSE,0,IF($DY23=TRUE,SUM($CB23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB23*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV23=FALSE,0,IF($DY23=TRUE,SUM($CC23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV23=FALSE,0,IF($DY23=TRUE,SUM($CD23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD23*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV23=FALSE,0,IF($DY23=TRUE,SUM($CE23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE23*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC23=FALSE,0,IF($H23=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE23=FALSE,0,ROUND(SUM($CF23*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG23=FALSE,0,ROUND(SUM($AA23*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY23=TRUE,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA23),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA23)),5)","v":0},{"$f":"SUM(ROUND($CW23:$DB23,2),$DD23,$DF23,$DH23)","v":0},0,{"$f":"SUM(SUM($CU23*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ23*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU23*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ23*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL23,IF(VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM23,$DK23))","v":0},0,false,0,false,0,{"$f":"IF(AND($X23>0,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU23=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH23:$CM23,$CS23,$ED23,$EL23,$ET23:$EY23)-SUM($BY23*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH23:$CM23,$CS23,$ED23,$EL23,$EN23:$ES23)-SUM($BY23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X23>0,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW23=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH23:$CM23,$CO23,$CQ23,$CS23,$ED23,$EF23,$EH23,$EJ23,$ET23:$EY23)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH23:$CM23,$CO23,$CQ23,$CS23,$ED23,$EF23,$EH23,$EJ23,ET23:$EX23)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA23>0,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY23=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW23:$DB23,$DH23,$ED23,$FQ23,$FY23:$GD23)-SUM($CF23*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW23:$DB23,$DH23,$ED23,$FQ23,$FS23:$FX23)-SUM($CF23*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA23>0,VLOOKUP($A23,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA23=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW23:$DB23,$DD23,$DF23,$DH23,$FI23,$FK23,$FM23,$FO23,$FY23:$GD23)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW23:$DB23,$DD23,$DF23,$DH23,$FI23,$FK23,$FM23,$FO23,$FY23:$GD23)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E23<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC23=FALSE,0,ROUND(SUM($AE23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X23>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE23=FALSE,0,ROUND(SUM($BY23*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG23=FALSE,0,SUM($BY23*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X23>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI23=FALSE,0,SUM($BY23*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X23>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK23=TRUE,$X23>0),SUM($BY23*Account!$T$2),0)","v":0},{"$f":"IF(AND($X23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM23=FALSE,0,ROUND(SUM($BS23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM23=FALSE,0,ROUND(SUM($BT23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM23=FALSE,0,ROUND(SUM($BU23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM23=FALSE,0,ROUND(SUM($BV23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM23=FALSE,0,ROUND(SUM($BW23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM23=FALSE,0,ROUND(SUM($BX23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H23/$AD23*$X23),5),0)","v":0},{"$f":"ROUND(SUM($FA23*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ23=FALSE,$FB23,ROUND(MAX(0,SUM(SUM($ET23:$EY23)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE23=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I23","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF23*Account!$AA$2),SUM($FF23*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E23<>\"D-CARE\",Tenant!$F23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH23=FALSE,0,ROUND(SUM($AF23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA23>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A23,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY23=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ23=FALSE,0,ROUND(SUM($CF23*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA23>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA23>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL23=FALSE,0,SUM($CF23*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA23>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN23=FALSE,0,SUM($CF23*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA23>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP23=TRUE,$AA23>0),SUM($CF23*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA23>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR23=FALSE,0,ROUND(SUM($BZ23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR23=FALSE,0,ROUND(SUM($CA23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR23=FALSE,0,ROUND(SUM($CB23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR23=FALSE,0,ROUND(SUM($CC23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR23=FALSE,0,ROUND(SUM($CD23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR23=FALSE,0,ROUND(SUM($CE23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ23*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA23*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB23*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC23*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD23*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE23*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H23/$AD23*$AA23),5),0)","v":0},{"$f":"ROUND(SUM($GF23*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE23=FALSE,$GG23,ROUND(MAX(0,SUM(SUM($FY23:$GD23)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ23=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I23","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK23*Account!$AA$2),SUM($GK23*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D23<=FctrChngDts!$B$14,$E23>FctrChngDts!$B$14),AND($D23<=FctrChngDts!$C$14,$E23>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM23=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP23:$GS23))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO23,$DD23,$GP23:$GS23))","v":0},0,0,{"$f":"IF(AND($X23>0,Tenant!$E23=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX23=FALSE,0,ROUND(SUM($AE23*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA23>0,Tenant!$E23=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ23=FALSE,0,ROUND(SUM($AF23*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO23,$GT23,$GW23,$HB23,$CQ23,$DF23,$DV23,$DX23,$DZ23,$EB23),IF(Account!$Q$2=TRUE,SUM($GO23,$GU23,$GW23,$HB23,$CQ23,$DF23,$DV23,$DX23,$DZ23,$EB23),SUM($GO23,$GT23,$GU23,$GV23,$GW23,$HB23,$CQ23,$DF23,$DV23,$DX23,$DZ23,$EB23)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D23,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,8,FALSE)=TRUE,$HD23<0),0,SUM(SUM(SUM($HD23/$AD23*$HE23)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,8,FALSE)=TRUE,$HD23<0),0,SUM(SUM(SUM($HD23/$AD23*$HF23)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU23,$DJ23,$DR23,$DT23,$DV23,$DX23,$DZ23,$EB23,$ED23,$EF23,$EH23,$EJ23,$FI23,$FK23,$FM23,$FO23,$GN23,$GV23,$GY23,$HA23)/$AD23*$X23*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU23,$DJ23,$DR23,$DT23,$DV23,$DX23,$DZ23,$EB23,$ED23,$EF23,$EH23,$EJ23,$FI23,$FK23,$FM23,$FO23,$GN23,$GV23,$GY23,$HA23)/$AD23*$AA23*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E23),$AD23,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D23,FctrChngDts!$C$17<=$E23),_xlfn.DAYS($D23,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E23),$AD23,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D23,FctrChngDts!$C$19<=$E23),_xlfn.DAYS($D23,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN23*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN23*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO23*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO23*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D23,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU23*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A23,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV23*Account!$AA$2)),5)","v":0}]
[23,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G24),0,IF($F24<=$G24,SUM($G24-$F24),IF($F24>$G24,SUM((Account!$L$2-$F24)+$G24+1))))","v":0},{"$f":"IF(AND($D24>=FctrChngDts!$C$2,$D24<=FctrChngDts!$D$2),$D24,\"\")","v":""},{"$f":"IF($I24=\"\",\"\",IF($E24<=FctrChngDts!$D$2,$E24,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D24<FctrChngDts!$E$2,$E24<FctrChngDts!$E$2),AND($D24>=FctrChngDts!$F$2,$E24>=FctrChngDts!$F$2)),\"\",IF(AND($D24>=FctrChngDts!$E$2,$D24<=FctrChngDts!$F$2),$D24,FctrChngDts!$E$2))","v":""},{"$f":"IF($K24=\"\",\"\",IF(AND($J24=$K24,$E24>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K24=$J24,$E24,IF(AND($E24>=FctrChngDts!$E$2,$E24<=FctrChngDts!$F$2),$E24,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D24<DATE(YEAR(Account!$J$2),6,1),$D24>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I24<FctrChngDts!$A$2,$J24<FctrChngDts!$A$2),AND($I24>=FctrChngDts!$B$2,$J24>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I24<FctrChngDts!$A$2,$J24>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I24>=FctrChngDts!$A$2,$J24<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I24<FctrChngDts!$B$2,$J24>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K24<FctrChngDts!$A$2,$L24<FctrChngDts!$A$2),AND($K24>=FctrChngDts!$B$2,$L24>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K24<FctrChngDts!$A$2,$L24>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K24>=FctrChngDts!$A$2,$L24<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K24<FctrChngDts!$B$2,$L24>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I24=\"\",$J24=0),0,IF(AND($N24=TRUE,$I24<>0),SUM($J24-$I24+1),IF($O24=TRUE,SUM(FctrChngDts!$A$2-$I24),IF($P24=TRUE,0,IF($Q24=TRUE,SUM($J24-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I24=\"\",$J24=0),0,IF($N24=TRUE,0,IF($O24=TRUE,SUM($J24-FctrChngDts!$A$2+1),IF(AND($P24=TRUE,$I24<>0),SUM($J24-$I24+1),IF($Q24=TRUE,SUM(FctrChngDts!$B$2-$I24),0)))))","v":0},0,{"$f":"IF(OR($K24=\"\",$L24=0),0,IF(AND($R24=TRUE,$K24<>0),SUM($L24-$K24+1),IF($S24=TRUE,SUM(FctrChngDts!$A$2-$K24),IF($T24=TRUE,0,IF($U24=TRUE,SUM($L24-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K24=\"\",$L24=0),0,IF($R24=TRUE,0,IF($S24=TRUE,SUM($L24-FctrChngDts!$A$2+1),IF(AND($T24=TRUE,$K24<>0),SUM($L24-$K24+1),IF($U24=TRUE,SUM(FctrChngDts!$B$2-$K24),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A24,Tenant!$A24:$J523,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR24=FALSE,VLOOKUP($AQ24,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ24,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR24=FALSE,VLOOKUP($AQ24,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ24,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR24=FALSE,VLOOKUP($AQ24,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ24,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR24=FALSE,VLOOKUP($AQ24,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ24,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A24,Tenant!$A24:$J523,6,FALSE)","v":0},{"$f":"VLOOKUP($A24,Tenant!$A24:$J523,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG24=FALSE,0,IF($DU24=TRUE,SUM($BS24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS24*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DU24=TRUE,SUM($BT24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT24*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DU24=TRUE,SUM($BU24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU24*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DU24=TRUE,SUM($BV24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DU24=TRUE,SUM($BW24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW24*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG24=FALSE,0,IF($DU24=TRUE,SUM($BX24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX24*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN24=FALSE,0,IF($H24=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP24=FALSE,0,ROUND(SUM($BY24*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR24=FALSE,0,ROUND(SUM($X24*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY24=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X24),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X24)),5)","v":0},{"$f":"SUM(ROUND($CH24:$CM24,2),$CO24,$CQ24,$CS24)","v":0},false,{"$f":"ROUND(IF($CV24=FALSE,0,IF($DY24=TRUE,SUM($BZ24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ24*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV24=FALSE,0,IF($DY24=TRUE,SUM($CA24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA24*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV24=FALSE,0,IF($DY24=TRUE,SUM($CB24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB24*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV24=FALSE,0,IF($DY24=TRUE,SUM($CC24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV24=FALSE,0,IF($DY24=TRUE,SUM($CD24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD24*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV24=FALSE,0,IF($DY24=TRUE,SUM($CE24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE24*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC24=FALSE,0,IF($H24=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE24=FALSE,0,ROUND(SUM($CF24*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG24=FALSE,0,ROUND(SUM($AA24*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY24=TRUE,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA24),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA24)),5)","v":0},{"$f":"SUM(ROUND($CW24:$DB24,2),$DD24,$DF24,$DH24)","v":0},0,{"$f":"SUM(SUM($CU24*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ24*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU24*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ24*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL24,IF(VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM24,$DK24))","v":0},0,false,0,false,0,{"$f":"IF(AND($X24>0,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU24=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH24:$CM24,$CS24,$ED24,$EL24,$ET24:$EY24)-SUM($BY24*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH24:$CM24,$CS24,$ED24,$EL24,$EN24:$ES24)-SUM($BY24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X24>0,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW24=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH24:$CM24,$CO24,$CQ24,$CS24,$ED24,$EF24,$EH24,$EJ24,$ET24:$EY24)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH24:$CM24,$CO24,$CQ24,$CS24,$ED24,$EF24,$EH24,$EJ24,ET24:$EX24)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA24>0,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY24=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW24:$DB24,$DH24,$ED24,$FQ24,$FY24:$GD24)-SUM($CF24*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW24:$DB24,$DH24,$ED24,$FQ24,$FS24:$FX24)-SUM($CF24*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA24>0,VLOOKUP($A24,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA24=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW24:$DB24,$DD24,$DF24,$DH24,$FI24,$FK24,$FM24,$FO24,$FY24:$GD24)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW24:$DB24,$DD24,$DF24,$DH24,$FI24,$FK24,$FM24,$FO24,$FY24:$GD24)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E24<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC24=FALSE,0,ROUND(SUM($AE24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X24>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE24=FALSE,0,ROUND(SUM($BY24*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG24=FALSE,0,SUM($BY24*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X24>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI24=FALSE,0,SUM($BY24*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X24>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK24=TRUE,$X24>0),SUM($BY24*Account!$T$2),0)","v":0},{"$f":"IF(AND($X24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM24=FALSE,0,ROUND(SUM($BS24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM24=FALSE,0,ROUND(SUM($BT24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM24=FALSE,0,ROUND(SUM($BU24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM24=FALSE,0,ROUND(SUM($BV24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM24=FALSE,0,ROUND(SUM($BW24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM24=FALSE,0,ROUND(SUM($BX24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H24/$AD24*$X24),5),0)","v":0},{"$f":"ROUND(SUM($FA24*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ24=FALSE,$FB24,ROUND(MAX(0,SUM(SUM($ET24:$EY24)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE24=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I24","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF24*Account!$AA$2),SUM($FF24*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E24<>\"D-CARE\",Tenant!$F24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH24=FALSE,0,ROUND(SUM($AF24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA24>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A24,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY24=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ24=FALSE,0,ROUND(SUM($CF24*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA24>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA24>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL24=FALSE,0,SUM($CF24*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA24>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN24=FALSE,0,SUM($CF24*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA24>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP24=TRUE,$AA24>0),SUM($CF24*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA24>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR24=FALSE,0,ROUND(SUM($BZ24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR24=FALSE,0,ROUND(SUM($CA24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR24=FALSE,0,ROUND(SUM($CB24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR24=FALSE,0,ROUND(SUM($CC24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR24=FALSE,0,ROUND(SUM($CD24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR24=FALSE,0,ROUND(SUM($CE24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ24*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA24*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB24*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC24*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD24*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE24*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H24/$AD24*$AA24),5),0)","v":0},{"$f":"ROUND(SUM($GF24*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE24=FALSE,$GG24,ROUND(MAX(0,SUM(SUM($FY24:$GD24)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ24=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I24","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK24*Account!$AA$2),SUM($GK24*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D24<=FctrChngDts!$B$14,$E24>FctrChngDts!$B$14),AND($D24<=FctrChngDts!$C$14,$E24>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM24=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP24:$GS24))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO24,$DD24,$GP24:$GS24))","v":0},0,0,{"$f":"IF(AND($X24>0,Tenant!$E24=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX24=FALSE,0,ROUND(SUM($AE24*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA24>0,Tenant!$E24=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ24=FALSE,0,ROUND(SUM($AF24*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO24,$GT24,$GW24,$HB24,$CQ24,$DF24,$DV24,$DX24,$DZ24,$EB24),IF(Account!$Q$2=TRUE,SUM($GO24,$GU24,$GW24,$HB24,$CQ24,$DF24,$DV24,$DX24,$DZ24,$EB24),SUM($GO24,$GT24,$GU24,$GV24,$GW24,$HB24,$CQ24,$DF24,$DV24,$DX24,$DZ24,$EB24)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D24,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,8,FALSE)=TRUE,$HD24<0),0,SUM(SUM(SUM($HD24/$AD24*$HE24)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,8,FALSE)=TRUE,$HD24<0),0,SUM(SUM(SUM($HD24/$AD24*$HF24)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU24,$DJ24,$DR24,$DT24,$DV24,$DX24,$DZ24,$EB24,$ED24,$EF24,$EH24,$EJ24,$FI24,$FK24,$FM24,$FO24,$GN24,$GV24,$GY24,$HA24)/$AD24*$X24*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU24,$DJ24,$DR24,$DT24,$DV24,$DX24,$DZ24,$EB24,$ED24,$EF24,$EH24,$EJ24,$FI24,$FK24,$FM24,$FO24,$GN24,$GV24,$GY24,$HA24)/$AD24*$AA24*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E24),$AD24,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D24,FctrChngDts!$C$17<=$E24),_xlfn.DAYS($D24,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E24),$AD24,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D24,FctrChngDts!$C$19<=$E24),_xlfn.DAYS($D24,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN24*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN24*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO24*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO24*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D24,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU24*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A24,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV24*Account!$AA$2)),5)","v":0}]
[24,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G25),0,IF($F25<=$G25,SUM($G25-$F25),IF($F25>$G25,SUM((Account!$L$2-$F25)+$G25+1))))","v":0},{"$f":"IF(AND($D25>=FctrChngDts!$C$2,$D25<=FctrChngDts!$D$2),$D25,\"\")","v":""},{"$f":"IF($I25=\"\",\"\",IF($E25<=FctrChngDts!$D$2,$E25,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D25<FctrChngDts!$E$2,$E25<FctrChngDts!$E$2),AND($D25>=FctrChngDts!$F$2,$E25>=FctrChngDts!$F$2)),\"\",IF(AND($D25>=FctrChngDts!$E$2,$D25<=FctrChngDts!$F$2),$D25,FctrChngDts!$E$2))","v":""},{"$f":"IF($K25=\"\",\"\",IF(AND($J25=$K25,$E25>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K25=$J25,$E25,IF(AND($E25>=FctrChngDts!$E$2,$E25<=FctrChngDts!$F$2),$E25,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D25<DATE(YEAR(Account!$J$2),6,1),$D25>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I25<FctrChngDts!$A$2,$J25<FctrChngDts!$A$2),AND($I25>=FctrChngDts!$B$2,$J25>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I25<FctrChngDts!$A$2,$J25>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I25>=FctrChngDts!$A$2,$J25<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I25<FctrChngDts!$B$2,$J25>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K25<FctrChngDts!$A$2,$L25<FctrChngDts!$A$2),AND($K25>=FctrChngDts!$B$2,$L25>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K25<FctrChngDts!$A$2,$L25>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K25>=FctrChngDts!$A$2,$L25<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K25<FctrChngDts!$B$2,$L25>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I25=\"\",$J25=0),0,IF(AND($N25=TRUE,$I25<>0),SUM($J25-$I25+1),IF($O25=TRUE,SUM(FctrChngDts!$A$2-$I25),IF($P25=TRUE,0,IF($Q25=TRUE,SUM($J25-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I25=\"\",$J25=0),0,IF($N25=TRUE,0,IF($O25=TRUE,SUM($J25-FctrChngDts!$A$2+1),IF(AND($P25=TRUE,$I25<>0),SUM($J25-$I25+1),IF($Q25=TRUE,SUM(FctrChngDts!$B$2-$I25),0)))))","v":0},0,{"$f":"IF(OR($K25=\"\",$L25=0),0,IF(AND($R25=TRUE,$K25<>0),SUM($L25-$K25+1),IF($S25=TRUE,SUM(FctrChngDts!$A$2-$K25),IF($T25=TRUE,0,IF($U25=TRUE,SUM($L25-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K25=\"\",$L25=0),0,IF($R25=TRUE,0,IF($S25=TRUE,SUM($L25-FctrChngDts!$A$2+1),IF(AND($T25=TRUE,$K25<>0),SUM($L25-$K25+1),IF($U25=TRUE,SUM(FctrChngDts!$B$2-$K25),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A25,Tenant!$A25:$J524,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR25=FALSE,VLOOKUP($AQ25,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ25,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR25=FALSE,VLOOKUP($AQ25,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ25,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR25=FALSE,VLOOKUP($AQ25,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ25,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR25=FALSE,VLOOKUP($AQ25,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ25,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A25,Tenant!$A25:$J524,6,FALSE)","v":0},{"$f":"VLOOKUP($A25,Tenant!$A25:$J524,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG25=FALSE,0,IF($DU25=TRUE,SUM($BS25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS25*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DU25=TRUE,SUM($BT25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT25*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DU25=TRUE,SUM($BU25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU25*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DU25=TRUE,SUM($BV25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DU25=TRUE,SUM($BW25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW25*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG25=FALSE,0,IF($DU25=TRUE,SUM($BX25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX25*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN25=FALSE,0,IF($H25=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP25=FALSE,0,ROUND(SUM($BY25*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR25=FALSE,0,ROUND(SUM($X25*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY25=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X25),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X25)),5)","v":0},{"$f":"SUM(ROUND($CH25:$CM25,2),$CO25,$CQ25,$CS25)","v":0},false,{"$f":"ROUND(IF($CV25=FALSE,0,IF($DY25=TRUE,SUM($BZ25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ25*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV25=FALSE,0,IF($DY25=TRUE,SUM($CA25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA25*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV25=FALSE,0,IF($DY25=TRUE,SUM($CB25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB25*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV25=FALSE,0,IF($DY25=TRUE,SUM($CC25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV25=FALSE,0,IF($DY25=TRUE,SUM($CD25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD25*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV25=FALSE,0,IF($DY25=TRUE,SUM($CE25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE25*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC25=FALSE,0,IF($H25=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE25=FALSE,0,ROUND(SUM($CF25*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG25=FALSE,0,ROUND(SUM($AA25*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY25=TRUE,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA25),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA25)),5)","v":0},{"$f":"SUM(ROUND($CW25:$DB25,2),$DD25,$DF25,$DH25)","v":0},0,{"$f":"SUM(SUM($CU25*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ25*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU25*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ25*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL25,IF(VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM25,$DK25))","v":0},0,false,0,false,0,{"$f":"IF(AND($X25>0,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU25=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH25:$CM25,$CS25,$ED25,$EL25,$ET25:$EY25)-SUM($BY25*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH25:$CM25,$CS25,$ED25,$EL25,$EN25:$ES25)-SUM($BY25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X25>0,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW25=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH25:$CM25,$CO25,$CQ25,$CS25,$ED25,$EF25,$EH25,$EJ25,$ET25:$EY25)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH25:$CM25,$CO25,$CQ25,$CS25,$ED25,$EF25,$EH25,$EJ25,ET25:$EX25)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA25>0,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY25=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW25:$DB25,$DH25,$ED25,$FQ25,$FY25:$GD25)-SUM($CF25*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW25:$DB25,$DH25,$ED25,$FQ25,$FS25:$FX25)-SUM($CF25*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA25>0,VLOOKUP($A25,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA25=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW25:$DB25,$DD25,$DF25,$DH25,$FI25,$FK25,$FM25,$FO25,$FY25:$GD25)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW25:$DB25,$DD25,$DF25,$DH25,$FI25,$FK25,$FM25,$FO25,$FY25:$GD25)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E25<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC25=FALSE,0,ROUND(SUM($AE25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X25>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE25=FALSE,0,ROUND(SUM($BY25*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG25=FALSE,0,SUM($BY25*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X25>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI25=FALSE,0,SUM($BY25*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X25>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK25=TRUE,$X25>0),SUM($BY25*Account!$T$2),0)","v":0},{"$f":"IF(AND($X25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM25=FALSE,0,ROUND(SUM($BS25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM25=FALSE,0,ROUND(SUM($BT25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM25=FALSE,0,ROUND(SUM($BU25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM25=FALSE,0,ROUND(SUM($BV25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM25=FALSE,0,ROUND(SUM($BW25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM25=FALSE,0,ROUND(SUM($BX25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H25/$AD25*$X25),5),0)","v":0},{"$f":"ROUND(SUM($FA25*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ25=FALSE,$FB25,ROUND(MAX(0,SUM(SUM($ET25:$EY25)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE25=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I25","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF25*Account!$AA$2),SUM($FF25*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E25<>\"D-CARE\",Tenant!$F25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH25=FALSE,0,ROUND(SUM($AF25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA25>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A25,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY25=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ25=FALSE,0,ROUND(SUM($CF25*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA25>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA25>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL25=FALSE,0,SUM($CF25*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA25>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN25=FALSE,0,SUM($CF25*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA25>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP25=TRUE,$AA25>0),SUM($CF25*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA25>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR25=FALSE,0,ROUND(SUM($BZ25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR25=FALSE,0,ROUND(SUM($CA25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR25=FALSE,0,ROUND(SUM($CB25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR25=FALSE,0,ROUND(SUM($CC25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR25=FALSE,0,ROUND(SUM($CD25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR25=FALSE,0,ROUND(SUM($CE25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ25*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA25*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB25*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC25*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD25*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE25*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H25/$AD25*$AA25),5),0)","v":0},{"$f":"ROUND(SUM($GF25*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE25=FALSE,$GG25,ROUND(MAX(0,SUM(SUM($FY25:$GD25)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ25=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I25","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK25*Account!$AA$2),SUM($GK25*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D25<=FctrChngDts!$B$14,$E25>FctrChngDts!$B$14),AND($D25<=FctrChngDts!$C$14,$E25>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM25=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP25:$GS25))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO25,$DD25,$GP25:$GS25))","v":0},0,0,{"$f":"IF(AND($X25>0,Tenant!$E25=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX25=FALSE,0,ROUND(SUM($AE25*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA25>0,Tenant!$E25=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ25=FALSE,0,ROUND(SUM($AF25*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO25,$GT25,$GW25,$HB25,$CQ25,$DF25,$DV25,$DX25,$DZ25,$EB25),IF(Account!$Q$2=TRUE,SUM($GO25,$GU25,$GW25,$HB25,$CQ25,$DF25,$DV25,$DX25,$DZ25,$EB25),SUM($GO25,$GT25,$GU25,$GV25,$GW25,$HB25,$CQ25,$DF25,$DV25,$DX25,$DZ25,$EB25)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D25,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,8,FALSE)=TRUE,$HD25<0),0,SUM(SUM(SUM($HD25/$AD25*$HE25)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,8,FALSE)=TRUE,$HD25<0),0,SUM(SUM(SUM($HD25/$AD25*$HF25)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU25,$DJ25,$DR25,$DT25,$DV25,$DX25,$DZ25,$EB25,$ED25,$EF25,$EH25,$EJ25,$FI25,$FK25,$FM25,$FO25,$GN25,$GV25,$GY25,$HA25)/$AD25*$X25*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU25,$DJ25,$DR25,$DT25,$DV25,$DX25,$DZ25,$EB25,$ED25,$EF25,$EH25,$EJ25,$FI25,$FK25,$FM25,$FO25,$GN25,$GV25,$GY25,$HA25)/$AD25*$AA25*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E25),$AD25,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D25,FctrChngDts!$C$17<=$E25),_xlfn.DAYS($D25,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E25),$AD25,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D25,FctrChngDts!$C$19<=$E25),_xlfn.DAYS($D25,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN25*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN25*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO25*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO25*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D25,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU25*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A25,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV25*Account!$AA$2)),5)","v":0}]
[25,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G26),0,IF($F26<=$G26,SUM($G26-$F26),IF($F26>$G26,SUM((Account!$L$2-$F26)+$G26+1))))","v":0},{"$f":"IF(AND($D26>=FctrChngDts!$C$2,$D26<=FctrChngDts!$D$2),$D26,\"\")","v":""},{"$f":"IF($I26=\"\",\"\",IF($E26<=FctrChngDts!$D$2,$E26,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D26<FctrChngDts!$E$2,$E26<FctrChngDts!$E$2),AND($D26>=FctrChngDts!$F$2,$E26>=FctrChngDts!$F$2)),\"\",IF(AND($D26>=FctrChngDts!$E$2,$D26<=FctrChngDts!$F$2),$D26,FctrChngDts!$E$2))","v":""},{"$f":"IF($K26=\"\",\"\",IF(AND($J26=$K26,$E26>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K26=$J26,$E26,IF(AND($E26>=FctrChngDts!$E$2,$E26<=FctrChngDts!$F$2),$E26,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D26<DATE(YEAR(Account!$J$2),6,1),$D26>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I26<FctrChngDts!$A$2,$J26<FctrChngDts!$A$2),AND($I26>=FctrChngDts!$B$2,$J26>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I26<FctrChngDts!$A$2,$J26>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I26>=FctrChngDts!$A$2,$J26<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I26<FctrChngDts!$B$2,$J26>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K26<FctrChngDts!$A$2,$L26<FctrChngDts!$A$2),AND($K26>=FctrChngDts!$B$2,$L26>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K26<FctrChngDts!$A$2,$L26>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K26>=FctrChngDts!$A$2,$L26<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K26<FctrChngDts!$B$2,$L26>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I26=\"\",$J26=0),0,IF(AND($N26=TRUE,$I26<>0),SUM($J26-$I26+1),IF($O26=TRUE,SUM(FctrChngDts!$A$2-$I26),IF($P26=TRUE,0,IF($Q26=TRUE,SUM($J26-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I26=\"\",$J26=0),0,IF($N26=TRUE,0,IF($O26=TRUE,SUM($J26-FctrChngDts!$A$2+1),IF(AND($P26=TRUE,$I26<>0),SUM($J26-$I26+1),IF($Q26=TRUE,SUM(FctrChngDts!$B$2-$I26),0)))))","v":0},0,{"$f":"IF(OR($K26=\"\",$L26=0),0,IF(AND($R26=TRUE,$K26<>0),SUM($L26-$K26+1),IF($S26=TRUE,SUM(FctrChngDts!$A$2-$K26),IF($T26=TRUE,0,IF($U26=TRUE,SUM($L26-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K26=\"\",$L26=0),0,IF($R26=TRUE,0,IF($S26=TRUE,SUM($L26-FctrChngDts!$A$2+1),IF(AND($T26=TRUE,$K26<>0),SUM($L26-$K26+1),IF($U26=TRUE,SUM(FctrChngDts!$B$2-$K26),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A26,Tenant!$A26:$J525,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR26=FALSE,VLOOKUP($AQ26,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ26,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR26=FALSE,VLOOKUP($AQ26,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ26,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR26=FALSE,VLOOKUP($AQ26,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ26,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR26=FALSE,VLOOKUP($AQ26,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ26,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A26,Tenant!$A26:$J525,6,FALSE)","v":0},{"$f":"VLOOKUP($A26,Tenant!$A26:$J525,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG26=FALSE,0,IF($DU26=TRUE,SUM($BS26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS26*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DU26=TRUE,SUM($BT26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT26*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DU26=TRUE,SUM($BU26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU26*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DU26=TRUE,SUM($BV26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DU26=TRUE,SUM($BW26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW26*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG26=FALSE,0,IF($DU26=TRUE,SUM($BX26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX26*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN26=FALSE,0,IF($H26=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP26=FALSE,0,ROUND(SUM($BY26*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR26=FALSE,0,ROUND(SUM($X26*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY26=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X26),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X26)),5)","v":0},{"$f":"SUM(ROUND($CH26:$CM26,2),$CO26,$CQ26,$CS26)","v":0},false,{"$f":"ROUND(IF($CV26=FALSE,0,IF($DY26=TRUE,SUM($BZ26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ26*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV26=FALSE,0,IF($DY26=TRUE,SUM($CA26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA26*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV26=FALSE,0,IF($DY26=TRUE,SUM($CB26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB26*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV26=FALSE,0,IF($DY26=TRUE,SUM($CC26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV26=FALSE,0,IF($DY26=TRUE,SUM($CD26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD26*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV26=FALSE,0,IF($DY26=TRUE,SUM($CE26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE26*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC26=FALSE,0,IF($H26=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE26=FALSE,0,ROUND(SUM($CF26*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG26=FALSE,0,ROUND(SUM($AA26*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY26=TRUE,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA26),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA26)),5)","v":0},{"$f":"SUM(ROUND($CW26:$DB26,2),$DD26,$DF26,$DH26)","v":0},0,{"$f":"SUM(SUM($CU26*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ26*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU26*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ26*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL26,IF(VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM26,$DK26))","v":0},0,false,0,false,0,{"$f":"IF(AND($X26>0,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU26=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH26:$CM26,$CS26,$ED26,$EL26,$ET26:$EY26)-SUM($BY26*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH26:$CM26,$CS26,$ED26,$EL26,$EN26:$ES26)-SUM($BY26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X26>0,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW26=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH26:$CM26,$CO26,$CQ26,$CS26,$ED26,$EF26,$EH26,$EJ26,$ET26:$EY26)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH26:$CM26,$CO26,$CQ26,$CS26,$ED26,$EF26,$EH26,$EJ26,ET26:$EX26)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA26>0,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY26=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW26:$DB26,$DH26,$ED26,$FQ26,$FY26:$GD26)-SUM($CF26*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW26:$DB26,$DH26,$ED26,$FQ26,$FS26:$FX26)-SUM($CF26*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA26>0,VLOOKUP($A26,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA26=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW26:$DB26,$DD26,$DF26,$DH26,$FI26,$FK26,$FM26,$FO26,$FY26:$GD26)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW26:$DB26,$DD26,$DF26,$DH26,$FI26,$FK26,$FM26,$FO26,$FY26:$GD26)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E26<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC26=FALSE,0,ROUND(SUM($AE26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X26>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE26=FALSE,0,ROUND(SUM($BY26*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG26=FALSE,0,SUM($BY26*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X26>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI26=FALSE,0,SUM($BY26*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X26>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK26=TRUE,$X26>0),SUM($BY26*Account!$T$2),0)","v":0},{"$f":"IF(AND($X26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM26=FALSE,0,ROUND(SUM($BS26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM26=FALSE,0,ROUND(SUM($BT26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM26=FALSE,0,ROUND(SUM($BU26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM26=FALSE,0,ROUND(SUM($BV26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM26=FALSE,0,ROUND(SUM($BW26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM26=FALSE,0,ROUND(SUM($BX26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H26/$AD26*$X26),5),0)","v":0},{"$f":"ROUND(SUM($FA26*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ26=FALSE,$FB26,ROUND(MAX(0,SUM(SUM($ET26:$EY26)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE26=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I26","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF26*Account!$AA$2),SUM($FF26*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E26<>\"D-CARE\",Tenant!$F26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH26=FALSE,0,ROUND(SUM($AF26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA26>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A26,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY26=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ26=FALSE,0,ROUND(SUM($CF26*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA26>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA26>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL26=FALSE,0,SUM($CF26*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA26>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN26=FALSE,0,SUM($CF26*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA26>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP26=TRUE,$AA26>0),SUM($CF26*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA26>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR26=FALSE,0,ROUND(SUM($BZ26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR26=FALSE,0,ROUND(SUM($CA26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR26=FALSE,0,ROUND(SUM($CB26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR26=FALSE,0,ROUND(SUM($CC26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR26=FALSE,0,ROUND(SUM($CD26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR26=FALSE,0,ROUND(SUM($CE26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ26*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA26*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB26*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC26*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD26*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE26*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H26/$AD26*$AA26),5),0)","v":0},{"$f":"ROUND(SUM($GF26*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE26=FALSE,$GG26,ROUND(MAX(0,SUM(SUM($FY26:$GD26)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ26=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I26","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK26*Account!$AA$2),SUM($GK26*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D26<=FctrChngDts!$B$14,$E26>FctrChngDts!$B$14),AND($D26<=FctrChngDts!$C$14,$E26>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM26=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP26:$GS26))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO26,$DD26,$GP26:$GS26))","v":0},0,0,{"$f":"IF(AND($X26>0,Tenant!$E26=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX26=FALSE,0,ROUND(SUM($AE26*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA26>0,Tenant!$E26=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ26=FALSE,0,ROUND(SUM($AF26*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO26,$GT26,$GW26,$HB26,$CQ26,$DF26,$DV26,$DX26,$DZ26,$EB26),IF(Account!$Q$2=TRUE,SUM($GO26,$GU26,$GW26,$HB26,$CQ26,$DF26,$DV26,$DX26,$DZ26,$EB26),SUM($GO26,$GT26,$GU26,$GV26,$GW26,$HB26,$CQ26,$DF26,$DV26,$DX26,$DZ26,$EB26)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D26,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,8,FALSE)=TRUE,$HD26<0),0,SUM(SUM(SUM($HD26/$AD26*$HE26)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,8,FALSE)=TRUE,$HD26<0),0,SUM(SUM(SUM($HD26/$AD26*$HF26)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU26,$DJ26,$DR26,$DT26,$DV26,$DX26,$DZ26,$EB26,$ED26,$EF26,$EH26,$EJ26,$FI26,$FK26,$FM26,$FO26,$GN26,$GV26,$GY26,$HA26)/$AD26*$X26*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU26,$DJ26,$DR26,$DT26,$DV26,$DX26,$DZ26,$EB26,$ED26,$EF26,$EH26,$EJ26,$FI26,$FK26,$FM26,$FO26,$GN26,$GV26,$GY26,$HA26)/$AD26*$AA26*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E26),$AD26,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D26,FctrChngDts!$C$17<=$E26),_xlfn.DAYS($D26,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E26),$AD26,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D26,FctrChngDts!$C$19<=$E26),_xlfn.DAYS($D26,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN26*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN26*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO26*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO26*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D26,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU26*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A26,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV26*Account!$AA$2)),5)","v":0}]
[26,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G27),0,IF($F27<=$G27,SUM($G27-$F27),IF($F27>$G27,SUM((Account!$L$2-$F27)+$G27+1))))","v":0},{"$f":"IF(AND($D27>=FctrChngDts!$C$2,$D27<=FctrChngDts!$D$2),$D27,\"\")","v":""},{"$f":"IF($I27=\"\",\"\",IF($E27<=FctrChngDts!$D$2,$E27,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D27<FctrChngDts!$E$2,$E27<FctrChngDts!$E$2),AND($D27>=FctrChngDts!$F$2,$E27>=FctrChngDts!$F$2)),\"\",IF(AND($D27>=FctrChngDts!$E$2,$D27<=FctrChngDts!$F$2),$D27,FctrChngDts!$E$2))","v":""},{"$f":"IF($K27=\"\",\"\",IF(AND($J27=$K27,$E27>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K27=$J27,$E27,IF(AND($E27>=FctrChngDts!$E$2,$E27<=FctrChngDts!$F$2),$E27,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D27<DATE(YEAR(Account!$J$2),6,1),$D27>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I27<FctrChngDts!$A$2,$J27<FctrChngDts!$A$2),AND($I27>=FctrChngDts!$B$2,$J27>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I27<FctrChngDts!$A$2,$J27>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I27>=FctrChngDts!$A$2,$J27<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I27<FctrChngDts!$B$2,$J27>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K27<FctrChngDts!$A$2,$L27<FctrChngDts!$A$2),AND($K27>=FctrChngDts!$B$2,$L27>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K27<FctrChngDts!$A$2,$L27>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K27>=FctrChngDts!$A$2,$L27<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K27<FctrChngDts!$B$2,$L27>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I27=\"\",$J27=0),0,IF(AND($N27=TRUE,$I27<>0),SUM($J27-$I27+1),IF($O27=TRUE,SUM(FctrChngDts!$A$2-$I27),IF($P27=TRUE,0,IF($Q27=TRUE,SUM($J27-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I27=\"\",$J27=0),0,IF($N27=TRUE,0,IF($O27=TRUE,SUM($J27-FctrChngDts!$A$2+1),IF(AND($P27=TRUE,$I27<>0),SUM($J27-$I27+1),IF($Q27=TRUE,SUM(FctrChngDts!$B$2-$I27),0)))))","v":0},0,{"$f":"IF(OR($K27=\"\",$L27=0),0,IF(AND($R27=TRUE,$K27<>0),SUM($L27-$K27+1),IF($S27=TRUE,SUM(FctrChngDts!$A$2-$K27),IF($T27=TRUE,0,IF($U27=TRUE,SUM($L27-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K27=\"\",$L27=0),0,IF($R27=TRUE,0,IF($S27=TRUE,SUM($L27-FctrChngDts!$A$2+1),IF(AND($T27=TRUE,$K27<>0),SUM($L27-$K27+1),IF($U27=TRUE,SUM(FctrChngDts!$B$2-$K27),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A27,Tenant!$A27:$J526,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR27=FALSE,VLOOKUP($AQ27,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ27,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR27=FALSE,VLOOKUP($AQ27,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ27,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR27=FALSE,VLOOKUP($AQ27,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ27,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR27=FALSE,VLOOKUP($AQ27,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ27,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A27,Tenant!$A27:$J526,6,FALSE)","v":0},{"$f":"VLOOKUP($A27,Tenant!$A27:$J526,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG27=FALSE,0,IF($DU27=TRUE,SUM($BS27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS27*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DU27=TRUE,SUM($BT27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT27*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DU27=TRUE,SUM($BU27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU27*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DU27=TRUE,SUM($BV27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DU27=TRUE,SUM($BW27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW27*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG27=FALSE,0,IF($DU27=TRUE,SUM($BX27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX27*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN27=FALSE,0,IF($H27=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP27=FALSE,0,ROUND(SUM($BY27*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR27=FALSE,0,ROUND(SUM($X27*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY27=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X27),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X27)),5)","v":0},{"$f":"SUM(ROUND($CH27:$CM27,2),$CO27,$CQ27,$CS27)","v":0},false,{"$f":"ROUND(IF($CV27=FALSE,0,IF($DY27=TRUE,SUM($BZ27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ27*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV27=FALSE,0,IF($DY27=TRUE,SUM($CA27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA27*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV27=FALSE,0,IF($DY27=TRUE,SUM($CB27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB27*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV27=FALSE,0,IF($DY27=TRUE,SUM($CC27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV27=FALSE,0,IF($DY27=TRUE,SUM($CD27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD27*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV27=FALSE,0,IF($DY27=TRUE,SUM($CE27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE27*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC27=FALSE,0,IF($H27=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE27=FALSE,0,ROUND(SUM($CF27*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG27=FALSE,0,ROUND(SUM($AA27*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY27=TRUE,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA27),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA27)),5)","v":0},{"$f":"SUM(ROUND($CW27:$DB27,2),$DD27,$DF27,$DH27)","v":0},0,{"$f":"SUM(SUM($CU27*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ27*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU27*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ27*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL27,IF(VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM27,$DK27))","v":0},0,false,0,false,0,{"$f":"IF(AND($X27>0,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU27=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH27:$CM27,$CS27,$ED27,$EL27,$ET27:$EY27)-SUM($BY27*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH27:$CM27,$CS27,$ED27,$EL27,$EN27:$ES27)-SUM($BY27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X27>0,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW27=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH27:$CM27,$CO27,$CQ27,$CS27,$ED27,$EF27,$EH27,$EJ27,$ET27:$EY27)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH27:$CM27,$CO27,$CQ27,$CS27,$ED27,$EF27,$EH27,$EJ27,ET27:$EX27)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA27>0,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY27=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW27:$DB27,$DH27,$ED27,$FQ27,$FY27:$GD27)-SUM($CF27*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW27:$DB27,$DH27,$ED27,$FQ27,$FS27:$FX27)-SUM($CF27*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA27>0,VLOOKUP($A27,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA27=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW27:$DB27,$DD27,$DF27,$DH27,$FI27,$FK27,$FM27,$FO27,$FY27:$GD27)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW27:$DB27,$DD27,$DF27,$DH27,$FI27,$FK27,$FM27,$FO27,$FY27:$GD27)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E27<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC27=FALSE,0,ROUND(SUM($AE27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X27>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE27=FALSE,0,ROUND(SUM($BY27*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG27=FALSE,0,SUM($BY27*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X27>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI27=FALSE,0,SUM($BY27*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X27>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK27=TRUE,$X27>0),SUM($BY27*Account!$T$2),0)","v":0},{"$f":"IF(AND($X27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM27=FALSE,0,ROUND(SUM($BS27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM27=FALSE,0,ROUND(SUM($BT27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM27=FALSE,0,ROUND(SUM($BU27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM27=FALSE,0,ROUND(SUM($BV27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM27=FALSE,0,ROUND(SUM($BW27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM27=FALSE,0,ROUND(SUM($BX27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H27/$AD27*$X27),5),0)","v":0},{"$f":"ROUND(SUM($FA27*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ27=FALSE,$FB27,ROUND(MAX(0,SUM(SUM($ET27:$EY27)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE27=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I27","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF27*Account!$AA$2),SUM($FF27*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E27<>\"D-CARE\",Tenant!$F27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH27=FALSE,0,ROUND(SUM($AF27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA27>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A27,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY27=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ27=FALSE,0,ROUND(SUM($CF27*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA27>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA27>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL27=FALSE,0,SUM($CF27*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA27>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN27=FALSE,0,SUM($CF27*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA27>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP27=TRUE,$AA27>0),SUM($CF27*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA27>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR27=FALSE,0,ROUND(SUM($BZ27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR27=FALSE,0,ROUND(SUM($CA27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR27=FALSE,0,ROUND(SUM($CB27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR27=FALSE,0,ROUND(SUM($CC27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR27=FALSE,0,ROUND(SUM($CD27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR27=FALSE,0,ROUND(SUM($CE27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ27*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA27*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB27*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC27*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD27*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE27*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H27/$AD27*$AA27),5),0)","v":0},{"$f":"ROUND(SUM($GF27*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE27=FALSE,$GG27,ROUND(MAX(0,SUM(SUM($FY27:$GD27)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ27=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I27","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK27*Account!$AA$2),SUM($GK27*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D27<=FctrChngDts!$B$14,$E27>FctrChngDts!$B$14),AND($D27<=FctrChngDts!$C$14,$E27>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM27=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP27:$GS27))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO27,$DD27,$GP27:$GS27))","v":0},0,0,{"$f":"IF(AND($X27>0,Tenant!$E27=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX27=FALSE,0,ROUND(SUM($AE27*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA27>0,Tenant!$E27=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ27=FALSE,0,ROUND(SUM($AF27*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO27,$GT27,$GW27,$HB27,$CQ27,$DF27,$DV27,$DX27,$DZ27,$EB27),IF(Account!$Q$2=TRUE,SUM($GO27,$GU27,$GW27,$HB27,$CQ27,$DF27,$DV27,$DX27,$DZ27,$EB27),SUM($GO27,$GT27,$GU27,$GV27,$GW27,$HB27,$CQ27,$DF27,$DV27,$DX27,$DZ27,$EB27)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D27,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,8,FALSE)=TRUE,$HD27<0),0,SUM(SUM(SUM($HD27/$AD27*$HE27)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,8,FALSE)=TRUE,$HD27<0),0,SUM(SUM(SUM($HD27/$AD27*$HF27)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU27,$DJ27,$DR27,$DT27,$DV27,$DX27,$DZ27,$EB27,$ED27,$EF27,$EH27,$EJ27,$FI27,$FK27,$FM27,$FO27,$GN27,$GV27,$GY27,$HA27)/$AD27*$X27*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU27,$DJ27,$DR27,$DT27,$DV27,$DX27,$DZ27,$EB27,$ED27,$EF27,$EH27,$EJ27,$FI27,$FK27,$FM27,$FO27,$GN27,$GV27,$GY27,$HA27)/$AD27*$AA27*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E27),$AD27,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D27,FctrChngDts!$C$17<=$E27),_xlfn.DAYS($D27,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E27),$AD27,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D27,FctrChngDts!$C$19<=$E27),_xlfn.DAYS($D27,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN27*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN27*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO27*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO27*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D27,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU27*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A27,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV27*Account!$AA$2)),5)","v":0}]
[27,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G28),0,IF($F28<=$G28,SUM($G28-$F28),IF($F28>$G28,SUM((Account!$L$2-$F28)+$G28+1))))","v":0},{"$f":"IF(AND($D28>=FctrChngDts!$C$2,$D28<=FctrChngDts!$D$2),$D28,\"\")","v":""},{"$f":"IF($I28=\"\",\"\",IF($E28<=FctrChngDts!$D$2,$E28,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D28<FctrChngDts!$E$2,$E28<FctrChngDts!$E$2),AND($D28>=FctrChngDts!$F$2,$E28>=FctrChngDts!$F$2)),\"\",IF(AND($D28>=FctrChngDts!$E$2,$D28<=FctrChngDts!$F$2),$D28,FctrChngDts!$E$2))","v":""},{"$f":"IF($K28=\"\",\"\",IF(AND($J28=$K28,$E28>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K28=$J28,$E28,IF(AND($E28>=FctrChngDts!$E$2,$E28<=FctrChngDts!$F$2),$E28,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D28<DATE(YEAR(Account!$J$2),6,1),$D28>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I28<FctrChngDts!$A$2,$J28<FctrChngDts!$A$2),AND($I28>=FctrChngDts!$B$2,$J28>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I28<FctrChngDts!$A$2,$J28>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I28>=FctrChngDts!$A$2,$J28<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I28<FctrChngDts!$B$2,$J28>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K28<FctrChngDts!$A$2,$L28<FctrChngDts!$A$2),AND($K28>=FctrChngDts!$B$2,$L28>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K28<FctrChngDts!$A$2,$L28>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K28>=FctrChngDts!$A$2,$L28<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K28<FctrChngDts!$B$2,$L28>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I28=\"\",$J28=0),0,IF(AND($N28=TRUE,$I28<>0),SUM($J28-$I28+1),IF($O28=TRUE,SUM(FctrChngDts!$A$2-$I28),IF($P28=TRUE,0,IF($Q28=TRUE,SUM($J28-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I28=\"\",$J28=0),0,IF($N28=TRUE,0,IF($O28=TRUE,SUM($J28-FctrChngDts!$A$2+1),IF(AND($P28=TRUE,$I28<>0),SUM($J28-$I28+1),IF($Q28=TRUE,SUM(FctrChngDts!$B$2-$I28),0)))))","v":0},0,{"$f":"IF(OR($K28=\"\",$L28=0),0,IF(AND($R28=TRUE,$K28<>0),SUM($L28-$K28+1),IF($S28=TRUE,SUM(FctrChngDts!$A$2-$K28),IF($T28=TRUE,0,IF($U28=TRUE,SUM($L28-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K28=\"\",$L28=0),0,IF($R28=TRUE,0,IF($S28=TRUE,SUM($L28-FctrChngDts!$A$2+1),IF(AND($T28=TRUE,$K28<>0),SUM($L28-$K28+1),IF($U28=TRUE,SUM(FctrChngDts!$B$2-$K28),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A28,Tenant!$A28:$J527,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR28=FALSE,VLOOKUP($AQ28,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ28,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR28=FALSE,VLOOKUP($AQ28,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ28,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR28=FALSE,VLOOKUP($AQ28,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ28,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR28=FALSE,VLOOKUP($AQ28,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ28,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A28,Tenant!$A28:$J527,6,FALSE)","v":0},{"$f":"VLOOKUP($A28,Tenant!$A28:$J527,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG28=FALSE,0,IF($DU28=TRUE,SUM($BS28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS28*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DU28=TRUE,SUM($BT28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT28*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DU28=TRUE,SUM($BU28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU28*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DU28=TRUE,SUM($BV28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DU28=TRUE,SUM($BW28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW28*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG28=FALSE,0,IF($DU28=TRUE,SUM($BX28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX28*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN28=FALSE,0,IF($H28=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP28=FALSE,0,ROUND(SUM($BY28*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR28=FALSE,0,ROUND(SUM($X28*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY28=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X28),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X28)),5)","v":0},{"$f":"SUM(ROUND($CH28:$CM28,2),$CO28,$CQ28,$CS28)","v":0},false,{"$f":"ROUND(IF($CV28=FALSE,0,IF($DY28=TRUE,SUM($BZ28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ28*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV28=FALSE,0,IF($DY28=TRUE,SUM($CA28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA28*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV28=FALSE,0,IF($DY28=TRUE,SUM($CB28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB28*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV28=FALSE,0,IF($DY28=TRUE,SUM($CC28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV28=FALSE,0,IF($DY28=TRUE,SUM($CD28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD28*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV28=FALSE,0,IF($DY28=TRUE,SUM($CE28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE28*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC28=FALSE,0,IF($H28=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE28=FALSE,0,ROUND(SUM($CF28*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG28=FALSE,0,ROUND(SUM($AA28*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY28=TRUE,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA28),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA28)),5)","v":0},{"$f":"SUM(ROUND($CW28:$DB28,2),$DD28,$DF28,$DH28)","v":0},0,{"$f":"SUM(SUM($CU28*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ28*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU28*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ28*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL28,IF(VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM28,$DK28))","v":0},0,false,0,false,0,{"$f":"IF(AND($X28>0,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU28=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH28:$CM28,$CS28,$ED28,$EL28,$ET28:$EY28)-SUM($BY28*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH28:$CM28,$CS28,$ED28,$EL28,$EN28:$ES28)-SUM($BY28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X28>0,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW28=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH28:$CM28,$CO28,$CQ28,$CS28,$ED28,$EF28,$EH28,$EJ28,$ET28:$EY28)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH28:$CM28,$CO28,$CQ28,$CS28,$ED28,$EF28,$EH28,$EJ28,ET28:$EX28)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA28>0,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY28=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW28:$DB28,$DH28,$ED28,$FQ28,$FY28:$GD28)-SUM($CF28*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW28:$DB28,$DH28,$ED28,$FQ28,$FS28:$FX28)-SUM($CF28*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA28>0,VLOOKUP($A28,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA28=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW28:$DB28,$DD28,$DF28,$DH28,$FI28,$FK28,$FM28,$FO28,$FY28:$GD28)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW28:$DB28,$DD28,$DF28,$DH28,$FI28,$FK28,$FM28,$FO28,$FY28:$GD28)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E28<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC28=FALSE,0,ROUND(SUM($AE28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X28>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE28=FALSE,0,ROUND(SUM($BY28*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG28=FALSE,0,SUM($BY28*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X28>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI28=FALSE,0,SUM($BY28*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X28>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK28=TRUE,$X28>0),SUM($BY28*Account!$T$2),0)","v":0},{"$f":"IF(AND($X28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM28=FALSE,0,ROUND(SUM($BS28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM28=FALSE,0,ROUND(SUM($BT28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM28=FALSE,0,ROUND(SUM($BU28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM28=FALSE,0,ROUND(SUM($BV28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM28=FALSE,0,ROUND(SUM($BW28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM28=FALSE,0,ROUND(SUM($BX28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H28/$AD28*$X28),5),0)","v":0},{"$f":"ROUND(SUM($FA28*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ28=FALSE,$FB28,ROUND(MAX(0,SUM(SUM($ET28:$EY28)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE28=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I28","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF28*Account!$AA$2),SUM($FF28*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E28<>\"D-CARE\",Tenant!$F28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH28=FALSE,0,ROUND(SUM($AF28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA28>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A28,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY28=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ28=FALSE,0,ROUND(SUM($CF28*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA28>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA28>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL28=FALSE,0,SUM($CF28*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA28>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN28=FALSE,0,SUM($CF28*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA28>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP28=TRUE,$AA28>0),SUM($CF28*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA28>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR28=FALSE,0,ROUND(SUM($BZ28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR28=FALSE,0,ROUND(SUM($CA28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR28=FALSE,0,ROUND(SUM($CB28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR28=FALSE,0,ROUND(SUM($CC28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR28=FALSE,0,ROUND(SUM($CD28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR28=FALSE,0,ROUND(SUM($CE28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ28*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA28*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB28*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC28*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD28*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE28*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H28/$AD28*$AA28),5),0)","v":0},{"$f":"ROUND(SUM($GF28*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE28=FALSE,$GG28,ROUND(MAX(0,SUM(SUM($FY28:$GD28)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ28=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I28","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK28*Account!$AA$2),SUM($GK28*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D28<=FctrChngDts!$B$14,$E28>FctrChngDts!$B$14),AND($D28<=FctrChngDts!$C$14,$E28>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM28=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP28:$GS28))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO28,$DD28,$GP28:$GS28))","v":0},0,0,{"$f":"IF(AND($X28>0,Tenant!$E28=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX28=FALSE,0,ROUND(SUM($AE28*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA28>0,Tenant!$E28=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ28=FALSE,0,ROUND(SUM($AF28*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO28,$GT28,$GW28,$HB28,$CQ28,$DF28,$DV28,$DX28,$DZ28,$EB28),IF(Account!$Q$2=TRUE,SUM($GO28,$GU28,$GW28,$HB28,$CQ28,$DF28,$DV28,$DX28,$DZ28,$EB28),SUM($GO28,$GT28,$GU28,$GV28,$GW28,$HB28,$CQ28,$DF28,$DV28,$DX28,$DZ28,$EB28)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D28,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,8,FALSE)=TRUE,$HD28<0),0,SUM(SUM(SUM($HD28/$AD28*$HE28)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,8,FALSE)=TRUE,$HD28<0),0,SUM(SUM(SUM($HD28/$AD28*$HF28)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU28,$DJ28,$DR28,$DT28,$DV28,$DX28,$DZ28,$EB28,$ED28,$EF28,$EH28,$EJ28,$FI28,$FK28,$FM28,$FO28,$GN28,$GV28,$GY28,$HA28)/$AD28*$X28*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU28,$DJ28,$DR28,$DT28,$DV28,$DX28,$DZ28,$EB28,$ED28,$EF28,$EH28,$EJ28,$FI28,$FK28,$FM28,$FO28,$GN28,$GV28,$GY28,$HA28)/$AD28*$AA28*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E28),$AD28,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D28,FctrChngDts!$C$17<=$E28),_xlfn.DAYS($D28,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E28),$AD28,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D28,FctrChngDts!$C$19<=$E28),_xlfn.DAYS($D28,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN28*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN28*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO28*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO28*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D28,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU28*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A28,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV28*Account!$AA$2)),5)","v":0}]
[28,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G29),0,IF($F29<=$G29,SUM($G29-$F29),IF($F29>$G29,SUM((Account!$L$2-$F29)+$G29+1))))","v":0},{"$f":"IF(AND($D29>=FctrChngDts!$C$2,$D29<=FctrChngDts!$D$2),$D29,\"\")","v":""},{"$f":"IF($I29=\"\",\"\",IF($E29<=FctrChngDts!$D$2,$E29,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D29<FctrChngDts!$E$2,$E29<FctrChngDts!$E$2),AND($D29>=FctrChngDts!$F$2,$E29>=FctrChngDts!$F$2)),\"\",IF(AND($D29>=FctrChngDts!$E$2,$D29<=FctrChngDts!$F$2),$D29,FctrChngDts!$E$2))","v":""},{"$f":"IF($K29=\"\",\"\",IF(AND($J29=$K29,$E29>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K29=$J29,$E29,IF(AND($E29>=FctrChngDts!$E$2,$E29<=FctrChngDts!$F$2),$E29,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D29<DATE(YEAR(Account!$J$2),6,1),$D29>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I29<FctrChngDts!$A$2,$J29<FctrChngDts!$A$2),AND($I29>=FctrChngDts!$B$2,$J29>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I29<FctrChngDts!$A$2,$J29>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I29>=FctrChngDts!$A$2,$J29<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I29<FctrChngDts!$B$2,$J29>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K29<FctrChngDts!$A$2,$L29<FctrChngDts!$A$2),AND($K29>=FctrChngDts!$B$2,$L29>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K29<FctrChngDts!$A$2,$L29>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K29>=FctrChngDts!$A$2,$L29<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K29<FctrChngDts!$B$2,$L29>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I29=\"\",$J29=0),0,IF(AND($N29=TRUE,$I29<>0),SUM($J29-$I29+1),IF($O29=TRUE,SUM(FctrChngDts!$A$2-$I29),IF($P29=TRUE,0,IF($Q29=TRUE,SUM($J29-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I29=\"\",$J29=0),0,IF($N29=TRUE,0,IF($O29=TRUE,SUM($J29-FctrChngDts!$A$2+1),IF(AND($P29=TRUE,$I29<>0),SUM($J29-$I29+1),IF($Q29=TRUE,SUM(FctrChngDts!$B$2-$I29),0)))))","v":0},0,{"$f":"IF(OR($K29=\"\",$L29=0),0,IF(AND($R29=TRUE,$K29<>0),SUM($L29-$K29+1),IF($S29=TRUE,SUM(FctrChngDts!$A$2-$K29),IF($T29=TRUE,0,IF($U29=TRUE,SUM($L29-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K29=\"\",$L29=0),0,IF($R29=TRUE,0,IF($S29=TRUE,SUM($L29-FctrChngDts!$A$2+1),IF(AND($T29=TRUE,$K29<>0),SUM($L29-$K29+1),IF($U29=TRUE,SUM(FctrChngDts!$B$2-$K29),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A29,Tenant!$A29:$J528,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR29=FALSE,VLOOKUP($AQ29,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ29,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR29=FALSE,VLOOKUP($AQ29,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ29,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR29=FALSE,VLOOKUP($AQ29,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ29,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR29=FALSE,VLOOKUP($AQ29,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ29,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A29,Tenant!$A29:$J528,6,FALSE)","v":0},{"$f":"VLOOKUP($A29,Tenant!$A29:$J528,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG29=FALSE,0,IF($DU29=TRUE,SUM($BS29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS29*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DU29=TRUE,SUM($BT29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT29*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DU29=TRUE,SUM($BU29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU29*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DU29=TRUE,SUM($BV29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DU29=TRUE,SUM($BW29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW29*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG29=FALSE,0,IF($DU29=TRUE,SUM($BX29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX29*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN29=FALSE,0,IF($H29=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP29=FALSE,0,ROUND(SUM($BY29*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR29=FALSE,0,ROUND(SUM($X29*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY29=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X29),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X29)),5)","v":0},{"$f":"SUM(ROUND($CH29:$CM29,2),$CO29,$CQ29,$CS29)","v":0},false,{"$f":"ROUND(IF($CV29=FALSE,0,IF($DY29=TRUE,SUM($BZ29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ29*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV29=FALSE,0,IF($DY29=TRUE,SUM($CA29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA29*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV29=FALSE,0,IF($DY29=TRUE,SUM($CB29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB29*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV29=FALSE,0,IF($DY29=TRUE,SUM($CC29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV29=FALSE,0,IF($DY29=TRUE,SUM($CD29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD29*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV29=FALSE,0,IF($DY29=TRUE,SUM($CE29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE29*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC29=FALSE,0,IF($H29=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE29=FALSE,0,ROUND(SUM($CF29*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG29=FALSE,0,ROUND(SUM($AA29*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY29=TRUE,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA29),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA29)),5)","v":0},{"$f":"SUM(ROUND($CW29:$DB29,2),$DD29,$DF29,$DH29)","v":0},0,{"$f":"SUM(SUM($CU29*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ29*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU29*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ29*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL29,IF(VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM29,$DK29))","v":0},0,false,0,false,0,{"$f":"IF(AND($X29>0,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU29=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH29:$CM29,$CS29,$ED29,$EL29,$ET29:$EY29)-SUM($BY29*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH29:$CM29,$CS29,$ED29,$EL29,$EN29:$ES29)-SUM($BY29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X29>0,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW29=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH29:$CM29,$CO29,$CQ29,$CS29,$ED29,$EF29,$EH29,$EJ29,$ET29:$EY29)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH29:$CM29,$CO29,$CQ29,$CS29,$ED29,$EF29,$EH29,$EJ29,ET29:$EX29)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA29>0,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY29=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW29:$DB29,$DH29,$ED29,$FQ29,$FY29:$GD29)-SUM($CF29*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW29:$DB29,$DH29,$ED29,$FQ29,$FS29:$FX29)-SUM($CF29*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA29>0,VLOOKUP($A29,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA29=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW29:$DB29,$DD29,$DF29,$DH29,$FI29,$FK29,$FM29,$FO29,$FY29:$GD29)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW29:$DB29,$DD29,$DF29,$DH29,$FI29,$FK29,$FM29,$FO29,$FY29:$GD29)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E29<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC29=FALSE,0,ROUND(SUM($AE29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X29>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE29=FALSE,0,ROUND(SUM($BY29*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG29=FALSE,0,SUM($BY29*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X29>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI29=FALSE,0,SUM($BY29*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X29>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK29=TRUE,$X29>0),SUM($BY29*Account!$T$2),0)","v":0},{"$f":"IF(AND($X29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM29=FALSE,0,ROUND(SUM($BS29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM29=FALSE,0,ROUND(SUM($BT29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM29=FALSE,0,ROUND(SUM($BU29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM29=FALSE,0,ROUND(SUM($BV29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM29=FALSE,0,ROUND(SUM($BW29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM29=FALSE,0,ROUND(SUM($BX29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H29/$AD29*$X29),5),0)","v":0},{"$f":"ROUND(SUM($FA29*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ29=FALSE,$FB29,ROUND(MAX(0,SUM(SUM($ET29:$EY29)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE29=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I29","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF29*Account!$AA$2),SUM($FF29*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E29<>\"D-CARE\",Tenant!$F29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH29=FALSE,0,ROUND(SUM($AF29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA29>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A29,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY29=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ29=FALSE,0,ROUND(SUM($CF29*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA29>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA29>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL29=FALSE,0,SUM($CF29*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA29>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN29=FALSE,0,SUM($CF29*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA29>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP29=TRUE,$AA29>0),SUM($CF29*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA29>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR29=FALSE,0,ROUND(SUM($BZ29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR29=FALSE,0,ROUND(SUM($CA29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR29=FALSE,0,ROUND(SUM($CB29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR29=FALSE,0,ROUND(SUM($CC29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR29=FALSE,0,ROUND(SUM($CD29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR29=FALSE,0,ROUND(SUM($CE29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ29*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA29*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB29*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC29*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD29*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE29*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H29/$AD29*$AA29),5),0)","v":0},{"$f":"ROUND(SUM($GF29*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE29=FALSE,$GG29,ROUND(MAX(0,SUM(SUM($FY29:$GD29)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ29=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I29","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK29*Account!$AA$2),SUM($GK29*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D29<=FctrChngDts!$B$14,$E29>FctrChngDts!$B$14),AND($D29<=FctrChngDts!$C$14,$E29>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM29=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP29:$GS29))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO29,$DD29,$GP29:$GS29))","v":0},0,0,{"$f":"IF(AND($X29>0,Tenant!$E29=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX29=FALSE,0,ROUND(SUM($AE29*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA29>0,Tenant!$E29=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ29=FALSE,0,ROUND(SUM($AF29*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO29,$GT29,$GW29,$HB29,$CQ29,$DF29,$DV29,$DX29,$DZ29,$EB29),IF(Account!$Q$2=TRUE,SUM($GO29,$GU29,$GW29,$HB29,$CQ29,$DF29,$DV29,$DX29,$DZ29,$EB29),SUM($GO29,$GT29,$GU29,$GV29,$GW29,$HB29,$CQ29,$DF29,$DV29,$DX29,$DZ29,$EB29)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D29,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,8,FALSE)=TRUE,$HD29<0),0,SUM(SUM(SUM($HD29/$AD29*$HE29)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,8,FALSE)=TRUE,$HD29<0),0,SUM(SUM(SUM($HD29/$AD29*$HF29)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU29,$DJ29,$DR29,$DT29,$DV29,$DX29,$DZ29,$EB29,$ED29,$EF29,$EH29,$EJ29,$FI29,$FK29,$FM29,$FO29,$GN29,$GV29,$GY29,$HA29)/$AD29*$X29*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU29,$DJ29,$DR29,$DT29,$DV29,$DX29,$DZ29,$EB29,$ED29,$EF29,$EH29,$EJ29,$FI29,$FK29,$FM29,$FO29,$GN29,$GV29,$GY29,$HA29)/$AD29*$AA29*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E29),$AD29,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D29,FctrChngDts!$C$17<=$E29),_xlfn.DAYS($D29,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E29),$AD29,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D29,FctrChngDts!$C$19<=$E29),_xlfn.DAYS($D29,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN29*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN29*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO29*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO29*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D29,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU29*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A29,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV29*Account!$AA$2)),5)","v":0}]
[29,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G30),0,IF($F30<=$G30,SUM($G30-$F30),IF($F30>$G30,SUM((Account!$L$2-$F30)+$G30+1))))","v":0},{"$f":"IF(AND($D30>=FctrChngDts!$C$2,$D30<=FctrChngDts!$D$2),$D30,\"\")","v":""},{"$f":"IF($I30=\"\",\"\",IF($E30<=FctrChngDts!$D$2,$E30,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D30<FctrChngDts!$E$2,$E30<FctrChngDts!$E$2),AND($D30>=FctrChngDts!$F$2,$E30>=FctrChngDts!$F$2)),\"\",IF(AND($D30>=FctrChngDts!$E$2,$D30<=FctrChngDts!$F$2),$D30,FctrChngDts!$E$2))","v":""},{"$f":"IF($K30=\"\",\"\",IF(AND($J30=$K30,$E30>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K30=$J30,$E30,IF(AND($E30>=FctrChngDts!$E$2,$E30<=FctrChngDts!$F$2),$E30,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D30<DATE(YEAR(Account!$J$2),6,1),$D30>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I30<FctrChngDts!$A$2,$J30<FctrChngDts!$A$2),AND($I30>=FctrChngDts!$B$2,$J30>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I30<FctrChngDts!$A$2,$J30>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I30>=FctrChngDts!$A$2,$J30<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I30<FctrChngDts!$B$2,$J30>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K30<FctrChngDts!$A$2,$L30<FctrChngDts!$A$2),AND($K30>=FctrChngDts!$B$2,$L30>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K30<FctrChngDts!$A$2,$L30>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K30>=FctrChngDts!$A$2,$L30<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K30<FctrChngDts!$B$2,$L30>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I30=\"\",$J30=0),0,IF(AND($N30=TRUE,$I30<>0),SUM($J30-$I30+1),IF($O30=TRUE,SUM(FctrChngDts!$A$2-$I30),IF($P30=TRUE,0,IF($Q30=TRUE,SUM($J30-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I30=\"\",$J30=0),0,IF($N30=TRUE,0,IF($O30=TRUE,SUM($J30-FctrChngDts!$A$2+1),IF(AND($P30=TRUE,$I30<>0),SUM($J30-$I30+1),IF($Q30=TRUE,SUM(FctrChngDts!$B$2-$I30),0)))))","v":0},0,{"$f":"IF(OR($K30=\"\",$L30=0),0,IF(AND($R30=TRUE,$K30<>0),SUM($L30-$K30+1),IF($S30=TRUE,SUM(FctrChngDts!$A$2-$K30),IF($T30=TRUE,0,IF($U30=TRUE,SUM($L30-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K30=\"\",$L30=0),0,IF($R30=TRUE,0,IF($S30=TRUE,SUM($L30-FctrChngDts!$A$2+1),IF(AND($T30=TRUE,$K30<>0),SUM($L30-$K30+1),IF($U30=TRUE,SUM(FctrChngDts!$B$2-$K30),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A30,Tenant!$A30:$J529,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR30=FALSE,VLOOKUP($AQ30,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ30,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR30=FALSE,VLOOKUP($AQ30,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ30,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR30=FALSE,VLOOKUP($AQ30,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ30,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR30=FALSE,VLOOKUP($AQ30,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ30,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A30,Tenant!$A30:$J529,6,FALSE)","v":0},{"$f":"VLOOKUP($A30,Tenant!$A30:$J529,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG30=FALSE,0,IF($DU30=TRUE,SUM($BS30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS30*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DU30=TRUE,SUM($BT30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT30*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DU30=TRUE,SUM($BU30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU30*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DU30=TRUE,SUM($BV30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DU30=TRUE,SUM($BW30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW30*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG30=FALSE,0,IF($DU30=TRUE,SUM($BX30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX30*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN30=FALSE,0,IF($H30=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP30=FALSE,0,ROUND(SUM($BY30*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR30=FALSE,0,ROUND(SUM($X30*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY30=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X30),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X30)),5)","v":0},{"$f":"SUM(ROUND($CH30:$CM30,2),$CO30,$CQ30,$CS30)","v":0},false,{"$f":"ROUND(IF($CV30=FALSE,0,IF($DY30=TRUE,SUM($BZ30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ30*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV30=FALSE,0,IF($DY30=TRUE,SUM($CA30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA30*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV30=FALSE,0,IF($DY30=TRUE,SUM($CB30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB30*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV30=FALSE,0,IF($DY30=TRUE,SUM($CC30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV30=FALSE,0,IF($DY30=TRUE,SUM($CD30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD30*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV30=FALSE,0,IF($DY30=TRUE,SUM($CE30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE30*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC30=FALSE,0,IF($H30=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE30=FALSE,0,ROUND(SUM($CF30*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG30=FALSE,0,ROUND(SUM($AA30*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY30=TRUE,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA30),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA30)),5)","v":0},{"$f":"SUM(ROUND($CW30:$DB30,2),$DD30,$DF30,$DH30)","v":0},0,{"$f":"SUM(SUM($CU30*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ30*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU30*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ30*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL30,IF(VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM30,$DK30))","v":0},0,false,0,false,0,{"$f":"IF(AND($X30>0,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU30=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH30:$CM30,$CS30,$ED30,$EL30,$ET30:$EY30)-SUM($BY30*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH30:$CM30,$CS30,$ED30,$EL30,$EN30:$ES30)-SUM($BY30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X30>0,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW30=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH30:$CM30,$CO30,$CQ30,$CS30,$ED30,$EF30,$EH30,$EJ30,$ET30:$EY30)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH30:$CM30,$CO30,$CQ30,$CS30,$ED30,$EF30,$EH30,$EJ30,ET30:$EX30)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA30>0,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY30=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW30:$DB30,$DH30,$ED30,$FQ30,$FY30:$GD30)-SUM($CF30*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW30:$DB30,$DH30,$ED30,$FQ30,$FS30:$FX30)-SUM($CF30*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA30>0,VLOOKUP($A30,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA30=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW30:$DB30,$DD30,$DF30,$DH30,$FI30,$FK30,$FM30,$FO30,$FY30:$GD30)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW30:$DB30,$DD30,$DF30,$DH30,$FI30,$FK30,$FM30,$FO30,$FY30:$GD30)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E30<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC30=FALSE,0,ROUND(SUM($AE30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X30>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE30=FALSE,0,ROUND(SUM($BY30*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG30=FALSE,0,SUM($BY30*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X30>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI30=FALSE,0,SUM($BY30*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X30>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK30=TRUE,$X30>0),SUM($BY30*Account!$T$2),0)","v":0},{"$f":"IF(AND($X30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM30=FALSE,0,ROUND(SUM($BS30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM30=FALSE,0,ROUND(SUM($BT30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM30=FALSE,0,ROUND(SUM($BU30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM30=FALSE,0,ROUND(SUM($BV30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM30=FALSE,0,ROUND(SUM($BW30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM30=FALSE,0,ROUND(SUM($BX30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H30/$AD30*$X30),5),0)","v":0},{"$f":"ROUND(SUM($FA30*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ30=FALSE,$FB30,ROUND(MAX(0,SUM(SUM($ET30:$EY30)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE30=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I30","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF30*Account!$AA$2),SUM($FF30*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E30<>\"D-CARE\",Tenant!$F30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH30=FALSE,0,ROUND(SUM($AF30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA30>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A30,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY30=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ30=FALSE,0,ROUND(SUM($CF30*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA30>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA30>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL30=FALSE,0,SUM($CF30*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA30>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN30=FALSE,0,SUM($CF30*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA30>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP30=TRUE,$AA30>0),SUM($CF30*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA30>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR30=FALSE,0,ROUND(SUM($BZ30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR30=FALSE,0,ROUND(SUM($CA30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR30=FALSE,0,ROUND(SUM($CB30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR30=FALSE,0,ROUND(SUM($CC30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR30=FALSE,0,ROUND(SUM($CD30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR30=FALSE,0,ROUND(SUM($CE30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ30*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA30*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB30*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC30*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD30*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE30*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H30/$AD30*$AA30),5),0)","v":0},{"$f":"ROUND(SUM($GF30*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE30=FALSE,$GG30,ROUND(MAX(0,SUM(SUM($FY30:$GD30)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ30=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I30","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK30*Account!$AA$2),SUM($GK30*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D30<=FctrChngDts!$B$14,$E30>FctrChngDts!$B$14),AND($D30<=FctrChngDts!$C$14,$E30>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM30=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP30:$GS30))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO30,$DD30,$GP30:$GS30))","v":0},0,0,{"$f":"IF(AND($X30>0,Tenant!$E30=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX30=FALSE,0,ROUND(SUM($AE30*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA30>0,Tenant!$E30=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ30=FALSE,0,ROUND(SUM($AF30*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO30,$GT30,$GW30,$HB30,$CQ30,$DF30,$DV30,$DX30,$DZ30,$EB30),IF(Account!$Q$2=TRUE,SUM($GO30,$GU30,$GW30,$HB30,$CQ30,$DF30,$DV30,$DX30,$DZ30,$EB30),SUM($GO30,$GT30,$GU30,$GV30,$GW30,$HB30,$CQ30,$DF30,$DV30,$DX30,$DZ30,$EB30)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D30,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,8,FALSE)=TRUE,$HD30<0),0,SUM(SUM(SUM($HD30/$AD30*$HE30)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,8,FALSE)=TRUE,$HD30<0),0,SUM(SUM(SUM($HD30/$AD30*$HF30)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU30,$DJ30,$DR30,$DT30,$DV30,$DX30,$DZ30,$EB30,$ED30,$EF30,$EH30,$EJ30,$FI30,$FK30,$FM30,$FO30,$GN30,$GV30,$GY30,$HA30)/$AD30*$X30*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU30,$DJ30,$DR30,$DT30,$DV30,$DX30,$DZ30,$EB30,$ED30,$EF30,$EH30,$EJ30,$FI30,$FK30,$FM30,$FO30,$GN30,$GV30,$GY30,$HA30)/$AD30*$AA30*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E30),$AD30,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D30,FctrChngDts!$C$17<=$E30),_xlfn.DAYS($D30,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E30),$AD30,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D30,FctrChngDts!$C$19<=$E30),_xlfn.DAYS($D30,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN30*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN30*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO30*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO30*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D30,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU30*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A30,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV30*Account!$AA$2)),5)","v":0}]
[30,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G31),0,IF($F31<=$G31,SUM($G31-$F31),IF($F31>$G31,SUM((Account!$L$2-$F31)+$G31+1))))","v":0},{"$f":"IF(AND($D31>=FctrChngDts!$C$2,$D31<=FctrChngDts!$D$2),$D31,\"\")","v":""},{"$f":"IF($I31=\"\",\"\",IF($E31<=FctrChngDts!$D$2,$E31,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D31<FctrChngDts!$E$2,$E31<FctrChngDts!$E$2),AND($D31>=FctrChngDts!$F$2,$E31>=FctrChngDts!$F$2)),\"\",IF(AND($D31>=FctrChngDts!$E$2,$D31<=FctrChngDts!$F$2),$D31,FctrChngDts!$E$2))","v":""},{"$f":"IF($K31=\"\",\"\",IF(AND($J31=$K31,$E31>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K31=$J31,$E31,IF(AND($E31>=FctrChngDts!$E$2,$E31<=FctrChngDts!$F$2),$E31,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D31<DATE(YEAR(Account!$J$2),6,1),$D31>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I31<FctrChngDts!$A$2,$J31<FctrChngDts!$A$2),AND($I31>=FctrChngDts!$B$2,$J31>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I31<FctrChngDts!$A$2,$J31>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I31>=FctrChngDts!$A$2,$J31<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I31<FctrChngDts!$B$2,$J31>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K31<FctrChngDts!$A$2,$L31<FctrChngDts!$A$2),AND($K31>=FctrChngDts!$B$2,$L31>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K31<FctrChngDts!$A$2,$L31>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K31>=FctrChngDts!$A$2,$L31<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K31<FctrChngDts!$B$2,$L31>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I31=\"\",$J31=0),0,IF(AND($N31=TRUE,$I31<>0),SUM($J31-$I31+1),IF($O31=TRUE,SUM(FctrChngDts!$A$2-$I31),IF($P31=TRUE,0,IF($Q31=TRUE,SUM($J31-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I31=\"\",$J31=0),0,IF($N31=TRUE,0,IF($O31=TRUE,SUM($J31-FctrChngDts!$A$2+1),IF(AND($P31=TRUE,$I31<>0),SUM($J31-$I31+1),IF($Q31=TRUE,SUM(FctrChngDts!$B$2-$I31),0)))))","v":0},0,{"$f":"IF(OR($K31=\"\",$L31=0),0,IF(AND($R31=TRUE,$K31<>0),SUM($L31-$K31+1),IF($S31=TRUE,SUM(FctrChngDts!$A$2-$K31),IF($T31=TRUE,0,IF($U31=TRUE,SUM($L31-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K31=\"\",$L31=0),0,IF($R31=TRUE,0,IF($S31=TRUE,SUM($L31-FctrChngDts!$A$2+1),IF(AND($T31=TRUE,$K31<>0),SUM($L31-$K31+1),IF($U31=TRUE,SUM(FctrChngDts!$B$2-$K31),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A31,Tenant!$A31:$J530,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR31=FALSE,VLOOKUP($AQ31,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ31,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR31=FALSE,VLOOKUP($AQ31,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ31,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR31=FALSE,VLOOKUP($AQ31,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ31,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR31=FALSE,VLOOKUP($AQ31,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ31,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A31,Tenant!$A31:$J530,6,FALSE)","v":0},{"$f":"VLOOKUP($A31,Tenant!$A31:$J530,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG31=FALSE,0,IF($DU31=TRUE,SUM($BS31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS31*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DU31=TRUE,SUM($BT31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT31*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DU31=TRUE,SUM($BU31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU31*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DU31=TRUE,SUM($BV31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DU31=TRUE,SUM($BW31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW31*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG31=FALSE,0,IF($DU31=TRUE,SUM($BX31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX31*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN31=FALSE,0,IF($H31=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP31=FALSE,0,ROUND(SUM($BY31*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR31=FALSE,0,ROUND(SUM($X31*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY31=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X31),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X31)),5)","v":0},{"$f":"SUM(ROUND($CH31:$CM31,2),$CO31,$CQ31,$CS31)","v":0},false,{"$f":"ROUND(IF($CV31=FALSE,0,IF($DY31=TRUE,SUM($BZ31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ31*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV31=FALSE,0,IF($DY31=TRUE,SUM($CA31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA31*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV31=FALSE,0,IF($DY31=TRUE,SUM($CB31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB31*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV31=FALSE,0,IF($DY31=TRUE,SUM($CC31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV31=FALSE,0,IF($DY31=TRUE,SUM($CD31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD31*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV31=FALSE,0,IF($DY31=TRUE,SUM($CE31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE31*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC31=FALSE,0,IF($H31=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE31=FALSE,0,ROUND(SUM($CF31*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG31=FALSE,0,ROUND(SUM($AA31*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY31=TRUE,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA31),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA31)),5)","v":0},{"$f":"SUM(ROUND($CW31:$DB31,2),$DD31,$DF31,$DH31)","v":0},0,{"$f":"SUM(SUM($CU31*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ31*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU31*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ31*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL31,IF(VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM31,$DK31))","v":0},0,false,0,false,0,{"$f":"IF(AND($X31>0,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU31=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH31:$CM31,$CS31,$ED31,$EL31,$ET31:$EY31)-SUM($BY31*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH31:$CM31,$CS31,$ED31,$EL31,$EN31:$ES31)-SUM($BY31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X31>0,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW31=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH31:$CM31,$CO31,$CQ31,$CS31,$ED31,$EF31,$EH31,$EJ31,$ET31:$EY31)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH31:$CM31,$CO31,$CQ31,$CS31,$ED31,$EF31,$EH31,$EJ31,ET31:$EX31)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA31>0,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY31=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW31:$DB31,$DH31,$ED31,$FQ31,$FY31:$GD31)-SUM($CF31*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW31:$DB31,$DH31,$ED31,$FQ31,$FS31:$FX31)-SUM($CF31*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA31>0,VLOOKUP($A31,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA31=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW31:$DB31,$DD31,$DF31,$DH31,$FI31,$FK31,$FM31,$FO31,$FY31:$GD31)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW31:$DB31,$DD31,$DF31,$DH31,$FI31,$FK31,$FM31,$FO31,$FY31:$GD31)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E31<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC31=FALSE,0,ROUND(SUM($AE31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X31>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE31=FALSE,0,ROUND(SUM($BY31*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG31=FALSE,0,SUM($BY31*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X31>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI31=FALSE,0,SUM($BY31*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X31>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK31=TRUE,$X31>0),SUM($BY31*Account!$T$2),0)","v":0},{"$f":"IF(AND($X31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM31=FALSE,0,ROUND(SUM($BS31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM31=FALSE,0,ROUND(SUM($BT31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM31=FALSE,0,ROUND(SUM($BU31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM31=FALSE,0,ROUND(SUM($BV31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM31=FALSE,0,ROUND(SUM($BW31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM31=FALSE,0,ROUND(SUM($BX31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H31/$AD31*$X31),5),0)","v":0},{"$f":"ROUND(SUM($FA31*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ31=FALSE,$FB31,ROUND(MAX(0,SUM(SUM($ET31:$EY31)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE31=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I31","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF31*Account!$AA$2),SUM($FF31*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E31<>\"D-CARE\",Tenant!$F31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH31=FALSE,0,ROUND(SUM($AF31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA31>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A31,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY31=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ31=FALSE,0,ROUND(SUM($CF31*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA31>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA31>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL31=FALSE,0,SUM($CF31*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA31>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN31=FALSE,0,SUM($CF31*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA31>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP31=TRUE,$AA31>0),SUM($CF31*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA31>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR31=FALSE,0,ROUND(SUM($BZ31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR31=FALSE,0,ROUND(SUM($CA31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR31=FALSE,0,ROUND(SUM($CB31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR31=FALSE,0,ROUND(SUM($CC31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR31=FALSE,0,ROUND(SUM($CD31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR31=FALSE,0,ROUND(SUM($CE31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ31*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA31*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB31*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC31*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD31*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE31*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H31/$AD31*$AA31),5),0)","v":0},{"$f":"ROUND(SUM($GF31*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE31=FALSE,$GG31,ROUND(MAX(0,SUM(SUM($FY31:$GD31)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ31=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I31","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK31*Account!$AA$2),SUM($GK31*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D31<=FctrChngDts!$B$14,$E31>FctrChngDts!$B$14),AND($D31<=FctrChngDts!$C$14,$E31>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM31=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP31:$GS31))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO31,$DD31,$GP31:$GS31))","v":0},0,0,{"$f":"IF(AND($X31>0,Tenant!$E31=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX31=FALSE,0,ROUND(SUM($AE31*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA31>0,Tenant!$E31=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ31=FALSE,0,ROUND(SUM($AF31*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO31,$GT31,$GW31,$HB31,$CQ31,$DF31,$DV31,$DX31,$DZ31,$EB31),IF(Account!$Q$2=TRUE,SUM($GO31,$GU31,$GW31,$HB31,$CQ31,$DF31,$DV31,$DX31,$DZ31,$EB31),SUM($GO31,$GT31,$GU31,$GV31,$GW31,$HB31,$CQ31,$DF31,$DV31,$DX31,$DZ31,$EB31)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D31,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,8,FALSE)=TRUE,$HD31<0),0,SUM(SUM(SUM($HD31/$AD31*$HE31)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,8,FALSE)=TRUE,$HD31<0),0,SUM(SUM(SUM($HD31/$AD31*$HF31)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU31,$DJ31,$DR31,$DT31,$DV31,$DX31,$DZ31,$EB31,$ED31,$EF31,$EH31,$EJ31,$FI31,$FK31,$FM31,$FO31,$GN31,$GV31,$GY31,$HA31)/$AD31*$X31*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU31,$DJ31,$DR31,$DT31,$DV31,$DX31,$DZ31,$EB31,$ED31,$EF31,$EH31,$EJ31,$FI31,$FK31,$FM31,$FO31,$GN31,$GV31,$GY31,$HA31)/$AD31*$AA31*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E31),$AD31,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D31,FctrChngDts!$C$17<=$E31),_xlfn.DAYS($D31,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E31),$AD31,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D31,FctrChngDts!$C$19<=$E31),_xlfn.DAYS($D31,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN31*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN31*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO31*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO31*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D31,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU31*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A31,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV31*Account!$AA$2)),5)","v":0}]
[31,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G32),0,IF($F32<=$G32,SUM($G32-$F32),IF($F32>$G32,SUM((Account!$L$2-$F32)+$G32+1))))","v":0},{"$f":"IF(AND($D32>=FctrChngDts!$C$2,$D32<=FctrChngDts!$D$2),$D32,\"\")","v":""},{"$f":"IF($I32=\"\",\"\",IF($E32<=FctrChngDts!$D$2,$E32,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D32<FctrChngDts!$E$2,$E32<FctrChngDts!$E$2),AND($D32>=FctrChngDts!$F$2,$E32>=FctrChngDts!$F$2)),\"\",IF(AND($D32>=FctrChngDts!$E$2,$D32<=FctrChngDts!$F$2),$D32,FctrChngDts!$E$2))","v":""},{"$f":"IF($K32=\"\",\"\",IF(AND($J32=$K32,$E32>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K32=$J32,$E32,IF(AND($E32>=FctrChngDts!$E$2,$E32<=FctrChngDts!$F$2),$E32,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D32<DATE(YEAR(Account!$J$2),6,1),$D32>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I32<FctrChngDts!$A$2,$J32<FctrChngDts!$A$2),AND($I32>=FctrChngDts!$B$2,$J32>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I32<FctrChngDts!$A$2,$J32>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I32>=FctrChngDts!$A$2,$J32<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I32<FctrChngDts!$B$2,$J32>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K32<FctrChngDts!$A$2,$L32<FctrChngDts!$A$2),AND($K32>=FctrChngDts!$B$2,$L32>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K32<FctrChngDts!$A$2,$L32>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K32>=FctrChngDts!$A$2,$L32<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K32<FctrChngDts!$B$2,$L32>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I32=\"\",$J32=0),0,IF(AND($N32=TRUE,$I32<>0),SUM($J32-$I32+1),IF($O32=TRUE,SUM(FctrChngDts!$A$2-$I32),IF($P32=TRUE,0,IF($Q32=TRUE,SUM($J32-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I32=\"\",$J32=0),0,IF($N32=TRUE,0,IF($O32=TRUE,SUM($J32-FctrChngDts!$A$2+1),IF(AND($P32=TRUE,$I32<>0),SUM($J32-$I32+1),IF($Q32=TRUE,SUM(FctrChngDts!$B$2-$I32),0)))))","v":0},0,{"$f":"IF(OR($K32=\"\",$L32=0),0,IF(AND($R32=TRUE,$K32<>0),SUM($L32-$K32+1),IF($S32=TRUE,SUM(FctrChngDts!$A$2-$K32),IF($T32=TRUE,0,IF($U32=TRUE,SUM($L32-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K32=\"\",$L32=0),0,IF($R32=TRUE,0,IF($S32=TRUE,SUM($L32-FctrChngDts!$A$2+1),IF(AND($T32=TRUE,$K32<>0),SUM($L32-$K32+1),IF($U32=TRUE,SUM(FctrChngDts!$B$2-$K32),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A32,Tenant!$A32:$J531,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR32=FALSE,VLOOKUP($AQ32,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ32,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR32=FALSE,VLOOKUP($AQ32,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ32,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR32=FALSE,VLOOKUP($AQ32,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ32,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR32=FALSE,VLOOKUP($AQ32,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ32,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A32,Tenant!$A32:$J531,6,FALSE)","v":0},{"$f":"VLOOKUP($A32,Tenant!$A32:$J531,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG32=FALSE,0,IF($DU32=TRUE,SUM($BS32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS32*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DU32=TRUE,SUM($BT32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT32*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DU32=TRUE,SUM($BU32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU32*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DU32=TRUE,SUM($BV32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DU32=TRUE,SUM($BW32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW32*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG32=FALSE,0,IF($DU32=TRUE,SUM($BX32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX32*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN32=FALSE,0,IF($H32=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP32=FALSE,0,ROUND(SUM($BY32*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR32=FALSE,0,ROUND(SUM($X32*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY32=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X32),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X32)),5)","v":0},{"$f":"SUM(ROUND($CH32:$CM32,2),$CO32,$CQ32,$CS32)","v":0},false,{"$f":"ROUND(IF($CV32=FALSE,0,IF($DY32=TRUE,SUM($BZ32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ32*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV32=FALSE,0,IF($DY32=TRUE,SUM($CA32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA32*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV32=FALSE,0,IF($DY32=TRUE,SUM($CB32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB32*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV32=FALSE,0,IF($DY32=TRUE,SUM($CC32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV32=FALSE,0,IF($DY32=TRUE,SUM($CD32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD32*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV32=FALSE,0,IF($DY32=TRUE,SUM($CE32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE32*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC32=FALSE,0,IF($H32=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE32=FALSE,0,ROUND(SUM($CF32*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG32=FALSE,0,ROUND(SUM($AA32*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY32=TRUE,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA32),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA32)),5)","v":0},{"$f":"SUM(ROUND($CW32:$DB32,2),$DD32,$DF32,$DH32)","v":0},0,{"$f":"SUM(SUM($CU32*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ32*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU32*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ32*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL32,IF(VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM32,$DK32))","v":0},0,false,0,false,0,{"$f":"IF(AND($X32>0,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU32=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH32:$CM32,$CS32,$ED32,$EL32,$ET32:$EY32)-SUM($BY32*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH32:$CM32,$CS32,$ED32,$EL32,$EN32:$ES32)-SUM($BY32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X32>0,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW32=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH32:$CM32,$CO32,$CQ32,$CS32,$ED32,$EF32,$EH32,$EJ32,$ET32:$EY32)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH32:$CM32,$CO32,$CQ32,$CS32,$ED32,$EF32,$EH32,$EJ32,ET32:$EX32)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA32>0,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY32=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW32:$DB32,$DH32,$ED32,$FQ32,$FY32:$GD32)-SUM($CF32*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW32:$DB32,$DH32,$ED32,$FQ32,$FS32:$FX32)-SUM($CF32*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA32>0,VLOOKUP($A32,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA32=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW32:$DB32,$DD32,$DF32,$DH32,$FI32,$FK32,$FM32,$FO32,$FY32:$GD32)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW32:$DB32,$DD32,$DF32,$DH32,$FI32,$FK32,$FM32,$FO32,$FY32:$GD32)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E32<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC32=FALSE,0,ROUND(SUM($AE32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X32>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE32=FALSE,0,ROUND(SUM($BY32*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG32=FALSE,0,SUM($BY32*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X32>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI32=FALSE,0,SUM($BY32*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X32>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK32=TRUE,$X32>0),SUM($BY32*Account!$T$2),0)","v":0},{"$f":"IF(AND($X32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM32=FALSE,0,ROUND(SUM($BS32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM32=FALSE,0,ROUND(SUM($BT32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM32=FALSE,0,ROUND(SUM($BU32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM32=FALSE,0,ROUND(SUM($BV32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM32=FALSE,0,ROUND(SUM($BW32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM32=FALSE,0,ROUND(SUM($BX32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H32/$AD32*$X32),5),0)","v":0},{"$f":"ROUND(SUM($FA32*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ32=FALSE,$FB32,ROUND(MAX(0,SUM(SUM($ET32:$EY32)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE32=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I32","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF32*Account!$AA$2),SUM($FF32*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E32<>\"D-CARE\",Tenant!$F32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH32=FALSE,0,ROUND(SUM($AF32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA32>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A32,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY32=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ32=FALSE,0,ROUND(SUM($CF32*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA32>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA32>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL32=FALSE,0,SUM($CF32*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA32>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN32=FALSE,0,SUM($CF32*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA32>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP32=TRUE,$AA32>0),SUM($CF32*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA32>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR32=FALSE,0,ROUND(SUM($BZ32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR32=FALSE,0,ROUND(SUM($CA32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR32=FALSE,0,ROUND(SUM($CB32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR32=FALSE,0,ROUND(SUM($CC32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR32=FALSE,0,ROUND(SUM($CD32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR32=FALSE,0,ROUND(SUM($CE32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ32*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA32*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB32*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC32*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD32*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE32*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H32/$AD32*$AA32),5),0)","v":0},{"$f":"ROUND(SUM($GF32*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE32=FALSE,$GG32,ROUND(MAX(0,SUM(SUM($FY32:$GD32)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ32=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I32","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK32*Account!$AA$2),SUM($GK32*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D32<=FctrChngDts!$B$14,$E32>FctrChngDts!$B$14),AND($D32<=FctrChngDts!$C$14,$E32>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM32=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP32:$GS32))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO32,$DD32,$GP32:$GS32))","v":0},0,0,{"$f":"IF(AND($X32>0,Tenant!$E32=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX32=FALSE,0,ROUND(SUM($AE32*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA32>0,Tenant!$E32=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ32=FALSE,0,ROUND(SUM($AF32*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO32,$GT32,$GW32,$HB32,$CQ32,$DF32,$DV32,$DX32,$DZ32,$EB32),IF(Account!$Q$2=TRUE,SUM($GO32,$GU32,$GW32,$HB32,$CQ32,$DF32,$DV32,$DX32,$DZ32,$EB32),SUM($GO32,$GT32,$GU32,$GV32,$GW32,$HB32,$CQ32,$DF32,$DV32,$DX32,$DZ32,$EB32)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D32,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,8,FALSE)=TRUE,$HD32<0),0,SUM(SUM(SUM($HD32/$AD32*$HE32)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,8,FALSE)=TRUE,$HD32<0),0,SUM(SUM(SUM($HD32/$AD32*$HF32)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU32,$DJ32,$DR32,$DT32,$DV32,$DX32,$DZ32,$EB32,$ED32,$EF32,$EH32,$EJ32,$FI32,$FK32,$FM32,$FO32,$GN32,$GV32,$GY32,$HA32)/$AD32*$X32*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU32,$DJ32,$DR32,$DT32,$DV32,$DX32,$DZ32,$EB32,$ED32,$EF32,$EH32,$EJ32,$FI32,$FK32,$FM32,$FO32,$GN32,$GV32,$GY32,$HA32)/$AD32*$AA32*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E32),$AD32,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D32,FctrChngDts!$C$17<=$E32),_xlfn.DAYS($D32,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E32),$AD32,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D32,FctrChngDts!$C$19<=$E32),_xlfn.DAYS($D32,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN32*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN32*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO32*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO32*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D32,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU32*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A32,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV32*Account!$AA$2)),5)","v":0}]
[32,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G33),0,IF($F33<=$G33,SUM($G33-$F33),IF($F33>$G33,SUM((Account!$L$2-$F33)+$G33+1))))","v":0},{"$f":"IF(AND($D33>=FctrChngDts!$C$2,$D33<=FctrChngDts!$D$2),$D33,\"\")","v":""},{"$f":"IF($I33=\"\",\"\",IF($E33<=FctrChngDts!$D$2,$E33,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D33<FctrChngDts!$E$2,$E33<FctrChngDts!$E$2),AND($D33>=FctrChngDts!$F$2,$E33>=FctrChngDts!$F$2)),\"\",IF(AND($D33>=FctrChngDts!$E$2,$D33<=FctrChngDts!$F$2),$D33,FctrChngDts!$E$2))","v":""},{"$f":"IF($K33=\"\",\"\",IF(AND($J33=$K33,$E33>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K33=$J33,$E33,IF(AND($E33>=FctrChngDts!$E$2,$E33<=FctrChngDts!$F$2),$E33,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D33<DATE(YEAR(Account!$J$2),6,1),$D33>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I33<FctrChngDts!$A$2,$J33<FctrChngDts!$A$2),AND($I33>=FctrChngDts!$B$2,$J33>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I33<FctrChngDts!$A$2,$J33>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I33>=FctrChngDts!$A$2,$J33<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I33<FctrChngDts!$B$2,$J33>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K33<FctrChngDts!$A$2,$L33<FctrChngDts!$A$2),AND($K33>=FctrChngDts!$B$2,$L33>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K33<FctrChngDts!$A$2,$L33>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K33>=FctrChngDts!$A$2,$L33<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K33<FctrChngDts!$B$2,$L33>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I33=\"\",$J33=0),0,IF(AND($N33=TRUE,$I33<>0),SUM($J33-$I33+1),IF($O33=TRUE,SUM(FctrChngDts!$A$2-$I33),IF($P33=TRUE,0,IF($Q33=TRUE,SUM($J33-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I33=\"\",$J33=0),0,IF($N33=TRUE,0,IF($O33=TRUE,SUM($J33-FctrChngDts!$A$2+1),IF(AND($P33=TRUE,$I33<>0),SUM($J33-$I33+1),IF($Q33=TRUE,SUM(FctrChngDts!$B$2-$I33),0)))))","v":0},0,{"$f":"IF(OR($K33=\"\",$L33=0),0,IF(AND($R33=TRUE,$K33<>0),SUM($L33-$K33+1),IF($S33=TRUE,SUM(FctrChngDts!$A$2-$K33),IF($T33=TRUE,0,IF($U33=TRUE,SUM($L33-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K33=\"\",$L33=0),0,IF($R33=TRUE,0,IF($S33=TRUE,SUM($L33-FctrChngDts!$A$2+1),IF(AND($T33=TRUE,$K33<>0),SUM($L33-$K33+1),IF($U33=TRUE,SUM(FctrChngDts!$B$2-$K33),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A33,Tenant!$A33:$J532,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR33=FALSE,VLOOKUP($AQ33,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ33,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR33=FALSE,VLOOKUP($AQ33,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ33,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR33=FALSE,VLOOKUP($AQ33,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ33,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR33=FALSE,VLOOKUP($AQ33,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ33,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A33,Tenant!$A33:$J532,6,FALSE)","v":0},{"$f":"VLOOKUP($A33,Tenant!$A33:$J532,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG33=FALSE,0,IF($DU33=TRUE,SUM($BS33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS33*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DU33=TRUE,SUM($BT33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT33*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DU33=TRUE,SUM($BU33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU33*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DU33=TRUE,SUM($BV33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DU33=TRUE,SUM($BW33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW33*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG33=FALSE,0,IF($DU33=TRUE,SUM($BX33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX33*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN33=FALSE,0,IF($H33=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP33=FALSE,0,ROUND(SUM($BY33*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR33=FALSE,0,ROUND(SUM($X33*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY33=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X33),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X33)),5)","v":0},{"$f":"SUM(ROUND($CH33:$CM33,2),$CO33,$CQ33,$CS33)","v":0},false,{"$f":"ROUND(IF($CV33=FALSE,0,IF($DY33=TRUE,SUM($BZ33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ33*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV33=FALSE,0,IF($DY33=TRUE,SUM($CA33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA33*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV33=FALSE,0,IF($DY33=TRUE,SUM($CB33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB33*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV33=FALSE,0,IF($DY33=TRUE,SUM($CC33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV33=FALSE,0,IF($DY33=TRUE,SUM($CD33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD33*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV33=FALSE,0,IF($DY33=TRUE,SUM($CE33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE33*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC33=FALSE,0,IF($H33=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE33=FALSE,0,ROUND(SUM($CF33*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG33=FALSE,0,ROUND(SUM($AA33*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY33=TRUE,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA33),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA33)),5)","v":0},{"$f":"SUM(ROUND($CW33:$DB33,2),$DD33,$DF33,$DH33)","v":0},0,{"$f":"SUM(SUM($CU33*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ33*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU33*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ33*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL33,IF(VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM33,$DK33))","v":0},0,false,0,false,0,{"$f":"IF(AND($X33>0,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU33=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH33:$CM33,$CS33,$ED33,$EL33,$ET33:$EY33)-SUM($BY33*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH33:$CM33,$CS33,$ED33,$EL33,$EN33:$ES33)-SUM($BY33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X33>0,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW33=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH33:$CM33,$CO33,$CQ33,$CS33,$ED33,$EF33,$EH33,$EJ33,$ET33:$EY33)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH33:$CM33,$CO33,$CQ33,$CS33,$ED33,$EF33,$EH33,$EJ33,ET33:$EX33)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA33>0,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY33=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW33:$DB33,$DH33,$ED33,$FQ33,$FY33:$GD33)-SUM($CF33*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW33:$DB33,$DH33,$ED33,$FQ33,$FS33:$FX33)-SUM($CF33*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA33>0,VLOOKUP($A33,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA33=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW33:$DB33,$DD33,$DF33,$DH33,$FI33,$FK33,$FM33,$FO33,$FY33:$GD33)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW33:$DB33,$DD33,$DF33,$DH33,$FI33,$FK33,$FM33,$FO33,$FY33:$GD33)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E33<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC33=FALSE,0,ROUND(SUM($AE33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X33>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE33=FALSE,0,ROUND(SUM($BY33*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG33=FALSE,0,SUM($BY33*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X33>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI33=FALSE,0,SUM($BY33*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X33>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK33=TRUE,$X33>0),SUM($BY33*Account!$T$2),0)","v":0},{"$f":"IF(AND($X33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM33=FALSE,0,ROUND(SUM($BS33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM33=FALSE,0,ROUND(SUM($BT33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM33=FALSE,0,ROUND(SUM($BU33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM33=FALSE,0,ROUND(SUM($BV33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM33=FALSE,0,ROUND(SUM($BW33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM33=FALSE,0,ROUND(SUM($BX33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H33/$AD33*$X33),5),0)","v":0},{"$f":"ROUND(SUM($FA33*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ33=FALSE,$FB33,ROUND(MAX(0,SUM(SUM($ET33:$EY33)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE33=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I33","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF33*Account!$AA$2),SUM($FF33*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E33<>\"D-CARE\",Tenant!$F33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH33=FALSE,0,ROUND(SUM($AF33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA33>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A33,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY33=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ33=FALSE,0,ROUND(SUM($CF33*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA33>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA33>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL33=FALSE,0,SUM($CF33*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA33>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN33=FALSE,0,SUM($CF33*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA33>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP33=TRUE,$AA33>0),SUM($CF33*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA33>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR33=FALSE,0,ROUND(SUM($BZ33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR33=FALSE,0,ROUND(SUM($CA33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR33=FALSE,0,ROUND(SUM($CB33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR33=FALSE,0,ROUND(SUM($CC33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR33=FALSE,0,ROUND(SUM($CD33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR33=FALSE,0,ROUND(SUM($CE33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ33*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA33*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB33*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC33*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD33*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE33*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H33/$AD33*$AA33),5),0)","v":0},{"$f":"ROUND(SUM($GF33*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE33=FALSE,$GG33,ROUND(MAX(0,SUM(SUM($FY33:$GD33)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ33=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I33","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK33*Account!$AA$2),SUM($GK33*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D33<=FctrChngDts!$B$14,$E33>FctrChngDts!$B$14),AND($D33<=FctrChngDts!$C$14,$E33>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM33=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP33:$GS33))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO33,$DD33,$GP33:$GS33))","v":0},0,0,{"$f":"IF(AND($X33>0,Tenant!$E33=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX33=FALSE,0,ROUND(SUM($AE33*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA33>0,Tenant!$E33=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ33=FALSE,0,ROUND(SUM($AF33*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO33,$GT33,$GW33,$HB33,$CQ33,$DF33,$DV33,$DX33,$DZ33,$EB33),IF(Account!$Q$2=TRUE,SUM($GO33,$GU33,$GW33,$HB33,$CQ33,$DF33,$DV33,$DX33,$DZ33,$EB33),SUM($GO33,$GT33,$GU33,$GV33,$GW33,$HB33,$CQ33,$DF33,$DV33,$DX33,$DZ33,$EB33)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D33,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,8,FALSE)=TRUE,$HD33<0),0,SUM(SUM(SUM($HD33/$AD33*$HE33)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,8,FALSE)=TRUE,$HD33<0),0,SUM(SUM(SUM($HD33/$AD33*$HF33)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU33,$DJ33,$DR33,$DT33,$DV33,$DX33,$DZ33,$EB33,$ED33,$EF33,$EH33,$EJ33,$FI33,$FK33,$FM33,$FO33,$GN33,$GV33,$GY33,$HA33)/$AD33*$X33*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU33,$DJ33,$DR33,$DT33,$DV33,$DX33,$DZ33,$EB33,$ED33,$EF33,$EH33,$EJ33,$FI33,$FK33,$FM33,$FO33,$GN33,$GV33,$GY33,$HA33)/$AD33*$AA33*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E33),$AD33,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D33,FctrChngDts!$C$17<=$E33),_xlfn.DAYS($D33,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E33),$AD33,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D33,FctrChngDts!$C$19<=$E33),_xlfn.DAYS($D33,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN33*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN33*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO33*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO33*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D33,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU33*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A33,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV33*Account!$AA$2)),5)","v":0}]
[33,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G34),0,IF($F34<=$G34,SUM($G34-$F34),IF($F34>$G34,SUM((Account!$L$2-$F34)+$G34+1))))","v":0},{"$f":"IF(AND($D34>=FctrChngDts!$C$2,$D34<=FctrChngDts!$D$2),$D34,\"\")","v":""},{"$f":"IF($I34=\"\",\"\",IF($E34<=FctrChngDts!$D$2,$E34,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D34<FctrChngDts!$E$2,$E34<FctrChngDts!$E$2),AND($D34>=FctrChngDts!$F$2,$E34>=FctrChngDts!$F$2)),\"\",IF(AND($D34>=FctrChngDts!$E$2,$D34<=FctrChngDts!$F$2),$D34,FctrChngDts!$E$2))","v":""},{"$f":"IF($K34=\"\",\"\",IF(AND($J34=$K34,$E34>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K34=$J34,$E34,IF(AND($E34>=FctrChngDts!$E$2,$E34<=FctrChngDts!$F$2),$E34,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D34<DATE(YEAR(Account!$J$2),6,1),$D34>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I34<FctrChngDts!$A$2,$J34<FctrChngDts!$A$2),AND($I34>=FctrChngDts!$B$2,$J34>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I34<FctrChngDts!$A$2,$J34>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I34>=FctrChngDts!$A$2,$J34<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I34<FctrChngDts!$B$2,$J34>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K34<FctrChngDts!$A$2,$L34<FctrChngDts!$A$2),AND($K34>=FctrChngDts!$B$2,$L34>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K34<FctrChngDts!$A$2,$L34>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K34>=FctrChngDts!$A$2,$L34<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K34<FctrChngDts!$B$2,$L34>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I34=\"\",$J34=0),0,IF(AND($N34=TRUE,$I34<>0),SUM($J34-$I34+1),IF($O34=TRUE,SUM(FctrChngDts!$A$2-$I34),IF($P34=TRUE,0,IF($Q34=TRUE,SUM($J34-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I34=\"\",$J34=0),0,IF($N34=TRUE,0,IF($O34=TRUE,SUM($J34-FctrChngDts!$A$2+1),IF(AND($P34=TRUE,$I34<>0),SUM($J34-$I34+1),IF($Q34=TRUE,SUM(FctrChngDts!$B$2-$I34),0)))))","v":0},0,{"$f":"IF(OR($K34=\"\",$L34=0),0,IF(AND($R34=TRUE,$K34<>0),SUM($L34-$K34+1),IF($S34=TRUE,SUM(FctrChngDts!$A$2-$K34),IF($T34=TRUE,0,IF($U34=TRUE,SUM($L34-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K34=\"\",$L34=0),0,IF($R34=TRUE,0,IF($S34=TRUE,SUM($L34-FctrChngDts!$A$2+1),IF(AND($T34=TRUE,$K34<>0),SUM($L34-$K34+1),IF($U34=TRUE,SUM(FctrChngDts!$B$2-$K34),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A34,Tenant!$A34:$J533,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR34=FALSE,VLOOKUP($AQ34,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ34,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR34=FALSE,VLOOKUP($AQ34,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ34,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR34=FALSE,VLOOKUP($AQ34,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ34,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR34=FALSE,VLOOKUP($AQ34,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ34,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A34,Tenant!$A34:$J533,6,FALSE)","v":0},{"$f":"VLOOKUP($A34,Tenant!$A34:$J533,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG34=FALSE,0,IF($DU34=TRUE,SUM($BS34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS34*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DU34=TRUE,SUM($BT34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT34*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DU34=TRUE,SUM($BU34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU34*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DU34=TRUE,SUM($BV34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DU34=TRUE,SUM($BW34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW34*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG34=FALSE,0,IF($DU34=TRUE,SUM($BX34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX34*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN34=FALSE,0,IF($H34=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP34=FALSE,0,ROUND(SUM($BY34*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR34=FALSE,0,ROUND(SUM($X34*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY34=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X34),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X34)),5)","v":0},{"$f":"SUM(ROUND($CH34:$CM34,2),$CO34,$CQ34,$CS34)","v":0},false,{"$f":"ROUND(IF($CV34=FALSE,0,IF($DY34=TRUE,SUM($BZ34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ34*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV34=FALSE,0,IF($DY34=TRUE,SUM($CA34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA34*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV34=FALSE,0,IF($DY34=TRUE,SUM($CB34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB34*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV34=FALSE,0,IF($DY34=TRUE,SUM($CC34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV34=FALSE,0,IF($DY34=TRUE,SUM($CD34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD34*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV34=FALSE,0,IF($DY34=TRUE,SUM($CE34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE34*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC34=FALSE,0,IF($H34=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE34=FALSE,0,ROUND(SUM($CF34*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG34=FALSE,0,ROUND(SUM($AA34*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY34=TRUE,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA34),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA34)),5)","v":0},{"$f":"SUM(ROUND($CW34:$DB34,2),$DD34,$DF34,$DH34)","v":0},0,{"$f":"SUM(SUM($CU34*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ34*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU34*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ34*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL34,IF(VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM34,$DK34))","v":0},0,false,0,false,0,{"$f":"IF(AND($X34>0,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU34=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH34:$CM34,$CS34,$ED34,$EL34,$ET34:$EY34)-SUM($BY34*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH34:$CM34,$CS34,$ED34,$EL34,$EN34:$ES34)-SUM($BY34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X34>0,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW34=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH34:$CM34,$CO34,$CQ34,$CS34,$ED34,$EF34,$EH34,$EJ34,$ET34:$EY34)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH34:$CM34,$CO34,$CQ34,$CS34,$ED34,$EF34,$EH34,$EJ34,ET34:$EX34)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA34>0,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY34=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW34:$DB34,$DH34,$ED34,$FQ34,$FY34:$GD34)-SUM($CF34*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW34:$DB34,$DH34,$ED34,$FQ34,$FS34:$FX34)-SUM($CF34*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA34>0,VLOOKUP($A34,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA34=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW34:$DB34,$DD34,$DF34,$DH34,$FI34,$FK34,$FM34,$FO34,$FY34:$GD34)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW34:$DB34,$DD34,$DF34,$DH34,$FI34,$FK34,$FM34,$FO34,$FY34:$GD34)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E34<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC34=FALSE,0,ROUND(SUM($AE34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X34>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE34=FALSE,0,ROUND(SUM($BY34*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG34=FALSE,0,SUM($BY34*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X34>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI34=FALSE,0,SUM($BY34*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X34>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK34=TRUE,$X34>0),SUM($BY34*Account!$T$2),0)","v":0},{"$f":"IF(AND($X34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM34=FALSE,0,ROUND(SUM($BS34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM34=FALSE,0,ROUND(SUM($BT34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM34=FALSE,0,ROUND(SUM($BU34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM34=FALSE,0,ROUND(SUM($BV34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM34=FALSE,0,ROUND(SUM($BW34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM34=FALSE,0,ROUND(SUM($BX34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H34/$AD34*$X34),5),0)","v":0},{"$f":"ROUND(SUM($FA34*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ34=FALSE,$FB34,ROUND(MAX(0,SUM(SUM($ET34:$EY34)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE34=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I34","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF34*Account!$AA$2),SUM($FF34*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E34<>\"D-CARE\",Tenant!$F34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH34=FALSE,0,ROUND(SUM($AF34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA34>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A34,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY34=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ34=FALSE,0,ROUND(SUM($CF34*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA34>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA34>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL34=FALSE,0,SUM($CF34*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA34>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN34=FALSE,0,SUM($CF34*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA34>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP34=TRUE,$AA34>0),SUM($CF34*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA34>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR34=FALSE,0,ROUND(SUM($BZ34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR34=FALSE,0,ROUND(SUM($CA34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR34=FALSE,0,ROUND(SUM($CB34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR34=FALSE,0,ROUND(SUM($CC34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR34=FALSE,0,ROUND(SUM($CD34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR34=FALSE,0,ROUND(SUM($CE34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ34*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA34*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB34*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC34*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD34*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE34*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H34/$AD34*$AA34),5),0)","v":0},{"$f":"ROUND(SUM($GF34*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE34=FALSE,$GG34,ROUND(MAX(0,SUM(SUM($FY34:$GD34)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ34=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I34","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK34*Account!$AA$2),SUM($GK34*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D34<=FctrChngDts!$B$14,$E34>FctrChngDts!$B$14),AND($D34<=FctrChngDts!$C$14,$E34>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM34=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP34:$GS34))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO34,$DD34,$GP34:$GS34))","v":0},0,0,{"$f":"IF(AND($X34>0,Tenant!$E34=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX34=FALSE,0,ROUND(SUM($AE34*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA34>0,Tenant!$E34=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ34=FALSE,0,ROUND(SUM($AF34*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO34,$GT34,$GW34,$HB34,$CQ34,$DF34,$DV34,$DX34,$DZ34,$EB34),IF(Account!$Q$2=TRUE,SUM($GO34,$GU34,$GW34,$HB34,$CQ34,$DF34,$DV34,$DX34,$DZ34,$EB34),SUM($GO34,$GT34,$GU34,$GV34,$GW34,$HB34,$CQ34,$DF34,$DV34,$DX34,$DZ34,$EB34)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D34,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,8,FALSE)=TRUE,$HD34<0),0,SUM(SUM(SUM($HD34/$AD34*$HE34)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,8,FALSE)=TRUE,$HD34<0),0,SUM(SUM(SUM($HD34/$AD34*$HF34)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU34,$DJ34,$DR34,$DT34,$DV34,$DX34,$DZ34,$EB34,$ED34,$EF34,$EH34,$EJ34,$FI34,$FK34,$FM34,$FO34,$GN34,$GV34,$GY34,$HA34)/$AD34*$X34*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU34,$DJ34,$DR34,$DT34,$DV34,$DX34,$DZ34,$EB34,$ED34,$EF34,$EH34,$EJ34,$FI34,$FK34,$FM34,$FO34,$GN34,$GV34,$GY34,$HA34)/$AD34*$AA34*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E34),$AD34,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D34,FctrChngDts!$C$17<=$E34),_xlfn.DAYS($D34,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E34),$AD34,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D34,FctrChngDts!$C$19<=$E34),_xlfn.DAYS($D34,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN34*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN34*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO34*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO34*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D34,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU34*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A34,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV34*Account!$AA$2)),5)","v":0}]
[34,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G35),0,IF($F35<=$G35,SUM($G35-$F35),IF($F35>$G35,SUM((Account!$L$2-$F35)+$G35+1))))","v":0},{"$f":"IF(AND($D35>=FctrChngDts!$C$2,$D35<=FctrChngDts!$D$2),$D35,\"\")","v":""},{"$f":"IF($I35=\"\",\"\",IF($E35<=FctrChngDts!$D$2,$E35,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D35<FctrChngDts!$E$2,$E35<FctrChngDts!$E$2),AND($D35>=FctrChngDts!$F$2,$E35>=FctrChngDts!$F$2)),\"\",IF(AND($D35>=FctrChngDts!$E$2,$D35<=FctrChngDts!$F$2),$D35,FctrChngDts!$E$2))","v":""},{"$f":"IF($K35=\"\",\"\",IF(AND($J35=$K35,$E35>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K35=$J35,$E35,IF(AND($E35>=FctrChngDts!$E$2,$E35<=FctrChngDts!$F$2),$E35,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D35<DATE(YEAR(Account!$J$2),6,1),$D35>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I35<FctrChngDts!$A$2,$J35<FctrChngDts!$A$2),AND($I35>=FctrChngDts!$B$2,$J35>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I35<FctrChngDts!$A$2,$J35>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I35>=FctrChngDts!$A$2,$J35<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I35<FctrChngDts!$B$2,$J35>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K35<FctrChngDts!$A$2,$L35<FctrChngDts!$A$2),AND($K35>=FctrChngDts!$B$2,$L35>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K35<FctrChngDts!$A$2,$L35>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K35>=FctrChngDts!$A$2,$L35<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K35<FctrChngDts!$B$2,$L35>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I35=\"\",$J35=0),0,IF(AND($N35=TRUE,$I35<>0),SUM($J35-$I35+1),IF($O35=TRUE,SUM(FctrChngDts!$A$2-$I35),IF($P35=TRUE,0,IF($Q35=TRUE,SUM($J35-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I35=\"\",$J35=0),0,IF($N35=TRUE,0,IF($O35=TRUE,SUM($J35-FctrChngDts!$A$2+1),IF(AND($P35=TRUE,$I35<>0),SUM($J35-$I35+1),IF($Q35=TRUE,SUM(FctrChngDts!$B$2-$I35),0)))))","v":0},0,{"$f":"IF(OR($K35=\"\",$L35=0),0,IF(AND($R35=TRUE,$K35<>0),SUM($L35-$K35+1),IF($S35=TRUE,SUM(FctrChngDts!$A$2-$K35),IF($T35=TRUE,0,IF($U35=TRUE,SUM($L35-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K35=\"\",$L35=0),0,IF($R35=TRUE,0,IF($S35=TRUE,SUM($L35-FctrChngDts!$A$2+1),IF(AND($T35=TRUE,$K35<>0),SUM($L35-$K35+1),IF($U35=TRUE,SUM(FctrChngDts!$B$2-$K35),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A35,Tenant!$A35:$J534,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR35=FALSE,VLOOKUP($AQ35,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ35,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR35=FALSE,VLOOKUP($AQ35,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ35,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR35=FALSE,VLOOKUP($AQ35,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ35,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR35=FALSE,VLOOKUP($AQ35,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ35,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A35,Tenant!$A35:$J534,6,FALSE)","v":0},{"$f":"VLOOKUP($A35,Tenant!$A35:$J534,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG35=FALSE,0,IF($DU35=TRUE,SUM($BS35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS35*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DU35=TRUE,SUM($BT35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT35*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DU35=TRUE,SUM($BU35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU35*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DU35=TRUE,SUM($BV35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DU35=TRUE,SUM($BW35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW35*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG35=FALSE,0,IF($DU35=TRUE,SUM($BX35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX35*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN35=FALSE,0,IF($H35=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP35=FALSE,0,ROUND(SUM($BY35*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR35=FALSE,0,ROUND(SUM($X35*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY35=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X35),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X35)),5)","v":0},{"$f":"SUM(ROUND($CH35:$CM35,2),$CO35,$CQ35,$CS35)","v":0},false,{"$f":"ROUND(IF($CV35=FALSE,0,IF($DY35=TRUE,SUM($BZ35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ35*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV35=FALSE,0,IF($DY35=TRUE,SUM($CA35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA35*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV35=FALSE,0,IF($DY35=TRUE,SUM($CB35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB35*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV35=FALSE,0,IF($DY35=TRUE,SUM($CC35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV35=FALSE,0,IF($DY35=TRUE,SUM($CD35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD35*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV35=FALSE,0,IF($DY35=TRUE,SUM($CE35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE35*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC35=FALSE,0,IF($H35=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE35=FALSE,0,ROUND(SUM($CF35*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG35=FALSE,0,ROUND(SUM($AA35*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY35=TRUE,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA35),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA35)),5)","v":0},{"$f":"SUM(ROUND($CW35:$DB35,2),$DD35,$DF35,$DH35)","v":0},0,{"$f":"SUM(SUM($CU35*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ35*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU35*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ35*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL35,IF(VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM35,$DK35))","v":0},0,false,0,false,0,{"$f":"IF(AND($X35>0,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU35=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH35:$CM35,$CS35,$ED35,$EL35,$ET35:$EY35)-SUM($BY35*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH35:$CM35,$CS35,$ED35,$EL35,$EN35:$ES35)-SUM($BY35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X35>0,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW35=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH35:$CM35,$CO35,$CQ35,$CS35,$ED35,$EF35,$EH35,$EJ35,$ET35:$EY35)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH35:$CM35,$CO35,$CQ35,$CS35,$ED35,$EF35,$EH35,$EJ35,ET35:$EX35)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA35>0,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY35=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW35:$DB35,$DH35,$ED35,$FQ35,$FY35:$GD35)-SUM($CF35*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW35:$DB35,$DH35,$ED35,$FQ35,$FS35:$FX35)-SUM($CF35*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA35>0,VLOOKUP($A35,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA35=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW35:$DB35,$DD35,$DF35,$DH35,$FI35,$FK35,$FM35,$FO35,$FY35:$GD35)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW35:$DB35,$DD35,$DF35,$DH35,$FI35,$FK35,$FM35,$FO35,$FY35:$GD35)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E35<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC35=FALSE,0,ROUND(SUM($AE35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X35>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE35=FALSE,0,ROUND(SUM($BY35*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG35=FALSE,0,SUM($BY35*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X35>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI35=FALSE,0,SUM($BY35*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X35>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK35=TRUE,$X35>0),SUM($BY35*Account!$T$2),0)","v":0},{"$f":"IF(AND($X35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM35=FALSE,0,ROUND(SUM($BS35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM35=FALSE,0,ROUND(SUM($BT35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM35=FALSE,0,ROUND(SUM($BU35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM35=FALSE,0,ROUND(SUM($BV35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM35=FALSE,0,ROUND(SUM($BW35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM35=FALSE,0,ROUND(SUM($BX35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H35/$AD35*$X35),5),0)","v":0},{"$f":"ROUND(SUM($FA35*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ35=FALSE,$FB35,ROUND(MAX(0,SUM(SUM($ET35:$EY35)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE35=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I35","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF35*Account!$AA$2),SUM($FF35*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E35<>\"D-CARE\",Tenant!$F35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH35=FALSE,0,ROUND(SUM($AF35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA35>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A35,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY35=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ35=FALSE,0,ROUND(SUM($CF35*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA35>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA35>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL35=FALSE,0,SUM($CF35*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA35>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN35=FALSE,0,SUM($CF35*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA35>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP35=TRUE,$AA35>0),SUM($CF35*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA35>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR35=FALSE,0,ROUND(SUM($BZ35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR35=FALSE,0,ROUND(SUM($CA35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR35=FALSE,0,ROUND(SUM($CB35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR35=FALSE,0,ROUND(SUM($CC35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR35=FALSE,0,ROUND(SUM($CD35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR35=FALSE,0,ROUND(SUM($CE35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ35*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA35*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB35*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC35*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD35*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE35*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H35/$AD35*$AA35),5),0)","v":0},{"$f":"ROUND(SUM($GF35*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE35=FALSE,$GG35,ROUND(MAX(0,SUM(SUM($FY35:$GD35)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ35=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I35","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK35*Account!$AA$2),SUM($GK35*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D35<=FctrChngDts!$B$14,$E35>FctrChngDts!$B$14),AND($D35<=FctrChngDts!$C$14,$E35>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM35=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP35:$GS35))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO35,$DD35,$GP35:$GS35))","v":0},0,0,{"$f":"IF(AND($X35>0,Tenant!$E35=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX35=FALSE,0,ROUND(SUM($AE35*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA35>0,Tenant!$E35=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ35=FALSE,0,ROUND(SUM($AF35*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO35,$GT35,$GW35,$HB35,$CQ35,$DF35,$DV35,$DX35,$DZ35,$EB35),IF(Account!$Q$2=TRUE,SUM($GO35,$GU35,$GW35,$HB35,$CQ35,$DF35,$DV35,$DX35,$DZ35,$EB35),SUM($GO35,$GT35,$GU35,$GV35,$GW35,$HB35,$CQ35,$DF35,$DV35,$DX35,$DZ35,$EB35)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D35,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,8,FALSE)=TRUE,$HD35<0),0,SUM(SUM(SUM($HD35/$AD35*$HE35)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,8,FALSE)=TRUE,$HD35<0),0,SUM(SUM(SUM($HD35/$AD35*$HF35)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU35,$DJ35,$DR35,$DT35,$DV35,$DX35,$DZ35,$EB35,$ED35,$EF35,$EH35,$EJ35,$FI35,$FK35,$FM35,$FO35,$GN35,$GV35,$GY35,$HA35)/$AD35*$X35*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU35,$DJ35,$DR35,$DT35,$DV35,$DX35,$DZ35,$EB35,$ED35,$EF35,$EH35,$EJ35,$FI35,$FK35,$FM35,$FO35,$GN35,$GV35,$GY35,$HA35)/$AD35*$AA35*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E35),$AD35,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D35,FctrChngDts!$C$17<=$E35),_xlfn.DAYS($D35,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E35),$AD35,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D35,FctrChngDts!$C$19<=$E35),_xlfn.DAYS($D35,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN35*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN35*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO35*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO35*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D35,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU35*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A35,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV35*Account!$AA$2)),5)","v":0}]
[35,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G36),0,IF($F36<=$G36,SUM($G36-$F36),IF($F36>$G36,SUM((Account!$L$2-$F36)+$G36+1))))","v":0},{"$f":"IF(AND($D36>=FctrChngDts!$C$2,$D36<=FctrChngDts!$D$2),$D36,\"\")","v":""},{"$f":"IF($I36=\"\",\"\",IF($E36<=FctrChngDts!$D$2,$E36,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D36<FctrChngDts!$E$2,$E36<FctrChngDts!$E$2),AND($D36>=FctrChngDts!$F$2,$E36>=FctrChngDts!$F$2)),\"\",IF(AND($D36>=FctrChngDts!$E$2,$D36<=FctrChngDts!$F$2),$D36,FctrChngDts!$E$2))","v":""},{"$f":"IF($K36=\"\",\"\",IF(AND($J36=$K36,$E36>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K36=$J36,$E36,IF(AND($E36>=FctrChngDts!$E$2,$E36<=FctrChngDts!$F$2),$E36,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D36<DATE(YEAR(Account!$J$2),6,1),$D36>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I36<FctrChngDts!$A$2,$J36<FctrChngDts!$A$2),AND($I36>=FctrChngDts!$B$2,$J36>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I36<FctrChngDts!$A$2,$J36>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I36>=FctrChngDts!$A$2,$J36<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I36<FctrChngDts!$B$2,$J36>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K36<FctrChngDts!$A$2,$L36<FctrChngDts!$A$2),AND($K36>=FctrChngDts!$B$2,$L36>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K36<FctrChngDts!$A$2,$L36>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K36>=FctrChngDts!$A$2,$L36<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K36<FctrChngDts!$B$2,$L36>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I36=\"\",$J36=0),0,IF(AND($N36=TRUE,$I36<>0),SUM($J36-$I36+1),IF($O36=TRUE,SUM(FctrChngDts!$A$2-$I36),IF($P36=TRUE,0,IF($Q36=TRUE,SUM($J36-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I36=\"\",$J36=0),0,IF($N36=TRUE,0,IF($O36=TRUE,SUM($J36-FctrChngDts!$A$2+1),IF(AND($P36=TRUE,$I36<>0),SUM($J36-$I36+1),IF($Q36=TRUE,SUM(FctrChngDts!$B$2-$I36),0)))))","v":0},0,{"$f":"IF(OR($K36=\"\",$L36=0),0,IF(AND($R36=TRUE,$K36<>0),SUM($L36-$K36+1),IF($S36=TRUE,SUM(FctrChngDts!$A$2-$K36),IF($T36=TRUE,0,IF($U36=TRUE,SUM($L36-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K36=\"\",$L36=0),0,IF($R36=TRUE,0,IF($S36=TRUE,SUM($L36-FctrChngDts!$A$2+1),IF(AND($T36=TRUE,$K36<>0),SUM($L36-$K36+1),IF($U36=TRUE,SUM(FctrChngDts!$B$2-$K36),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A36,Tenant!$A36:$J535,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR36=FALSE,VLOOKUP($AQ36,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ36,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR36=FALSE,VLOOKUP($AQ36,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ36,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR36=FALSE,VLOOKUP($AQ36,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ36,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR36=FALSE,VLOOKUP($AQ36,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ36,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A36,Tenant!$A36:$J535,6,FALSE)","v":0},{"$f":"VLOOKUP($A36,Tenant!$A36:$J535,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG36=FALSE,0,IF($DU36=TRUE,SUM($BS36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS36*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DU36=TRUE,SUM($BT36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT36*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DU36=TRUE,SUM($BU36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU36*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DU36=TRUE,SUM($BV36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DU36=TRUE,SUM($BW36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW36*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG36=FALSE,0,IF($DU36=TRUE,SUM($BX36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX36*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN36=FALSE,0,IF($H36=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP36=FALSE,0,ROUND(SUM($BY36*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR36=FALSE,0,ROUND(SUM($X36*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY36=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X36),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X36)),5)","v":0},{"$f":"SUM(ROUND($CH36:$CM36,2),$CO36,$CQ36,$CS36)","v":0},false,{"$f":"ROUND(IF($CV36=FALSE,0,IF($DY36=TRUE,SUM($BZ36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ36*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV36=FALSE,0,IF($DY36=TRUE,SUM($CA36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA36*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV36=FALSE,0,IF($DY36=TRUE,SUM($CB36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB36*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV36=FALSE,0,IF($DY36=TRUE,SUM($CC36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV36=FALSE,0,IF($DY36=TRUE,SUM($CD36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD36*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV36=FALSE,0,IF($DY36=TRUE,SUM($CE36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE36*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC36=FALSE,0,IF($H36=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE36=FALSE,0,ROUND(SUM($CF36*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG36=FALSE,0,ROUND(SUM($AA36*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY36=TRUE,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA36),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA36)),5)","v":0},{"$f":"SUM(ROUND($CW36:$DB36,2),$DD36,$DF36,$DH36)","v":0},0,{"$f":"SUM(SUM($CU36*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ36*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU36*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ36*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL36,IF(VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM36,$DK36))","v":0},0,false,0,false,0,{"$f":"IF(AND($X36>0,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU36=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH36:$CM36,$CS36,$ED36,$EL36,$ET36:$EY36)-SUM($BY36*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH36:$CM36,$CS36,$ED36,$EL36,$EN36:$ES36)-SUM($BY36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X36>0,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW36=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH36:$CM36,$CO36,$CQ36,$CS36,$ED36,$EF36,$EH36,$EJ36,$ET36:$EY36)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH36:$CM36,$CO36,$CQ36,$CS36,$ED36,$EF36,$EH36,$EJ36,ET36:$EX36)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA36>0,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY36=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW36:$DB36,$DH36,$ED36,$FQ36,$FY36:$GD36)-SUM($CF36*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW36:$DB36,$DH36,$ED36,$FQ36,$FS36:$FX36)-SUM($CF36*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA36>0,VLOOKUP($A36,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA36=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW36:$DB36,$DD36,$DF36,$DH36,$FI36,$FK36,$FM36,$FO36,$FY36:$GD36)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW36:$DB36,$DD36,$DF36,$DH36,$FI36,$FK36,$FM36,$FO36,$FY36:$GD36)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E36<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC36=FALSE,0,ROUND(SUM($AE36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X36>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE36=FALSE,0,ROUND(SUM($BY36*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG36=FALSE,0,SUM($BY36*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X36>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI36=FALSE,0,SUM($BY36*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X36>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK36=TRUE,$X36>0),SUM($BY36*Account!$T$2),0)","v":0},{"$f":"IF(AND($X36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM36=FALSE,0,ROUND(SUM($BS36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM36=FALSE,0,ROUND(SUM($BT36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM36=FALSE,0,ROUND(SUM($BU36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM36=FALSE,0,ROUND(SUM($BV36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM36=FALSE,0,ROUND(SUM($BW36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM36=FALSE,0,ROUND(SUM($BX36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H36/$AD36*$X36),5),0)","v":0},{"$f":"ROUND(SUM($FA36*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ36=FALSE,$FB36,ROUND(MAX(0,SUM(SUM($ET36:$EY36)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE36=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I36","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF36*Account!$AA$2),SUM($FF36*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E36<>\"D-CARE\",Tenant!$F36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH36=FALSE,0,ROUND(SUM($AF36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA36>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A36,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY36=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ36=FALSE,0,ROUND(SUM($CF36*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA36>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA36>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL36=FALSE,0,SUM($CF36*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA36>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN36=FALSE,0,SUM($CF36*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA36>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP36=TRUE,$AA36>0),SUM($CF36*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA36>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR36=FALSE,0,ROUND(SUM($BZ36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR36=FALSE,0,ROUND(SUM($CA36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR36=FALSE,0,ROUND(SUM($CB36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR36=FALSE,0,ROUND(SUM($CC36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR36=FALSE,0,ROUND(SUM($CD36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR36=FALSE,0,ROUND(SUM($CE36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ36*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA36*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB36*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC36*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD36*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE36*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H36/$AD36*$AA36),5),0)","v":0},{"$f":"ROUND(SUM($GF36*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE36=FALSE,$GG36,ROUND(MAX(0,SUM(SUM($FY36:$GD36)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ36=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I36","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK36*Account!$AA$2),SUM($GK36*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D36<=FctrChngDts!$B$14,$E36>FctrChngDts!$B$14),AND($D36<=FctrChngDts!$C$14,$E36>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM36=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP36:$GS36))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO36,$DD36,$GP36:$GS36))","v":0},0,0,{"$f":"IF(AND($X36>0,Tenant!$E36=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX36=FALSE,0,ROUND(SUM($AE36*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA36>0,Tenant!$E36=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ36=FALSE,0,ROUND(SUM($AF36*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO36,$GT36,$GW36,$HB36,$CQ36,$DF36,$DV36,$DX36,$DZ36,$EB36),IF(Account!$Q$2=TRUE,SUM($GO36,$GU36,$GW36,$HB36,$CQ36,$DF36,$DV36,$DX36,$DZ36,$EB36),SUM($GO36,$GT36,$GU36,$GV36,$GW36,$HB36,$CQ36,$DF36,$DV36,$DX36,$DZ36,$EB36)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D36,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,8,FALSE)=TRUE,$HD36<0),0,SUM(SUM(SUM($HD36/$AD36*$HE36)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,8,FALSE)=TRUE,$HD36<0),0,SUM(SUM(SUM($HD36/$AD36*$HF36)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU36,$DJ36,$DR36,$DT36,$DV36,$DX36,$DZ36,$EB36,$ED36,$EF36,$EH36,$EJ36,$FI36,$FK36,$FM36,$FO36,$GN36,$GV36,$GY36,$HA36)/$AD36*$X36*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU36,$DJ36,$DR36,$DT36,$DV36,$DX36,$DZ36,$EB36,$ED36,$EF36,$EH36,$EJ36,$FI36,$FK36,$FM36,$FO36,$GN36,$GV36,$GY36,$HA36)/$AD36*$AA36*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E36),$AD36,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D36,FctrChngDts!$C$17<=$E36),_xlfn.DAYS($D36,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E36),$AD36,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D36,FctrChngDts!$C$19<=$E36),_xlfn.DAYS($D36,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN36*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN36*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO36*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO36*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D36,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU36*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A36,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV36*Account!$AA$2)),5)","v":0}]
[36,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G37),0,IF($F37<=$G37,SUM($G37-$F37),IF($F37>$G37,SUM((Account!$L$2-$F37)+$G37+1))))","v":0},{"$f":"IF(AND($D37>=FctrChngDts!$C$2,$D37<=FctrChngDts!$D$2),$D37,\"\")","v":""},{"$f":"IF($I37=\"\",\"\",IF($E37<=FctrChngDts!$D$2,$E37,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D37<FctrChngDts!$E$2,$E37<FctrChngDts!$E$2),AND($D37>=FctrChngDts!$F$2,$E37>=FctrChngDts!$F$2)),\"\",IF(AND($D37>=FctrChngDts!$E$2,$D37<=FctrChngDts!$F$2),$D37,FctrChngDts!$E$2))","v":""},{"$f":"IF($K37=\"\",\"\",IF(AND($J37=$K37,$E37>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K37=$J37,$E37,IF(AND($E37>=FctrChngDts!$E$2,$E37<=FctrChngDts!$F$2),$E37,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D37<DATE(YEAR(Account!$J$2),6,1),$D37>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I37<FctrChngDts!$A$2,$J37<FctrChngDts!$A$2),AND($I37>=FctrChngDts!$B$2,$J37>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I37<FctrChngDts!$A$2,$J37>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I37>=FctrChngDts!$A$2,$J37<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I37<FctrChngDts!$B$2,$J37>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K37<FctrChngDts!$A$2,$L37<FctrChngDts!$A$2),AND($K37>=FctrChngDts!$B$2,$L37>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K37<FctrChngDts!$A$2,$L37>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K37>=FctrChngDts!$A$2,$L37<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K37<FctrChngDts!$B$2,$L37>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I37=\"\",$J37=0),0,IF(AND($N37=TRUE,$I37<>0),SUM($J37-$I37+1),IF($O37=TRUE,SUM(FctrChngDts!$A$2-$I37),IF($P37=TRUE,0,IF($Q37=TRUE,SUM($J37-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I37=\"\",$J37=0),0,IF($N37=TRUE,0,IF($O37=TRUE,SUM($J37-FctrChngDts!$A$2+1),IF(AND($P37=TRUE,$I37<>0),SUM($J37-$I37+1),IF($Q37=TRUE,SUM(FctrChngDts!$B$2-$I37),0)))))","v":0},0,{"$f":"IF(OR($K37=\"\",$L37=0),0,IF(AND($R37=TRUE,$K37<>0),SUM($L37-$K37+1),IF($S37=TRUE,SUM(FctrChngDts!$A$2-$K37),IF($T37=TRUE,0,IF($U37=TRUE,SUM($L37-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K37=\"\",$L37=0),0,IF($R37=TRUE,0,IF($S37=TRUE,SUM($L37-FctrChngDts!$A$2+1),IF(AND($T37=TRUE,$K37<>0),SUM($L37-$K37+1),IF($U37=TRUE,SUM(FctrChngDts!$B$2-$K37),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A37,Tenant!$A37:$J536,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR37=FALSE,VLOOKUP($AQ37,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ37,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR37=FALSE,VLOOKUP($AQ37,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ37,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR37=FALSE,VLOOKUP($AQ37,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ37,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR37=FALSE,VLOOKUP($AQ37,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ37,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A37,Tenant!$A37:$J536,6,FALSE)","v":0},{"$f":"VLOOKUP($A37,Tenant!$A37:$J536,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG37=FALSE,0,IF($DU37=TRUE,SUM($BS37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS37*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DU37=TRUE,SUM($BT37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT37*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DU37=TRUE,SUM($BU37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU37*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DU37=TRUE,SUM($BV37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DU37=TRUE,SUM($BW37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW37*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG37=FALSE,0,IF($DU37=TRUE,SUM($BX37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX37*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN37=FALSE,0,IF($H37=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP37=FALSE,0,ROUND(SUM($BY37*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR37=FALSE,0,ROUND(SUM($X37*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY37=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X37),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X37)),5)","v":0},{"$f":"SUM(ROUND($CH37:$CM37,2),$CO37,$CQ37,$CS37)","v":0},false,{"$f":"ROUND(IF($CV37=FALSE,0,IF($DY37=TRUE,SUM($BZ37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ37*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV37=FALSE,0,IF($DY37=TRUE,SUM($CA37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA37*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV37=FALSE,0,IF($DY37=TRUE,SUM($CB37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB37*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV37=FALSE,0,IF($DY37=TRUE,SUM($CC37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV37=FALSE,0,IF($DY37=TRUE,SUM($CD37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD37*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV37=FALSE,0,IF($DY37=TRUE,SUM($CE37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE37*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC37=FALSE,0,IF($H37=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE37=FALSE,0,ROUND(SUM($CF37*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG37=FALSE,0,ROUND(SUM($AA37*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY37=TRUE,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA37),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA37)),5)","v":0},{"$f":"SUM(ROUND($CW37:$DB37,2),$DD37,$DF37,$DH37)","v":0},0,{"$f":"SUM(SUM($CU37*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ37*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU37*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ37*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL37,IF(VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM37,$DK37))","v":0},0,false,0,false,0,{"$f":"IF(AND($X37>0,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU37=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH37:$CM37,$CS37,$ED37,$EL37,$ET37:$EY37)-SUM($BY37*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH37:$CM37,$CS37,$ED37,$EL37,$EN37:$ES37)-SUM($BY37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X37>0,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW37=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH37:$CM37,$CO37,$CQ37,$CS37,$ED37,$EF37,$EH37,$EJ37,$ET37:$EY37)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH37:$CM37,$CO37,$CQ37,$CS37,$ED37,$EF37,$EH37,$EJ37,ET37:$EX37)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA37>0,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY37=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW37:$DB37,$DH37,$ED37,$FQ37,$FY37:$GD37)-SUM($CF37*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW37:$DB37,$DH37,$ED37,$FQ37,$FS37:$FX37)-SUM($CF37*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA37>0,VLOOKUP($A37,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA37=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW37:$DB37,$DD37,$DF37,$DH37,$FI37,$FK37,$FM37,$FO37,$FY37:$GD37)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW37:$DB37,$DD37,$DF37,$DH37,$FI37,$FK37,$FM37,$FO37,$FY37:$GD37)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E37<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC37=FALSE,0,ROUND(SUM($AE37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X37>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE37=FALSE,0,ROUND(SUM($BY37*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG37=FALSE,0,SUM($BY37*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X37>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI37=FALSE,0,SUM($BY37*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X37>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK37=TRUE,$X37>0),SUM($BY37*Account!$T$2),0)","v":0},{"$f":"IF(AND($X37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM37=FALSE,0,ROUND(SUM($BS37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM37=FALSE,0,ROUND(SUM($BT37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM37=FALSE,0,ROUND(SUM($BU37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM37=FALSE,0,ROUND(SUM($BV37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM37=FALSE,0,ROUND(SUM($BW37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM37=FALSE,0,ROUND(SUM($BX37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H37/$AD37*$X37),5),0)","v":0},{"$f":"ROUND(SUM($FA37*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ37=FALSE,$FB37,ROUND(MAX(0,SUM(SUM($ET37:$EY37)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE37=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I37","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF37*Account!$AA$2),SUM($FF37*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E37<>\"D-CARE\",Tenant!$F37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH37=FALSE,0,ROUND(SUM($AF37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA37>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A37,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY37=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ37=FALSE,0,ROUND(SUM($CF37*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA37>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA37>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL37=FALSE,0,SUM($CF37*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA37>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN37=FALSE,0,SUM($CF37*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA37>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP37=TRUE,$AA37>0),SUM($CF37*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA37>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR37=FALSE,0,ROUND(SUM($BZ37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR37=FALSE,0,ROUND(SUM($CA37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR37=FALSE,0,ROUND(SUM($CB37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR37=FALSE,0,ROUND(SUM($CC37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR37=FALSE,0,ROUND(SUM($CD37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR37=FALSE,0,ROUND(SUM($CE37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ37*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA37*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB37*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC37*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD37*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE37*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H37/$AD37*$AA37),5),0)","v":0},{"$f":"ROUND(SUM($GF37*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE37=FALSE,$GG37,ROUND(MAX(0,SUM(SUM($FY37:$GD37)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ37=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I37","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK37*Account!$AA$2),SUM($GK37*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D37<=FctrChngDts!$B$14,$E37>FctrChngDts!$B$14),AND($D37<=FctrChngDts!$C$14,$E37>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM37=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP37:$GS37))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO37,$DD37,$GP37:$GS37))","v":0},0,0,{"$f":"IF(AND($X37>0,Tenant!$E37=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX37=FALSE,0,ROUND(SUM($AE37*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA37>0,Tenant!$E37=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ37=FALSE,0,ROUND(SUM($AF37*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO37,$GT37,$GW37,$HB37,$CQ37,$DF37,$DV37,$DX37,$DZ37,$EB37),IF(Account!$Q$2=TRUE,SUM($GO37,$GU37,$GW37,$HB37,$CQ37,$DF37,$DV37,$DX37,$DZ37,$EB37),SUM($GO37,$GT37,$GU37,$GV37,$GW37,$HB37,$CQ37,$DF37,$DV37,$DX37,$DZ37,$EB37)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D37,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,8,FALSE)=TRUE,$HD37<0),0,SUM(SUM(SUM($HD37/$AD37*$HE37)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,8,FALSE)=TRUE,$HD37<0),0,SUM(SUM(SUM($HD37/$AD37*$HF37)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU37,$DJ37,$DR37,$DT37,$DV37,$DX37,$DZ37,$EB37,$ED37,$EF37,$EH37,$EJ37,$FI37,$FK37,$FM37,$FO37,$GN37,$GV37,$GY37,$HA37)/$AD37*$X37*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU37,$DJ37,$DR37,$DT37,$DV37,$DX37,$DZ37,$EB37,$ED37,$EF37,$EH37,$EJ37,$FI37,$FK37,$FM37,$FO37,$GN37,$GV37,$GY37,$HA37)/$AD37*$AA37*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E37),$AD37,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D37,FctrChngDts!$C$17<=$E37),_xlfn.DAYS($D37,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E37),$AD37,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D37,FctrChngDts!$C$19<=$E37),_xlfn.DAYS($D37,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN37*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN37*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO37*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO37*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D37,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU37*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A37,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV37*Account!$AA$2)),5)","v":0}]
[37,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G38),0,IF($F38<=$G38,SUM($G38-$F38),IF($F38>$G38,SUM((Account!$L$2-$F38)+$G38+1))))","v":0},{"$f":"IF(AND($D38>=FctrChngDts!$C$2,$D38<=FctrChngDts!$D$2),$D38,\"\")","v":""},{"$f":"IF($I38=\"\",\"\",IF($E38<=FctrChngDts!$D$2,$E38,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D38<FctrChngDts!$E$2,$E38<FctrChngDts!$E$2),AND($D38>=FctrChngDts!$F$2,$E38>=FctrChngDts!$F$2)),\"\",IF(AND($D38>=FctrChngDts!$E$2,$D38<=FctrChngDts!$F$2),$D38,FctrChngDts!$E$2))","v":""},{"$f":"IF($K38=\"\",\"\",IF(AND($J38=$K38,$E38>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K38=$J38,$E38,IF(AND($E38>=FctrChngDts!$E$2,$E38<=FctrChngDts!$F$2),$E38,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D38<DATE(YEAR(Account!$J$2),6,1),$D38>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I38<FctrChngDts!$A$2,$J38<FctrChngDts!$A$2),AND($I38>=FctrChngDts!$B$2,$J38>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I38<FctrChngDts!$A$2,$J38>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I38>=FctrChngDts!$A$2,$J38<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I38<FctrChngDts!$B$2,$J38>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K38<FctrChngDts!$A$2,$L38<FctrChngDts!$A$2),AND($K38>=FctrChngDts!$B$2,$L38>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K38<FctrChngDts!$A$2,$L38>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K38>=FctrChngDts!$A$2,$L38<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K38<FctrChngDts!$B$2,$L38>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I38=\"\",$J38=0),0,IF(AND($N38=TRUE,$I38<>0),SUM($J38-$I38+1),IF($O38=TRUE,SUM(FctrChngDts!$A$2-$I38),IF($P38=TRUE,0,IF($Q38=TRUE,SUM($J38-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I38=\"\",$J38=0),0,IF($N38=TRUE,0,IF($O38=TRUE,SUM($J38-FctrChngDts!$A$2+1),IF(AND($P38=TRUE,$I38<>0),SUM($J38-$I38+1),IF($Q38=TRUE,SUM(FctrChngDts!$B$2-$I38),0)))))","v":0},0,{"$f":"IF(OR($K38=\"\",$L38=0),0,IF(AND($R38=TRUE,$K38<>0),SUM($L38-$K38+1),IF($S38=TRUE,SUM(FctrChngDts!$A$2-$K38),IF($T38=TRUE,0,IF($U38=TRUE,SUM($L38-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K38=\"\",$L38=0),0,IF($R38=TRUE,0,IF($S38=TRUE,SUM($L38-FctrChngDts!$A$2+1),IF(AND($T38=TRUE,$K38<>0),SUM($L38-$K38+1),IF($U38=TRUE,SUM(FctrChngDts!$B$2-$K38),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A38,Tenant!$A38:$J537,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR38=FALSE,VLOOKUP($AQ38,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ38,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR38=FALSE,VLOOKUP($AQ38,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ38,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR38=FALSE,VLOOKUP($AQ38,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ38,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR38=FALSE,VLOOKUP($AQ38,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ38,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A38,Tenant!$A38:$J537,6,FALSE)","v":0},{"$f":"VLOOKUP($A38,Tenant!$A38:$J537,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG38=FALSE,0,IF($DU38=TRUE,SUM($BS38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS38*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DU38=TRUE,SUM($BT38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT38*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DU38=TRUE,SUM($BU38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU38*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DU38=TRUE,SUM($BV38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DU38=TRUE,SUM($BW38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW38*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG38=FALSE,0,IF($DU38=TRUE,SUM($BX38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX38*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN38=FALSE,0,IF($H38=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP38=FALSE,0,ROUND(SUM($BY38*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR38=FALSE,0,ROUND(SUM($X38*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY38=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X38),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X38)),5)","v":0},{"$f":"SUM(ROUND($CH38:$CM38,2),$CO38,$CQ38,$CS38)","v":0},false,{"$f":"ROUND(IF($CV38=FALSE,0,IF($DY38=TRUE,SUM($BZ38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ38*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV38=FALSE,0,IF($DY38=TRUE,SUM($CA38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA38*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV38=FALSE,0,IF($DY38=TRUE,SUM($CB38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB38*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV38=FALSE,0,IF($DY38=TRUE,SUM($CC38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV38=FALSE,0,IF($DY38=TRUE,SUM($CD38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD38*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV38=FALSE,0,IF($DY38=TRUE,SUM($CE38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE38*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC38=FALSE,0,IF($H38=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE38=FALSE,0,ROUND(SUM($CF38*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG38=FALSE,0,ROUND(SUM($AA38*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY38=TRUE,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA38),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA38)),5)","v":0},{"$f":"SUM(ROUND($CW38:$DB38,2),$DD38,$DF38,$DH38)","v":0},0,{"$f":"SUM(SUM($CU38*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ38*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU38*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ38*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL38,IF(VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM38,$DK38))","v":0},0,false,0,false,0,{"$f":"IF(AND($X38>0,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU38=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH38:$CM38,$CS38,$ED38,$EL38,$ET38:$EY38)-SUM($BY38*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH38:$CM38,$CS38,$ED38,$EL38,$EN38:$ES38)-SUM($BY38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X38>0,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW38=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH38:$CM38,$CO38,$CQ38,$CS38,$ED38,$EF38,$EH38,$EJ38,$ET38:$EY38)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH38:$CM38,$CO38,$CQ38,$CS38,$ED38,$EF38,$EH38,$EJ38,ET38:$EX38)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA38>0,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY38=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW38:$DB38,$DH38,$ED38,$FQ38,$FY38:$GD38)-SUM($CF38*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW38:$DB38,$DH38,$ED38,$FQ38,$FS38:$FX38)-SUM($CF38*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA38>0,VLOOKUP($A38,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA38=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW38:$DB38,$DD38,$DF38,$DH38,$FI38,$FK38,$FM38,$FO38,$FY38:$GD38)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW38:$DB38,$DD38,$DF38,$DH38,$FI38,$FK38,$FM38,$FO38,$FY38:$GD38)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E38<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC38=FALSE,0,ROUND(SUM($AE38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X38>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE38=FALSE,0,ROUND(SUM($BY38*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG38=FALSE,0,SUM($BY38*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X38>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI38=FALSE,0,SUM($BY38*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X38>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK38=TRUE,$X38>0),SUM($BY38*Account!$T$2),0)","v":0},{"$f":"IF(AND($X38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM38=FALSE,0,ROUND(SUM($BS38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM38=FALSE,0,ROUND(SUM($BT38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM38=FALSE,0,ROUND(SUM($BU38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM38=FALSE,0,ROUND(SUM($BV38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM38=FALSE,0,ROUND(SUM($BW38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM38=FALSE,0,ROUND(SUM($BX38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H38/$AD38*$X38),5),0)","v":0},{"$f":"ROUND(SUM($FA38*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ38=FALSE,$FB38,ROUND(MAX(0,SUM(SUM($ET38:$EY38)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE38=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I38","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF38*Account!$AA$2),SUM($FF38*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E38<>\"D-CARE\",Tenant!$F38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH38=FALSE,0,ROUND(SUM($AF38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA38>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A38,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY38=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ38=FALSE,0,ROUND(SUM($CF38*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA38>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA38>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL38=FALSE,0,SUM($CF38*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA38>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN38=FALSE,0,SUM($CF38*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA38>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP38=TRUE,$AA38>0),SUM($CF38*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA38>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR38=FALSE,0,ROUND(SUM($BZ38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR38=FALSE,0,ROUND(SUM($CA38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR38=FALSE,0,ROUND(SUM($CB38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR38=FALSE,0,ROUND(SUM($CC38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR38=FALSE,0,ROUND(SUM($CD38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR38=FALSE,0,ROUND(SUM($CE38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ38*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA38*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB38*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC38*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD38*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE38*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H38/$AD38*$AA38),5),0)","v":0},{"$f":"ROUND(SUM($GF38*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE38=FALSE,$GG38,ROUND(MAX(0,SUM(SUM($FY38:$GD38)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ38=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I38","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK38*Account!$AA$2),SUM($GK38*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D38<=FctrChngDts!$B$14,$E38>FctrChngDts!$B$14),AND($D38<=FctrChngDts!$C$14,$E38>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM38=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP38:$GS38))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO38,$DD38,$GP38:$GS38))","v":0},0,0,{"$f":"IF(AND($X38>0,Tenant!$E38=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX38=FALSE,0,ROUND(SUM($AE38*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA38>0,Tenant!$E38=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ38=FALSE,0,ROUND(SUM($AF38*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO38,$GT38,$GW38,$HB38,$CQ38,$DF38,$DV38,$DX38,$DZ38,$EB38),IF(Account!$Q$2=TRUE,SUM($GO38,$GU38,$GW38,$HB38,$CQ38,$DF38,$DV38,$DX38,$DZ38,$EB38),SUM($GO38,$GT38,$GU38,$GV38,$GW38,$HB38,$CQ38,$DF38,$DV38,$DX38,$DZ38,$EB38)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D38,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,8,FALSE)=TRUE,$HD38<0),0,SUM(SUM(SUM($HD38/$AD38*$HE38)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,8,FALSE)=TRUE,$HD38<0),0,SUM(SUM(SUM($HD38/$AD38*$HF38)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU38,$DJ38,$DR38,$DT38,$DV38,$DX38,$DZ38,$EB38,$ED38,$EF38,$EH38,$EJ38,$FI38,$FK38,$FM38,$FO38,$GN38,$GV38,$GY38,$HA38)/$AD38*$X38*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU38,$DJ38,$DR38,$DT38,$DV38,$DX38,$DZ38,$EB38,$ED38,$EF38,$EH38,$EJ38,$FI38,$FK38,$FM38,$FO38,$GN38,$GV38,$GY38,$HA38)/$AD38*$AA38*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E38),$AD38,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D38,FctrChngDts!$C$17<=$E38),_xlfn.DAYS($D38,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E38),$AD38,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D38,FctrChngDts!$C$19<=$E38),_xlfn.DAYS($D38,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN38*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN38*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO38*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO38*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D38,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU38*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A38,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV38*Account!$AA$2)),5)","v":0}]
[38,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G39),0,IF($F39<=$G39,SUM($G39-$F39),IF($F39>$G39,SUM((Account!$L$2-$F39)+$G39+1))))","v":0},{"$f":"IF(AND($D39>=FctrChngDts!$C$2,$D39<=FctrChngDts!$D$2),$D39,\"\")","v":""},{"$f":"IF($I39=\"\",\"\",IF($E39<=FctrChngDts!$D$2,$E39,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D39<FctrChngDts!$E$2,$E39<FctrChngDts!$E$2),AND($D39>=FctrChngDts!$F$2,$E39>=FctrChngDts!$F$2)),\"\",IF(AND($D39>=FctrChngDts!$E$2,$D39<=FctrChngDts!$F$2),$D39,FctrChngDts!$E$2))","v":""},{"$f":"IF($K39=\"\",\"\",IF(AND($J39=$K39,$E39>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K39=$J39,$E39,IF(AND($E39>=FctrChngDts!$E$2,$E39<=FctrChngDts!$F$2),$E39,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D39<DATE(YEAR(Account!$J$2),6,1),$D39>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I39<FctrChngDts!$A$2,$J39<FctrChngDts!$A$2),AND($I39>=FctrChngDts!$B$2,$J39>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I39<FctrChngDts!$A$2,$J39>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I39>=FctrChngDts!$A$2,$J39<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I39<FctrChngDts!$B$2,$J39>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K39<FctrChngDts!$A$2,$L39<FctrChngDts!$A$2),AND($K39>=FctrChngDts!$B$2,$L39>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K39<FctrChngDts!$A$2,$L39>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K39>=FctrChngDts!$A$2,$L39<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K39<FctrChngDts!$B$2,$L39>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I39=\"\",$J39=0),0,IF(AND($N39=TRUE,$I39<>0),SUM($J39-$I39+1),IF($O39=TRUE,SUM(FctrChngDts!$A$2-$I39),IF($P39=TRUE,0,IF($Q39=TRUE,SUM($J39-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I39=\"\",$J39=0),0,IF($N39=TRUE,0,IF($O39=TRUE,SUM($J39-FctrChngDts!$A$2+1),IF(AND($P39=TRUE,$I39<>0),SUM($J39-$I39+1),IF($Q39=TRUE,SUM(FctrChngDts!$B$2-$I39),0)))))","v":0},0,{"$f":"IF(OR($K39=\"\",$L39=0),0,IF(AND($R39=TRUE,$K39<>0),SUM($L39-$K39+1),IF($S39=TRUE,SUM(FctrChngDts!$A$2-$K39),IF($T39=TRUE,0,IF($U39=TRUE,SUM($L39-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K39=\"\",$L39=0),0,IF($R39=TRUE,0,IF($S39=TRUE,SUM($L39-FctrChngDts!$A$2+1),IF(AND($T39=TRUE,$K39<>0),SUM($L39-$K39+1),IF($U39=TRUE,SUM(FctrChngDts!$B$2-$K39),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A39,Tenant!$A39:$J538,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR39=FALSE,VLOOKUP($AQ39,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ39,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR39=FALSE,VLOOKUP($AQ39,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ39,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR39=FALSE,VLOOKUP($AQ39,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ39,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR39=FALSE,VLOOKUP($AQ39,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ39,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A39,Tenant!$A39:$J538,6,FALSE)","v":0},{"$f":"VLOOKUP($A39,Tenant!$A39:$J538,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG39=FALSE,0,IF($DU39=TRUE,SUM($BS39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS39*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DU39=TRUE,SUM($BT39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT39*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DU39=TRUE,SUM($BU39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU39*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DU39=TRUE,SUM($BV39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DU39=TRUE,SUM($BW39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW39*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG39=FALSE,0,IF($DU39=TRUE,SUM($BX39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX39*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN39=FALSE,0,IF($H39=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP39=FALSE,0,ROUND(SUM($BY39*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR39=FALSE,0,ROUND(SUM($X39*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY39=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X39),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X39)),5)","v":0},{"$f":"SUM(ROUND($CH39:$CM39,2),$CO39,$CQ39,$CS39)","v":0},false,{"$f":"ROUND(IF($CV39=FALSE,0,IF($DY39=TRUE,SUM($BZ39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ39*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV39=FALSE,0,IF($DY39=TRUE,SUM($CA39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA39*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV39=FALSE,0,IF($DY39=TRUE,SUM($CB39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB39*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV39=FALSE,0,IF($DY39=TRUE,SUM($CC39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV39=FALSE,0,IF($DY39=TRUE,SUM($CD39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD39*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV39=FALSE,0,IF($DY39=TRUE,SUM($CE39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE39*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC39=FALSE,0,IF($H39=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE39=FALSE,0,ROUND(SUM($CF39*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG39=FALSE,0,ROUND(SUM($AA39*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY39=TRUE,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA39),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA39)),5)","v":0},{"$f":"SUM(ROUND($CW39:$DB39,2),$DD39,$DF39,$DH39)","v":0},0,{"$f":"SUM(SUM($CU39*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ39*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU39*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ39*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL39,IF(VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM39,$DK39))","v":0},0,false,0,false,0,{"$f":"IF(AND($X39>0,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU39=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH39:$CM39,$CS39,$ED39,$EL39,$ET39:$EY39)-SUM($BY39*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH39:$CM39,$CS39,$ED39,$EL39,$EN39:$ES39)-SUM($BY39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X39>0,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW39=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH39:$CM39,$CO39,$CQ39,$CS39,$ED39,$EF39,$EH39,$EJ39,$ET39:$EY39)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH39:$CM39,$CO39,$CQ39,$CS39,$ED39,$EF39,$EH39,$EJ39,ET39:$EX39)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA39>0,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY39=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW39:$DB39,$DH39,$ED39,$FQ39,$FY39:$GD39)-SUM($CF39*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW39:$DB39,$DH39,$ED39,$FQ39,$FS39:$FX39)-SUM($CF39*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA39>0,VLOOKUP($A39,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA39=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW39:$DB39,$DD39,$DF39,$DH39,$FI39,$FK39,$FM39,$FO39,$FY39:$GD39)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW39:$DB39,$DD39,$DF39,$DH39,$FI39,$FK39,$FM39,$FO39,$FY39:$GD39)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E39<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC39=FALSE,0,ROUND(SUM($AE39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X39>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE39=FALSE,0,ROUND(SUM($BY39*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG39=FALSE,0,SUM($BY39*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X39>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI39=FALSE,0,SUM($BY39*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X39>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK39=TRUE,$X39>0),SUM($BY39*Account!$T$2),0)","v":0},{"$f":"IF(AND($X39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM39=FALSE,0,ROUND(SUM($BS39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM39=FALSE,0,ROUND(SUM($BT39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM39=FALSE,0,ROUND(SUM($BU39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM39=FALSE,0,ROUND(SUM($BV39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM39=FALSE,0,ROUND(SUM($BW39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM39=FALSE,0,ROUND(SUM($BX39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H39/$AD39*$X39),5),0)","v":0},{"$f":"ROUND(SUM($FA39*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ39=FALSE,$FB39,ROUND(MAX(0,SUM(SUM($ET39:$EY39)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE39=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I39","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF39*Account!$AA$2),SUM($FF39*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E39<>\"D-CARE\",Tenant!$F39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH39=FALSE,0,ROUND(SUM($AF39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA39>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A39,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY39=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ39=FALSE,0,ROUND(SUM($CF39*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA39>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA39>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL39=FALSE,0,SUM($CF39*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA39>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN39=FALSE,0,SUM($CF39*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA39>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP39=TRUE,$AA39>0),SUM($CF39*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA39>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR39=FALSE,0,ROUND(SUM($BZ39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR39=FALSE,0,ROUND(SUM($CA39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR39=FALSE,0,ROUND(SUM($CB39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR39=FALSE,0,ROUND(SUM($CC39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR39=FALSE,0,ROUND(SUM($CD39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR39=FALSE,0,ROUND(SUM($CE39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ39*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA39*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB39*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC39*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD39*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE39*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H39/$AD39*$AA39),5),0)","v":0},{"$f":"ROUND(SUM($GF39*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE39=FALSE,$GG39,ROUND(MAX(0,SUM(SUM($FY39:$GD39)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ39=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I39","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK39*Account!$AA$2),SUM($GK39*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D39<=FctrChngDts!$B$14,$E39>FctrChngDts!$B$14),AND($D39<=FctrChngDts!$C$14,$E39>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM39=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP39:$GS39))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO39,$DD39,$GP39:$GS39))","v":0},0,0,{"$f":"IF(AND($X39>0,Tenant!$E39=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX39=FALSE,0,ROUND(SUM($AE39*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA39>0,Tenant!$E39=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ39=FALSE,0,ROUND(SUM($AF39*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO39,$GT39,$GW39,$HB39,$CQ39,$DF39,$DV39,$DX39,$DZ39,$EB39),IF(Account!$Q$2=TRUE,SUM($GO39,$GU39,$GW39,$HB39,$CQ39,$DF39,$DV39,$DX39,$DZ39,$EB39),SUM($GO39,$GT39,$GU39,$GV39,$GW39,$HB39,$CQ39,$DF39,$DV39,$DX39,$DZ39,$EB39)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D39,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,8,FALSE)=TRUE,$HD39<0),0,SUM(SUM(SUM($HD39/$AD39*$HE39)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,8,FALSE)=TRUE,$HD39<0),0,SUM(SUM(SUM($HD39/$AD39*$HF39)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU39,$DJ39,$DR39,$DT39,$DV39,$DX39,$DZ39,$EB39,$ED39,$EF39,$EH39,$EJ39,$FI39,$FK39,$FM39,$FO39,$GN39,$GV39,$GY39,$HA39)/$AD39*$X39*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU39,$DJ39,$DR39,$DT39,$DV39,$DX39,$DZ39,$EB39,$ED39,$EF39,$EH39,$EJ39,$FI39,$FK39,$FM39,$FO39,$GN39,$GV39,$GY39,$HA39)/$AD39*$AA39*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E39),$AD39,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D39,FctrChngDts!$C$17<=$E39),_xlfn.DAYS($D39,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E39),$AD39,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D39,FctrChngDts!$C$19<=$E39),_xlfn.DAYS($D39,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN39*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN39*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO39*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO39*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D39,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU39*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A39,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV39*Account!$AA$2)),5)","v":0}]
[39,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G40),0,IF($F40<=$G40,SUM($G40-$F40),IF($F40>$G40,SUM((Account!$L$2-$F40)+$G40+1))))","v":0},{"$f":"IF(AND($D40>=FctrChngDts!$C$2,$D40<=FctrChngDts!$D$2),$D40,\"\")","v":""},{"$f":"IF($I40=\"\",\"\",IF($E40<=FctrChngDts!$D$2,$E40,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D40<FctrChngDts!$E$2,$E40<FctrChngDts!$E$2),AND($D40>=FctrChngDts!$F$2,$E40>=FctrChngDts!$F$2)),\"\",IF(AND($D40>=FctrChngDts!$E$2,$D40<=FctrChngDts!$F$2),$D40,FctrChngDts!$E$2))","v":""},{"$f":"IF($K40=\"\",\"\",IF(AND($J40=$K40,$E40>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K40=$J40,$E40,IF(AND($E40>=FctrChngDts!$E$2,$E40<=FctrChngDts!$F$2),$E40,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D40<DATE(YEAR(Account!$J$2),6,1),$D40>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I40<FctrChngDts!$A$2,$J40<FctrChngDts!$A$2),AND($I40>=FctrChngDts!$B$2,$J40>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I40<FctrChngDts!$A$2,$J40>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I40>=FctrChngDts!$A$2,$J40<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I40<FctrChngDts!$B$2,$J40>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K40<FctrChngDts!$A$2,$L40<FctrChngDts!$A$2),AND($K40>=FctrChngDts!$B$2,$L40>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K40<FctrChngDts!$A$2,$L40>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K40>=FctrChngDts!$A$2,$L40<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K40<FctrChngDts!$B$2,$L40>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I40=\"\",$J40=0),0,IF(AND($N40=TRUE,$I40<>0),SUM($J40-$I40+1),IF($O40=TRUE,SUM(FctrChngDts!$A$2-$I40),IF($P40=TRUE,0,IF($Q40=TRUE,SUM($J40-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I40=\"\",$J40=0),0,IF($N40=TRUE,0,IF($O40=TRUE,SUM($J40-FctrChngDts!$A$2+1),IF(AND($P40=TRUE,$I40<>0),SUM($J40-$I40+1),IF($Q40=TRUE,SUM(FctrChngDts!$B$2-$I40),0)))))","v":0},0,{"$f":"IF(OR($K40=\"\",$L40=0),0,IF(AND($R40=TRUE,$K40<>0),SUM($L40-$K40+1),IF($S40=TRUE,SUM(FctrChngDts!$A$2-$K40),IF($T40=TRUE,0,IF($U40=TRUE,SUM($L40-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K40=\"\",$L40=0),0,IF($R40=TRUE,0,IF($S40=TRUE,SUM($L40-FctrChngDts!$A$2+1),IF(AND($T40=TRUE,$K40<>0),SUM($L40-$K40+1),IF($U40=TRUE,SUM(FctrChngDts!$B$2-$K40),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A40,Tenant!$A40:$J539,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR40=FALSE,VLOOKUP($AQ40,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ40,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR40=FALSE,VLOOKUP($AQ40,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ40,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR40=FALSE,VLOOKUP($AQ40,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ40,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR40=FALSE,VLOOKUP($AQ40,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ40,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A40,Tenant!$A40:$J539,6,FALSE)","v":0},{"$f":"VLOOKUP($A40,Tenant!$A40:$J539,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG40=FALSE,0,IF($DU40=TRUE,SUM($BS40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS40*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DU40=TRUE,SUM($BT40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT40*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DU40=TRUE,SUM($BU40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU40*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DU40=TRUE,SUM($BV40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DU40=TRUE,SUM($BW40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW40*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG40=FALSE,0,IF($DU40=TRUE,SUM($BX40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX40*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN40=FALSE,0,IF($H40=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP40=FALSE,0,ROUND(SUM($BY40*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR40=FALSE,0,ROUND(SUM($X40*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY40=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X40),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X40)),5)","v":0},{"$f":"SUM(ROUND($CH40:$CM40,2),$CO40,$CQ40,$CS40)","v":0},false,{"$f":"ROUND(IF($CV40=FALSE,0,IF($DY40=TRUE,SUM($BZ40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ40*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV40=FALSE,0,IF($DY40=TRUE,SUM($CA40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA40*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV40=FALSE,0,IF($DY40=TRUE,SUM($CB40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB40*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV40=FALSE,0,IF($DY40=TRUE,SUM($CC40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV40=FALSE,0,IF($DY40=TRUE,SUM($CD40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD40*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV40=FALSE,0,IF($DY40=TRUE,SUM($CE40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE40*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC40=FALSE,0,IF($H40=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE40=FALSE,0,ROUND(SUM($CF40*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG40=FALSE,0,ROUND(SUM($AA40*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY40=TRUE,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA40),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA40)),5)","v":0},{"$f":"SUM(ROUND($CW40:$DB40,2),$DD40,$DF40,$DH40)","v":0},0,{"$f":"SUM(SUM($CU40*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ40*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU40*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ40*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL40,IF(VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM40,$DK40))","v":0},0,false,0,false,0,{"$f":"IF(AND($X40>0,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU40=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH40:$CM40,$CS40,$ED40,$EL40,$ET40:$EY40)-SUM($BY40*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH40:$CM40,$CS40,$ED40,$EL40,$EN40:$ES40)-SUM($BY40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X40>0,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW40=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH40:$CM40,$CO40,$CQ40,$CS40,$ED40,$EF40,$EH40,$EJ40,$ET40:$EY40)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH40:$CM40,$CO40,$CQ40,$CS40,$ED40,$EF40,$EH40,$EJ40,ET40:$EX40)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA40>0,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY40=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW40:$DB40,$DH40,$ED40,$FQ40,$FY40:$GD40)-SUM($CF40*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW40:$DB40,$DH40,$ED40,$FQ40,$FS40:$FX40)-SUM($CF40*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA40>0,VLOOKUP($A40,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA40=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW40:$DB40,$DD40,$DF40,$DH40,$FI40,$FK40,$FM40,$FO40,$FY40:$GD40)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW40:$DB40,$DD40,$DF40,$DH40,$FI40,$FK40,$FM40,$FO40,$FY40:$GD40)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E40<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC40=FALSE,0,ROUND(SUM($AE40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X40>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE40=FALSE,0,ROUND(SUM($BY40*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG40=FALSE,0,SUM($BY40*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X40>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI40=FALSE,0,SUM($BY40*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X40>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK40=TRUE,$X40>0),SUM($BY40*Account!$T$2),0)","v":0},{"$f":"IF(AND($X40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM40=FALSE,0,ROUND(SUM($BS40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM40=FALSE,0,ROUND(SUM($BT40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM40=FALSE,0,ROUND(SUM($BU40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM40=FALSE,0,ROUND(SUM($BV40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM40=FALSE,0,ROUND(SUM($BW40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM40=FALSE,0,ROUND(SUM($BX40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H40/$AD40*$X40),5),0)","v":0},{"$f":"ROUND(SUM($FA40*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ40=FALSE,$FB40,ROUND(MAX(0,SUM(SUM($ET40:$EY40)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE40=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I40","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF40*Account!$AA$2),SUM($FF40*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E40<>\"D-CARE\",Tenant!$F40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH40=FALSE,0,ROUND(SUM($AF40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA40>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A40,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY40=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ40=FALSE,0,ROUND(SUM($CF40*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA40>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA40>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL40=FALSE,0,SUM($CF40*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA40>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN40=FALSE,0,SUM($CF40*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA40>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP40=TRUE,$AA40>0),SUM($CF40*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA40>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR40=FALSE,0,ROUND(SUM($BZ40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR40=FALSE,0,ROUND(SUM($CA40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR40=FALSE,0,ROUND(SUM($CB40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR40=FALSE,0,ROUND(SUM($CC40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR40=FALSE,0,ROUND(SUM($CD40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR40=FALSE,0,ROUND(SUM($CE40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ40*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA40*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB40*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC40*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD40*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE40*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H40/$AD40*$AA40),5),0)","v":0},{"$f":"ROUND(SUM($GF40*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE40=FALSE,$GG40,ROUND(MAX(0,SUM(SUM($FY40:$GD40)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ40=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I40","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK40*Account!$AA$2),SUM($GK40*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D40<=FctrChngDts!$B$14,$E40>FctrChngDts!$B$14),AND($D40<=FctrChngDts!$C$14,$E40>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM40=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP40:$GS40))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO40,$DD40,$GP40:$GS40))","v":0},0,0,{"$f":"IF(AND($X40>0,Tenant!$E40=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX40=FALSE,0,ROUND(SUM($AE40*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA40>0,Tenant!$E40=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ40=FALSE,0,ROUND(SUM($AF40*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO40,$GT40,$GW40,$HB40,$CQ40,$DF40,$DV40,$DX40,$DZ40,$EB40),IF(Account!$Q$2=TRUE,SUM($GO40,$GU40,$GW40,$HB40,$CQ40,$DF40,$DV40,$DX40,$DZ40,$EB40),SUM($GO40,$GT40,$GU40,$GV40,$GW40,$HB40,$CQ40,$DF40,$DV40,$DX40,$DZ40,$EB40)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D40,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,8,FALSE)=TRUE,$HD40<0),0,SUM(SUM(SUM($HD40/$AD40*$HE40)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,8,FALSE)=TRUE,$HD40<0),0,SUM(SUM(SUM($HD40/$AD40*$HF40)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU40,$DJ40,$DR40,$DT40,$DV40,$DX40,$DZ40,$EB40,$ED40,$EF40,$EH40,$EJ40,$FI40,$FK40,$FM40,$FO40,$GN40,$GV40,$GY40,$HA40)/$AD40*$X40*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU40,$DJ40,$DR40,$DT40,$DV40,$DX40,$DZ40,$EB40,$ED40,$EF40,$EH40,$EJ40,$FI40,$FK40,$FM40,$FO40,$GN40,$GV40,$GY40,$HA40)/$AD40*$AA40*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E40),$AD40,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D40,FctrChngDts!$C$17<=$E40),_xlfn.DAYS($D40,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E40),$AD40,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D40,FctrChngDts!$C$19<=$E40),_xlfn.DAYS($D40,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN40*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN40*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO40*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO40*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D40,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU40*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A40,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV40*Account!$AA$2)),5)","v":0}]
[40,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G41),0,IF($F41<=$G41,SUM($G41-$F41),IF($F41>$G41,SUM((Account!$L$2-$F41)+$G41+1))))","v":0},{"$f":"IF(AND($D41>=FctrChngDts!$C$2,$D41<=FctrChngDts!$D$2),$D41,\"\")","v":""},{"$f":"IF($I41=\"\",\"\",IF($E41<=FctrChngDts!$D$2,$E41,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D41<FctrChngDts!$E$2,$E41<FctrChngDts!$E$2),AND($D41>=FctrChngDts!$F$2,$E41>=FctrChngDts!$F$2)),\"\",IF(AND($D41>=FctrChngDts!$E$2,$D41<=FctrChngDts!$F$2),$D41,FctrChngDts!$E$2))","v":""},{"$f":"IF($K41=\"\",\"\",IF(AND($J41=$K41,$E41>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K41=$J41,$E41,IF(AND($E41>=FctrChngDts!$E$2,$E41<=FctrChngDts!$F$2),$E41,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D41<DATE(YEAR(Account!$J$2),6,1),$D41>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I41<FctrChngDts!$A$2,$J41<FctrChngDts!$A$2),AND($I41>=FctrChngDts!$B$2,$J41>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I41<FctrChngDts!$A$2,$J41>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I41>=FctrChngDts!$A$2,$J41<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I41<FctrChngDts!$B$2,$J41>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K41<FctrChngDts!$A$2,$L41<FctrChngDts!$A$2),AND($K41>=FctrChngDts!$B$2,$L41>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K41<FctrChngDts!$A$2,$L41>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K41>=FctrChngDts!$A$2,$L41<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K41<FctrChngDts!$B$2,$L41>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I41=\"\",$J41=0),0,IF(AND($N41=TRUE,$I41<>0),SUM($J41-$I41+1),IF($O41=TRUE,SUM(FctrChngDts!$A$2-$I41),IF($P41=TRUE,0,IF($Q41=TRUE,SUM($J41-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I41=\"\",$J41=0),0,IF($N41=TRUE,0,IF($O41=TRUE,SUM($J41-FctrChngDts!$A$2+1),IF(AND($P41=TRUE,$I41<>0),SUM($J41-$I41+1),IF($Q41=TRUE,SUM(FctrChngDts!$B$2-$I41),0)))))","v":0},0,{"$f":"IF(OR($K41=\"\",$L41=0),0,IF(AND($R41=TRUE,$K41<>0),SUM($L41-$K41+1),IF($S41=TRUE,SUM(FctrChngDts!$A$2-$K41),IF($T41=TRUE,0,IF($U41=TRUE,SUM($L41-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K41=\"\",$L41=0),0,IF($R41=TRUE,0,IF($S41=TRUE,SUM($L41-FctrChngDts!$A$2+1),IF(AND($T41=TRUE,$K41<>0),SUM($L41-$K41+1),IF($U41=TRUE,SUM(FctrChngDts!$B$2-$K41),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A41,Tenant!$A41:$J540,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR41=FALSE,VLOOKUP($AQ41,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ41,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR41=FALSE,VLOOKUP($AQ41,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ41,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR41=FALSE,VLOOKUP($AQ41,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ41,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR41=FALSE,VLOOKUP($AQ41,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ41,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A41,Tenant!$A41:$J540,6,FALSE)","v":0},{"$f":"VLOOKUP($A41,Tenant!$A41:$J540,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG41=FALSE,0,IF($DU41=TRUE,SUM($BS41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS41*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DU41=TRUE,SUM($BT41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT41*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DU41=TRUE,SUM($BU41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU41*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DU41=TRUE,SUM($BV41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DU41=TRUE,SUM($BW41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW41*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG41=FALSE,0,IF($DU41=TRUE,SUM($BX41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX41*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN41=FALSE,0,IF($H41=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP41=FALSE,0,ROUND(SUM($BY41*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR41=FALSE,0,ROUND(SUM($X41*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY41=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X41),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X41)),5)","v":0},{"$f":"SUM(ROUND($CH41:$CM41,2),$CO41,$CQ41,$CS41)","v":0},false,{"$f":"ROUND(IF($CV41=FALSE,0,IF($DY41=TRUE,SUM($BZ41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ41*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV41=FALSE,0,IF($DY41=TRUE,SUM($CA41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA41*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV41=FALSE,0,IF($DY41=TRUE,SUM($CB41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB41*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV41=FALSE,0,IF($DY41=TRUE,SUM($CC41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV41=FALSE,0,IF($DY41=TRUE,SUM($CD41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD41*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV41=FALSE,0,IF($DY41=TRUE,SUM($CE41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE41*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC41=FALSE,0,IF($H41=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE41=FALSE,0,ROUND(SUM($CF41*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG41=FALSE,0,ROUND(SUM($AA41*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY41=TRUE,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA41),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA41)),5)","v":0},{"$f":"SUM(ROUND($CW41:$DB41,2),$DD41,$DF41,$DH41)","v":0},0,{"$f":"SUM(SUM($CU41*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ41*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU41*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ41*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL41,IF(VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM41,$DK41))","v":0},0,false,0,false,0,{"$f":"IF(AND($X41>0,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU41=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH41:$CM41,$CS41,$ED41,$EL41,$ET41:$EY41)-SUM($BY41*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH41:$CM41,$CS41,$ED41,$EL41,$EN41:$ES41)-SUM($BY41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X41>0,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW41=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH41:$CM41,$CO41,$CQ41,$CS41,$ED41,$EF41,$EH41,$EJ41,$ET41:$EY41)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH41:$CM41,$CO41,$CQ41,$CS41,$ED41,$EF41,$EH41,$EJ41,ET41:$EX41)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA41>0,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY41=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW41:$DB41,$DH41,$ED41,$FQ41,$FY41:$GD41)-SUM($CF41*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW41:$DB41,$DH41,$ED41,$FQ41,$FS41:$FX41)-SUM($CF41*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA41>0,VLOOKUP($A41,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA41=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW41:$DB41,$DD41,$DF41,$DH41,$FI41,$FK41,$FM41,$FO41,$FY41:$GD41)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW41:$DB41,$DD41,$DF41,$DH41,$FI41,$FK41,$FM41,$FO41,$FY41:$GD41)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E41<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC41=FALSE,0,ROUND(SUM($AE41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X41>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE41=FALSE,0,ROUND(SUM($BY41*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG41=FALSE,0,SUM($BY41*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X41>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI41=FALSE,0,SUM($BY41*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X41>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK41=TRUE,$X41>0),SUM($BY41*Account!$T$2),0)","v":0},{"$f":"IF(AND($X41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM41=FALSE,0,ROUND(SUM($BS41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM41=FALSE,0,ROUND(SUM($BT41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM41=FALSE,0,ROUND(SUM($BU41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM41=FALSE,0,ROUND(SUM($BV41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM41=FALSE,0,ROUND(SUM($BW41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM41=FALSE,0,ROUND(SUM($BX41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H41/$AD41*$X41),5),0)","v":0},{"$f":"ROUND(SUM($FA41*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ41=FALSE,$FB41,ROUND(MAX(0,SUM(SUM($ET41:$EY41)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE41=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I41","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF41*Account!$AA$2),SUM($FF41*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E41<>\"D-CARE\",Tenant!$F41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH41=FALSE,0,ROUND(SUM($AF41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA41>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A41,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY41=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ41=FALSE,0,ROUND(SUM($CF41*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA41>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA41>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL41=FALSE,0,SUM($CF41*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA41>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN41=FALSE,0,SUM($CF41*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA41>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP41=TRUE,$AA41>0),SUM($CF41*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA41>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR41=FALSE,0,ROUND(SUM($BZ41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR41=FALSE,0,ROUND(SUM($CA41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR41=FALSE,0,ROUND(SUM($CB41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR41=FALSE,0,ROUND(SUM($CC41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR41=FALSE,0,ROUND(SUM($CD41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR41=FALSE,0,ROUND(SUM($CE41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ41*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA41*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB41*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC41*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD41*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE41*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H41/$AD41*$AA41),5),0)","v":0},{"$f":"ROUND(SUM($GF41*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE41=FALSE,$GG41,ROUND(MAX(0,SUM(SUM($FY41:$GD41)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ41=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I41","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK41*Account!$AA$2),SUM($GK41*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D41<=FctrChngDts!$B$14,$E41>FctrChngDts!$B$14),AND($D41<=FctrChngDts!$C$14,$E41>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM41=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP41:$GS41))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO41,$DD41,$GP41:$GS41))","v":0},0,0,{"$f":"IF(AND($X41>0,Tenant!$E41=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX41=FALSE,0,ROUND(SUM($AE41*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA41>0,Tenant!$E41=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ41=FALSE,0,ROUND(SUM($AF41*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO41,$GT41,$GW41,$HB41,$CQ41,$DF41,$DV41,$DX41,$DZ41,$EB41),IF(Account!$Q$2=TRUE,SUM($GO41,$GU41,$GW41,$HB41,$CQ41,$DF41,$DV41,$DX41,$DZ41,$EB41),SUM($GO41,$GT41,$GU41,$GV41,$GW41,$HB41,$CQ41,$DF41,$DV41,$DX41,$DZ41,$EB41)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D41,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,8,FALSE)=TRUE,$HD41<0),0,SUM(SUM(SUM($HD41/$AD41*$HE41)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,8,FALSE)=TRUE,$HD41<0),0,SUM(SUM(SUM($HD41/$AD41*$HF41)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU41,$DJ41,$DR41,$DT41,$DV41,$DX41,$DZ41,$EB41,$ED41,$EF41,$EH41,$EJ41,$FI41,$FK41,$FM41,$FO41,$GN41,$GV41,$GY41,$HA41)/$AD41*$X41*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU41,$DJ41,$DR41,$DT41,$DV41,$DX41,$DZ41,$EB41,$ED41,$EF41,$EH41,$EJ41,$FI41,$FK41,$FM41,$FO41,$GN41,$GV41,$GY41,$HA41)/$AD41*$AA41*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E41),$AD41,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D41,FctrChngDts!$C$17<=$E41),_xlfn.DAYS($D41,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E41),$AD41,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D41,FctrChngDts!$C$19<=$E41),_xlfn.DAYS($D41,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN41*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN41*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO41*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO41*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D41,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU41*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A41,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV41*Account!$AA$2)),5)","v":0}]
[41,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G42),0,IF($F42<=$G42,SUM($G42-$F42),IF($F42>$G42,SUM((Account!$L$2-$F42)+$G42+1))))","v":0},{"$f":"IF(AND($D42>=FctrChngDts!$C$2,$D42<=FctrChngDts!$D$2),$D42,\"\")","v":""},{"$f":"IF($I42=\"\",\"\",IF($E42<=FctrChngDts!$D$2,$E42,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D42<FctrChngDts!$E$2,$E42<FctrChngDts!$E$2),AND($D42>=FctrChngDts!$F$2,$E42>=FctrChngDts!$F$2)),\"\",IF(AND($D42>=FctrChngDts!$E$2,$D42<=FctrChngDts!$F$2),$D42,FctrChngDts!$E$2))","v":""},{"$f":"IF($K42=\"\",\"\",IF(AND($J42=$K42,$E42>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K42=$J42,$E42,IF(AND($E42>=FctrChngDts!$E$2,$E42<=FctrChngDts!$F$2),$E42,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D42<DATE(YEAR(Account!$J$2),6,1),$D42>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I42<FctrChngDts!$A$2,$J42<FctrChngDts!$A$2),AND($I42>=FctrChngDts!$B$2,$J42>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I42<FctrChngDts!$A$2,$J42>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I42>=FctrChngDts!$A$2,$J42<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I42<FctrChngDts!$B$2,$J42>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K42<FctrChngDts!$A$2,$L42<FctrChngDts!$A$2),AND($K42>=FctrChngDts!$B$2,$L42>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K42<FctrChngDts!$A$2,$L42>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K42>=FctrChngDts!$A$2,$L42<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K42<FctrChngDts!$B$2,$L42>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I42=\"\",$J42=0),0,IF(AND($N42=TRUE,$I42<>0),SUM($J42-$I42+1),IF($O42=TRUE,SUM(FctrChngDts!$A$2-$I42),IF($P42=TRUE,0,IF($Q42=TRUE,SUM($J42-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I42=\"\",$J42=0),0,IF($N42=TRUE,0,IF($O42=TRUE,SUM($J42-FctrChngDts!$A$2+1),IF(AND($P42=TRUE,$I42<>0),SUM($J42-$I42+1),IF($Q42=TRUE,SUM(FctrChngDts!$B$2-$I42),0)))))","v":0},0,{"$f":"IF(OR($K42=\"\",$L42=0),0,IF(AND($R42=TRUE,$K42<>0),SUM($L42-$K42+1),IF($S42=TRUE,SUM(FctrChngDts!$A$2-$K42),IF($T42=TRUE,0,IF($U42=TRUE,SUM($L42-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K42=\"\",$L42=0),0,IF($R42=TRUE,0,IF($S42=TRUE,SUM($L42-FctrChngDts!$A$2+1),IF(AND($T42=TRUE,$K42<>0),SUM($L42-$K42+1),IF($U42=TRUE,SUM(FctrChngDts!$B$2-$K42),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A42,Tenant!$A42:$J541,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR42=FALSE,VLOOKUP($AQ42,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ42,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR42=FALSE,VLOOKUP($AQ42,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ42,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR42=FALSE,VLOOKUP($AQ42,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ42,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR42=FALSE,VLOOKUP($AQ42,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ42,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A42,Tenant!$A42:$J541,6,FALSE)","v":0},{"$f":"VLOOKUP($A42,Tenant!$A42:$J541,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG42=FALSE,0,IF($DU42=TRUE,SUM($BS42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS42*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DU42=TRUE,SUM($BT42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT42*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DU42=TRUE,SUM($BU42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU42*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DU42=TRUE,SUM($BV42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DU42=TRUE,SUM($BW42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW42*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG42=FALSE,0,IF($DU42=TRUE,SUM($BX42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX42*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN42=FALSE,0,IF($H42=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP42=FALSE,0,ROUND(SUM($BY42*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR42=FALSE,0,ROUND(SUM($X42*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY42=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X42),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X42)),5)","v":0},{"$f":"SUM(ROUND($CH42:$CM42,2),$CO42,$CQ42,$CS42)","v":0},false,{"$f":"ROUND(IF($CV42=FALSE,0,IF($DY42=TRUE,SUM($BZ42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ42*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV42=FALSE,0,IF($DY42=TRUE,SUM($CA42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA42*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV42=FALSE,0,IF($DY42=TRUE,SUM($CB42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB42*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV42=FALSE,0,IF($DY42=TRUE,SUM($CC42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV42=FALSE,0,IF($DY42=TRUE,SUM($CD42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD42*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV42=FALSE,0,IF($DY42=TRUE,SUM($CE42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE42*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC42=FALSE,0,IF($H42=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE42=FALSE,0,ROUND(SUM($CF42*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG42=FALSE,0,ROUND(SUM($AA42*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY42=TRUE,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA42),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA42)),5)","v":0},{"$f":"SUM(ROUND($CW42:$DB42,2),$DD42,$DF42,$DH42)","v":0},0,{"$f":"SUM(SUM($CU42*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ42*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU42*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ42*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL42,IF(VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM42,$DK42))","v":0},0,false,0,false,0,{"$f":"IF(AND($X42>0,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU42=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH42:$CM42,$CS42,$ED42,$EL42,$ET42:$EY42)-SUM($BY42*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH42:$CM42,$CS42,$ED42,$EL42,$EN42:$ES42)-SUM($BY42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X42>0,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW42=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH42:$CM42,$CO42,$CQ42,$CS42,$ED42,$EF42,$EH42,$EJ42,$ET42:$EY42)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH42:$CM42,$CO42,$CQ42,$CS42,$ED42,$EF42,$EH42,$EJ42,ET42:$EX42)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA42>0,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY42=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW42:$DB42,$DH42,$ED42,$FQ42,$FY42:$GD42)-SUM($CF42*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW42:$DB42,$DH42,$ED42,$FQ42,$FS42:$FX42)-SUM($CF42*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA42>0,VLOOKUP($A42,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA42=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW42:$DB42,$DD42,$DF42,$DH42,$FI42,$FK42,$FM42,$FO42,$FY42:$GD42)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW42:$DB42,$DD42,$DF42,$DH42,$FI42,$FK42,$FM42,$FO42,$FY42:$GD42)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E42<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC42=FALSE,0,ROUND(SUM($AE42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X42>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE42=FALSE,0,ROUND(SUM($BY42*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG42=FALSE,0,SUM($BY42*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X42>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI42=FALSE,0,SUM($BY42*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X42>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK42=TRUE,$X42>0),SUM($BY42*Account!$T$2),0)","v":0},{"$f":"IF(AND($X42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM42=FALSE,0,ROUND(SUM($BS42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM42=FALSE,0,ROUND(SUM($BT42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM42=FALSE,0,ROUND(SUM($BU42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM42=FALSE,0,ROUND(SUM($BV42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM42=FALSE,0,ROUND(SUM($BW42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM42=FALSE,0,ROUND(SUM($BX42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H42/$AD42*$X42),5),0)","v":0},{"$f":"ROUND(SUM($FA42*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ42=FALSE,$FB42,ROUND(MAX(0,SUM(SUM($ET42:$EY42)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE42=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I42","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF42*Account!$AA$2),SUM($FF42*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E42<>\"D-CARE\",Tenant!$F42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH42=FALSE,0,ROUND(SUM($AF42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA42>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A42,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY42=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ42=FALSE,0,ROUND(SUM($CF42*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA42>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA42>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL42=FALSE,0,SUM($CF42*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA42>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN42=FALSE,0,SUM($CF42*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA42>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP42=TRUE,$AA42>0),SUM($CF42*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA42>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR42=FALSE,0,ROUND(SUM($BZ42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR42=FALSE,0,ROUND(SUM($CA42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR42=FALSE,0,ROUND(SUM($CB42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR42=FALSE,0,ROUND(SUM($CC42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR42=FALSE,0,ROUND(SUM($CD42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR42=FALSE,0,ROUND(SUM($CE42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ42*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA42*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB42*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC42*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD42*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE42*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H42/$AD42*$AA42),5),0)","v":0},{"$f":"ROUND(SUM($GF42*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE42=FALSE,$GG42,ROUND(MAX(0,SUM(SUM($FY42:$GD42)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ42=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I42","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK42*Account!$AA$2),SUM($GK42*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D42<=FctrChngDts!$B$14,$E42>FctrChngDts!$B$14),AND($D42<=FctrChngDts!$C$14,$E42>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM42=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP42:$GS42))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO42,$DD42,$GP42:$GS42))","v":0},0,0,{"$f":"IF(AND($X42>0,Tenant!$E42=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX42=FALSE,0,ROUND(SUM($AE42*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA42>0,Tenant!$E42=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ42=FALSE,0,ROUND(SUM($AF42*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO42,$GT42,$GW42,$HB42,$CQ42,$DF42,$DV42,$DX42,$DZ42,$EB42),IF(Account!$Q$2=TRUE,SUM($GO42,$GU42,$GW42,$HB42,$CQ42,$DF42,$DV42,$DX42,$DZ42,$EB42),SUM($GO42,$GT42,$GU42,$GV42,$GW42,$HB42,$CQ42,$DF42,$DV42,$DX42,$DZ42,$EB42)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D42,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,8,FALSE)=TRUE,$HD42<0),0,SUM(SUM(SUM($HD42/$AD42*$HE42)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,8,FALSE)=TRUE,$HD42<0),0,SUM(SUM(SUM($HD42/$AD42*$HF42)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU42,$DJ42,$DR42,$DT42,$DV42,$DX42,$DZ42,$EB42,$ED42,$EF42,$EH42,$EJ42,$FI42,$FK42,$FM42,$FO42,$GN42,$GV42,$GY42,$HA42)/$AD42*$X42*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU42,$DJ42,$DR42,$DT42,$DV42,$DX42,$DZ42,$EB42,$ED42,$EF42,$EH42,$EJ42,$FI42,$FK42,$FM42,$FO42,$GN42,$GV42,$GY42,$HA42)/$AD42*$AA42*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E42),$AD42,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D42,FctrChngDts!$C$17<=$E42),_xlfn.DAYS($D42,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E42),$AD42,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D42,FctrChngDts!$C$19<=$E42),_xlfn.DAYS($D42,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN42*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN42*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO42*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO42*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D42,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU42*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A42,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV42*Account!$AA$2)),5)","v":0}]
[42,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G43),0,IF($F43<=$G43,SUM($G43-$F43),IF($F43>$G43,SUM((Account!$L$2-$F43)+$G43+1))))","v":0},{"$f":"IF(AND($D43>=FctrChngDts!$C$2,$D43<=FctrChngDts!$D$2),$D43,\"\")","v":""},{"$f":"IF($I43=\"\",\"\",IF($E43<=FctrChngDts!$D$2,$E43,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D43<FctrChngDts!$E$2,$E43<FctrChngDts!$E$2),AND($D43>=FctrChngDts!$F$2,$E43>=FctrChngDts!$F$2)),\"\",IF(AND($D43>=FctrChngDts!$E$2,$D43<=FctrChngDts!$F$2),$D43,FctrChngDts!$E$2))","v":""},{"$f":"IF($K43=\"\",\"\",IF(AND($J43=$K43,$E43>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K43=$J43,$E43,IF(AND($E43>=FctrChngDts!$E$2,$E43<=FctrChngDts!$F$2),$E43,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D43<DATE(YEAR(Account!$J$2),6,1),$D43>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I43<FctrChngDts!$A$2,$J43<FctrChngDts!$A$2),AND($I43>=FctrChngDts!$B$2,$J43>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I43<FctrChngDts!$A$2,$J43>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I43>=FctrChngDts!$A$2,$J43<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I43<FctrChngDts!$B$2,$J43>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K43<FctrChngDts!$A$2,$L43<FctrChngDts!$A$2),AND($K43>=FctrChngDts!$B$2,$L43>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K43<FctrChngDts!$A$2,$L43>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K43>=FctrChngDts!$A$2,$L43<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K43<FctrChngDts!$B$2,$L43>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I43=\"\",$J43=0),0,IF(AND($N43=TRUE,$I43<>0),SUM($J43-$I43+1),IF($O43=TRUE,SUM(FctrChngDts!$A$2-$I43),IF($P43=TRUE,0,IF($Q43=TRUE,SUM($J43-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I43=\"\",$J43=0),0,IF($N43=TRUE,0,IF($O43=TRUE,SUM($J43-FctrChngDts!$A$2+1),IF(AND($P43=TRUE,$I43<>0),SUM($J43-$I43+1),IF($Q43=TRUE,SUM(FctrChngDts!$B$2-$I43),0)))))","v":0},0,{"$f":"IF(OR($K43=\"\",$L43=0),0,IF(AND($R43=TRUE,$K43<>0),SUM($L43-$K43+1),IF($S43=TRUE,SUM(FctrChngDts!$A$2-$K43),IF($T43=TRUE,0,IF($U43=TRUE,SUM($L43-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K43=\"\",$L43=0),0,IF($R43=TRUE,0,IF($S43=TRUE,SUM($L43-FctrChngDts!$A$2+1),IF(AND($T43=TRUE,$K43<>0),SUM($L43-$K43+1),IF($U43=TRUE,SUM(FctrChngDts!$B$2-$K43),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A43,Tenant!$A43:$J542,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR43=FALSE,VLOOKUP($AQ43,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ43,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR43=FALSE,VLOOKUP($AQ43,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ43,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR43=FALSE,VLOOKUP($AQ43,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ43,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR43=FALSE,VLOOKUP($AQ43,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ43,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A43,Tenant!$A43:$J542,6,FALSE)","v":0},{"$f":"VLOOKUP($A43,Tenant!$A43:$J542,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG43=FALSE,0,IF($DU43=TRUE,SUM($BS43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS43*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DU43=TRUE,SUM($BT43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT43*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DU43=TRUE,SUM($BU43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU43*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DU43=TRUE,SUM($BV43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DU43=TRUE,SUM($BW43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW43*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG43=FALSE,0,IF($DU43=TRUE,SUM($BX43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX43*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN43=FALSE,0,IF($H43=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP43=FALSE,0,ROUND(SUM($BY43*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR43=FALSE,0,ROUND(SUM($X43*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY43=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X43),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X43)),5)","v":0},{"$f":"SUM(ROUND($CH43:$CM43,2),$CO43,$CQ43,$CS43)","v":0},false,{"$f":"ROUND(IF($CV43=FALSE,0,IF($DY43=TRUE,SUM($BZ43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ43*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV43=FALSE,0,IF($DY43=TRUE,SUM($CA43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA43*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV43=FALSE,0,IF($DY43=TRUE,SUM($CB43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB43*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV43=FALSE,0,IF($DY43=TRUE,SUM($CC43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV43=FALSE,0,IF($DY43=TRUE,SUM($CD43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD43*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV43=FALSE,0,IF($DY43=TRUE,SUM($CE43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE43*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC43=FALSE,0,IF($H43=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE43=FALSE,0,ROUND(SUM($CF43*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG43=FALSE,0,ROUND(SUM($AA43*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY43=TRUE,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA43),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA43)),5)","v":0},{"$f":"SUM(ROUND($CW43:$DB43,2),$DD43,$DF43,$DH43)","v":0},0,{"$f":"SUM(SUM($CU43*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ43*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU43*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ43*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL43,IF(VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM43,$DK43))","v":0},0,false,0,false,0,{"$f":"IF(AND($X43>0,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU43=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH43:$CM43,$CS43,$ED43,$EL43,$ET43:$EY43)-SUM($BY43*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH43:$CM43,$CS43,$ED43,$EL43,$EN43:$ES43)-SUM($BY43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X43>0,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW43=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH43:$CM43,$CO43,$CQ43,$CS43,$ED43,$EF43,$EH43,$EJ43,$ET43:$EY43)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH43:$CM43,$CO43,$CQ43,$CS43,$ED43,$EF43,$EH43,$EJ43,ET43:$EX43)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA43>0,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY43=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW43:$DB43,$DH43,$ED43,$FQ43,$FY43:$GD43)-SUM($CF43*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW43:$DB43,$DH43,$ED43,$FQ43,$FS43:$FX43)-SUM($CF43*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA43>0,VLOOKUP($A43,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA43=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW43:$DB43,$DD43,$DF43,$DH43,$FI43,$FK43,$FM43,$FO43,$FY43:$GD43)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW43:$DB43,$DD43,$DF43,$DH43,$FI43,$FK43,$FM43,$FO43,$FY43:$GD43)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E43<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC43=FALSE,0,ROUND(SUM($AE43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X43>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE43=FALSE,0,ROUND(SUM($BY43*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG43=FALSE,0,SUM($BY43*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X43>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI43=FALSE,0,SUM($BY43*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X43>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK43=TRUE,$X43>0),SUM($BY43*Account!$T$2),0)","v":0},{"$f":"IF(AND($X43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM43=FALSE,0,ROUND(SUM($BS43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM43=FALSE,0,ROUND(SUM($BT43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM43=FALSE,0,ROUND(SUM($BU43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM43=FALSE,0,ROUND(SUM($BV43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM43=FALSE,0,ROUND(SUM($BW43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM43=FALSE,0,ROUND(SUM($BX43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H43/$AD43*$X43),5),0)","v":0},{"$f":"ROUND(SUM($FA43*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ43=FALSE,$FB43,ROUND(MAX(0,SUM(SUM($ET43:$EY43)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE43=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I43","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF43*Account!$AA$2),SUM($FF43*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E43<>\"D-CARE\",Tenant!$F43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH43=FALSE,0,ROUND(SUM($AF43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA43>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A43,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY43=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ43=FALSE,0,ROUND(SUM($CF43*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA43>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA43>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL43=FALSE,0,SUM($CF43*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA43>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN43=FALSE,0,SUM($CF43*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA43>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP43=TRUE,$AA43>0),SUM($CF43*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA43>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR43=FALSE,0,ROUND(SUM($BZ43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR43=FALSE,0,ROUND(SUM($CA43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR43=FALSE,0,ROUND(SUM($CB43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR43=FALSE,0,ROUND(SUM($CC43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR43=FALSE,0,ROUND(SUM($CD43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR43=FALSE,0,ROUND(SUM($CE43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ43*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA43*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB43*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC43*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD43*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE43*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H43/$AD43*$AA43),5),0)","v":0},{"$f":"ROUND(SUM($GF43*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE43=FALSE,$GG43,ROUND(MAX(0,SUM(SUM($FY43:$GD43)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ43=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I43","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK43*Account!$AA$2),SUM($GK43*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D43<=FctrChngDts!$B$14,$E43>FctrChngDts!$B$14),AND($D43<=FctrChngDts!$C$14,$E43>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM43=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP43:$GS43))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO43,$DD43,$GP43:$GS43))","v":0},0,0,{"$f":"IF(AND($X43>0,Tenant!$E43=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX43=FALSE,0,ROUND(SUM($AE43*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA43>0,Tenant!$E43=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ43=FALSE,0,ROUND(SUM($AF43*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO43,$GT43,$GW43,$HB43,$CQ43,$DF43,$DV43,$DX43,$DZ43,$EB43),IF(Account!$Q$2=TRUE,SUM($GO43,$GU43,$GW43,$HB43,$CQ43,$DF43,$DV43,$DX43,$DZ43,$EB43),SUM($GO43,$GT43,$GU43,$GV43,$GW43,$HB43,$CQ43,$DF43,$DV43,$DX43,$DZ43,$EB43)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D43,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,8,FALSE)=TRUE,$HD43<0),0,SUM(SUM(SUM($HD43/$AD43*$HE43)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,8,FALSE)=TRUE,$HD43<0),0,SUM(SUM(SUM($HD43/$AD43*$HF43)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU43,$DJ43,$DR43,$DT43,$DV43,$DX43,$DZ43,$EB43,$ED43,$EF43,$EH43,$EJ43,$FI43,$FK43,$FM43,$FO43,$GN43,$GV43,$GY43,$HA43)/$AD43*$X43*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU43,$DJ43,$DR43,$DT43,$DV43,$DX43,$DZ43,$EB43,$ED43,$EF43,$EH43,$EJ43,$FI43,$FK43,$FM43,$FO43,$GN43,$GV43,$GY43,$HA43)/$AD43*$AA43*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E43),$AD43,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D43,FctrChngDts!$C$17<=$E43),_xlfn.DAYS($D43,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E43),$AD43,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D43,FctrChngDts!$C$19<=$E43),_xlfn.DAYS($D43,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN43*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN43*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO43*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO43*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D43,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU43*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A43,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV43*Account!$AA$2)),5)","v":0}]
[43,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G44),0,IF($F44<=$G44,SUM($G44-$F44),IF($F44>$G44,SUM((Account!$L$2-$F44)+$G44+1))))","v":0},{"$f":"IF(AND($D44>=FctrChngDts!$C$2,$D44<=FctrChngDts!$D$2),$D44,\"\")","v":""},{"$f":"IF($I44=\"\",\"\",IF($E44<=FctrChngDts!$D$2,$E44,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D44<FctrChngDts!$E$2,$E44<FctrChngDts!$E$2),AND($D44>=FctrChngDts!$F$2,$E44>=FctrChngDts!$F$2)),\"\",IF(AND($D44>=FctrChngDts!$E$2,$D44<=FctrChngDts!$F$2),$D44,FctrChngDts!$E$2))","v":""},{"$f":"IF($K44=\"\",\"\",IF(AND($J44=$K44,$E44>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K44=$J44,$E44,IF(AND($E44>=FctrChngDts!$E$2,$E44<=FctrChngDts!$F$2),$E44,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D44<DATE(YEAR(Account!$J$2),6,1),$D44>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I44<FctrChngDts!$A$2,$J44<FctrChngDts!$A$2),AND($I44>=FctrChngDts!$B$2,$J44>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I44<FctrChngDts!$A$2,$J44>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I44>=FctrChngDts!$A$2,$J44<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I44<FctrChngDts!$B$2,$J44>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K44<FctrChngDts!$A$2,$L44<FctrChngDts!$A$2),AND($K44>=FctrChngDts!$B$2,$L44>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K44<FctrChngDts!$A$2,$L44>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K44>=FctrChngDts!$A$2,$L44<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K44<FctrChngDts!$B$2,$L44>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I44=\"\",$J44=0),0,IF(AND($N44=TRUE,$I44<>0),SUM($J44-$I44+1),IF($O44=TRUE,SUM(FctrChngDts!$A$2-$I44),IF($P44=TRUE,0,IF($Q44=TRUE,SUM($J44-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I44=\"\",$J44=0),0,IF($N44=TRUE,0,IF($O44=TRUE,SUM($J44-FctrChngDts!$A$2+1),IF(AND($P44=TRUE,$I44<>0),SUM($J44-$I44+1),IF($Q44=TRUE,SUM(FctrChngDts!$B$2-$I44),0)))))","v":0},0,{"$f":"IF(OR($K44=\"\",$L44=0),0,IF(AND($R44=TRUE,$K44<>0),SUM($L44-$K44+1),IF($S44=TRUE,SUM(FctrChngDts!$A$2-$K44),IF($T44=TRUE,0,IF($U44=TRUE,SUM($L44-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K44=\"\",$L44=0),0,IF($R44=TRUE,0,IF($S44=TRUE,SUM($L44-FctrChngDts!$A$2+1),IF(AND($T44=TRUE,$K44<>0),SUM($L44-$K44+1),IF($U44=TRUE,SUM(FctrChngDts!$B$2-$K44),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A44,Tenant!$A44:$J543,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR44=FALSE,VLOOKUP($AQ44,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ44,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR44=FALSE,VLOOKUP($AQ44,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ44,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR44=FALSE,VLOOKUP($AQ44,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ44,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR44=FALSE,VLOOKUP($AQ44,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ44,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A44,Tenant!$A44:$J543,6,FALSE)","v":0},{"$f":"VLOOKUP($A44,Tenant!$A44:$J543,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG44=FALSE,0,IF($DU44=TRUE,SUM($BS44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS44*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DU44=TRUE,SUM($BT44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT44*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DU44=TRUE,SUM($BU44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU44*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DU44=TRUE,SUM($BV44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DU44=TRUE,SUM($BW44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW44*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG44=FALSE,0,IF($DU44=TRUE,SUM($BX44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX44*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN44=FALSE,0,IF($H44=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP44=FALSE,0,ROUND(SUM($BY44*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR44=FALSE,0,ROUND(SUM($X44*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY44=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X44),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X44)),5)","v":0},{"$f":"SUM(ROUND($CH44:$CM44,2),$CO44,$CQ44,$CS44)","v":0},false,{"$f":"ROUND(IF($CV44=FALSE,0,IF($DY44=TRUE,SUM($BZ44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ44*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV44=FALSE,0,IF($DY44=TRUE,SUM($CA44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA44*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV44=FALSE,0,IF($DY44=TRUE,SUM($CB44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB44*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV44=FALSE,0,IF($DY44=TRUE,SUM($CC44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV44=FALSE,0,IF($DY44=TRUE,SUM($CD44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD44*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV44=FALSE,0,IF($DY44=TRUE,SUM($CE44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE44*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC44=FALSE,0,IF($H44=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE44=FALSE,0,ROUND(SUM($CF44*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG44=FALSE,0,ROUND(SUM($AA44*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY44=TRUE,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA44),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA44)),5)","v":0},{"$f":"SUM(ROUND($CW44:$DB44,2),$DD44,$DF44,$DH44)","v":0},0,{"$f":"SUM(SUM($CU44*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ44*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU44*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ44*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL44,IF(VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM44,$DK44))","v":0},0,false,0,false,0,{"$f":"IF(AND($X44>0,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU44=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH44:$CM44,$CS44,$ED44,$EL44,$ET44:$EY44)-SUM($BY44*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH44:$CM44,$CS44,$ED44,$EL44,$EN44:$ES44)-SUM($BY44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X44>0,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW44=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH44:$CM44,$CO44,$CQ44,$CS44,$ED44,$EF44,$EH44,$EJ44,$ET44:$EY44)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH44:$CM44,$CO44,$CQ44,$CS44,$ED44,$EF44,$EH44,$EJ44,ET44:$EX44)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA44>0,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY44=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW44:$DB44,$DH44,$ED44,$FQ44,$FY44:$GD44)-SUM($CF44*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW44:$DB44,$DH44,$ED44,$FQ44,$FS44:$FX44)-SUM($CF44*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA44>0,VLOOKUP($A44,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA44=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW44:$DB44,$DD44,$DF44,$DH44,$FI44,$FK44,$FM44,$FO44,$FY44:$GD44)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW44:$DB44,$DD44,$DF44,$DH44,$FI44,$FK44,$FM44,$FO44,$FY44:$GD44)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E44<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC44=FALSE,0,ROUND(SUM($AE44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X44>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE44=FALSE,0,ROUND(SUM($BY44*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG44=FALSE,0,SUM($BY44*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X44>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI44=FALSE,0,SUM($BY44*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X44>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK44=TRUE,$X44>0),SUM($BY44*Account!$T$2),0)","v":0},{"$f":"IF(AND($X44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM44=FALSE,0,ROUND(SUM($BS44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM44=FALSE,0,ROUND(SUM($BT44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM44=FALSE,0,ROUND(SUM($BU44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM44=FALSE,0,ROUND(SUM($BV44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM44=FALSE,0,ROUND(SUM($BW44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM44=FALSE,0,ROUND(SUM($BX44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H44/$AD44*$X44),5),0)","v":0},{"$f":"ROUND(SUM($FA44*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ44=FALSE,$FB44,ROUND(MAX(0,SUM(SUM($ET44:$EY44)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE44=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I44","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF44*Account!$AA$2),SUM($FF44*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E44<>\"D-CARE\",Tenant!$F44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH44=FALSE,0,ROUND(SUM($AF44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA44>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A44,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY44=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ44=FALSE,0,ROUND(SUM($CF44*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA44>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA44>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL44=FALSE,0,SUM($CF44*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA44>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN44=FALSE,0,SUM($CF44*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA44>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP44=TRUE,$AA44>0),SUM($CF44*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA44>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR44=FALSE,0,ROUND(SUM($BZ44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR44=FALSE,0,ROUND(SUM($CA44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR44=FALSE,0,ROUND(SUM($CB44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR44=FALSE,0,ROUND(SUM($CC44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR44=FALSE,0,ROUND(SUM($CD44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR44=FALSE,0,ROUND(SUM($CE44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ44*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA44*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB44*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC44*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD44*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE44*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H44/$AD44*$AA44),5),0)","v":0},{"$f":"ROUND(SUM($GF44*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE44=FALSE,$GG44,ROUND(MAX(0,SUM(SUM($FY44:$GD44)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ44=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I44","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK44*Account!$AA$2),SUM($GK44*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D44<=FctrChngDts!$B$14,$E44>FctrChngDts!$B$14),AND($D44<=FctrChngDts!$C$14,$E44>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM44=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP44:$GS44))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO44,$DD44,$GP44:$GS44))","v":0},0,0,{"$f":"IF(AND($X44>0,Tenant!$E44=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX44=FALSE,0,ROUND(SUM($AE44*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA44>0,Tenant!$E44=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ44=FALSE,0,ROUND(SUM($AF44*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO44,$GT44,$GW44,$HB44,$CQ44,$DF44,$DV44,$DX44,$DZ44,$EB44),IF(Account!$Q$2=TRUE,SUM($GO44,$GU44,$GW44,$HB44,$CQ44,$DF44,$DV44,$DX44,$DZ44,$EB44),SUM($GO44,$GT44,$GU44,$GV44,$GW44,$HB44,$CQ44,$DF44,$DV44,$DX44,$DZ44,$EB44)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D44,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,8,FALSE)=TRUE,$HD44<0),0,SUM(SUM(SUM($HD44/$AD44*$HE44)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,8,FALSE)=TRUE,$HD44<0),0,SUM(SUM(SUM($HD44/$AD44*$HF44)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU44,$DJ44,$DR44,$DT44,$DV44,$DX44,$DZ44,$EB44,$ED44,$EF44,$EH44,$EJ44,$FI44,$FK44,$FM44,$FO44,$GN44,$GV44,$GY44,$HA44)/$AD44*$X44*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU44,$DJ44,$DR44,$DT44,$DV44,$DX44,$DZ44,$EB44,$ED44,$EF44,$EH44,$EJ44,$FI44,$FK44,$FM44,$FO44,$GN44,$GV44,$GY44,$HA44)/$AD44*$AA44*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E44),$AD44,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D44,FctrChngDts!$C$17<=$E44),_xlfn.DAYS($D44,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E44),$AD44,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D44,FctrChngDts!$C$19<=$E44),_xlfn.DAYS($D44,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN44*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN44*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO44*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO44*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D44,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU44*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A44,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV44*Account!$AA$2)),5)","v":0}]
[44,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G45),0,IF($F45<=$G45,SUM($G45-$F45),IF($F45>$G45,SUM((Account!$L$2-$F45)+$G45+1))))","v":0},{"$f":"IF(AND($D45>=FctrChngDts!$C$2,$D45<=FctrChngDts!$D$2),$D45,\"\")","v":""},{"$f":"IF($I45=\"\",\"\",IF($E45<=FctrChngDts!$D$2,$E45,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D45<FctrChngDts!$E$2,$E45<FctrChngDts!$E$2),AND($D45>=FctrChngDts!$F$2,$E45>=FctrChngDts!$F$2)),\"\",IF(AND($D45>=FctrChngDts!$E$2,$D45<=FctrChngDts!$F$2),$D45,FctrChngDts!$E$2))","v":""},{"$f":"IF($K45=\"\",\"\",IF(AND($J45=$K45,$E45>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K45=$J45,$E45,IF(AND($E45>=FctrChngDts!$E$2,$E45<=FctrChngDts!$F$2),$E45,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D45<DATE(YEAR(Account!$J$2),6,1),$D45>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I45<FctrChngDts!$A$2,$J45<FctrChngDts!$A$2),AND($I45>=FctrChngDts!$B$2,$J45>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I45<FctrChngDts!$A$2,$J45>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I45>=FctrChngDts!$A$2,$J45<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I45<FctrChngDts!$B$2,$J45>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K45<FctrChngDts!$A$2,$L45<FctrChngDts!$A$2),AND($K45>=FctrChngDts!$B$2,$L45>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K45<FctrChngDts!$A$2,$L45>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K45>=FctrChngDts!$A$2,$L45<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K45<FctrChngDts!$B$2,$L45>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I45=\"\",$J45=0),0,IF(AND($N45=TRUE,$I45<>0),SUM($J45-$I45+1),IF($O45=TRUE,SUM(FctrChngDts!$A$2-$I45),IF($P45=TRUE,0,IF($Q45=TRUE,SUM($J45-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I45=\"\",$J45=0),0,IF($N45=TRUE,0,IF($O45=TRUE,SUM($J45-FctrChngDts!$A$2+1),IF(AND($P45=TRUE,$I45<>0),SUM($J45-$I45+1),IF($Q45=TRUE,SUM(FctrChngDts!$B$2-$I45),0)))))","v":0},0,{"$f":"IF(OR($K45=\"\",$L45=0),0,IF(AND($R45=TRUE,$K45<>0),SUM($L45-$K45+1),IF($S45=TRUE,SUM(FctrChngDts!$A$2-$K45),IF($T45=TRUE,0,IF($U45=TRUE,SUM($L45-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K45=\"\",$L45=0),0,IF($R45=TRUE,0,IF($S45=TRUE,SUM($L45-FctrChngDts!$A$2+1),IF(AND($T45=TRUE,$K45<>0),SUM($L45-$K45+1),IF($U45=TRUE,SUM(FctrChngDts!$B$2-$K45),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A45,Tenant!$A45:$J544,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR45=FALSE,VLOOKUP($AQ45,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ45,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR45=FALSE,VLOOKUP($AQ45,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ45,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR45=FALSE,VLOOKUP($AQ45,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ45,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR45=FALSE,VLOOKUP($AQ45,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ45,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A45,Tenant!$A45:$J544,6,FALSE)","v":0},{"$f":"VLOOKUP($A45,Tenant!$A45:$J544,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG45=FALSE,0,IF($DU45=TRUE,SUM($BS45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS45*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DU45=TRUE,SUM($BT45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT45*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DU45=TRUE,SUM($BU45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU45*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DU45=TRUE,SUM($BV45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DU45=TRUE,SUM($BW45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW45*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG45=FALSE,0,IF($DU45=TRUE,SUM($BX45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX45*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN45=FALSE,0,IF($H45=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP45=FALSE,0,ROUND(SUM($BY45*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR45=FALSE,0,ROUND(SUM($X45*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY45=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X45),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X45)),5)","v":0},{"$f":"SUM(ROUND($CH45:$CM45,2),$CO45,$CQ45,$CS45)","v":0},false,{"$f":"ROUND(IF($CV45=FALSE,0,IF($DY45=TRUE,SUM($BZ45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ45*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV45=FALSE,0,IF($DY45=TRUE,SUM($CA45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA45*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV45=FALSE,0,IF($DY45=TRUE,SUM($CB45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB45*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV45=FALSE,0,IF($DY45=TRUE,SUM($CC45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV45=FALSE,0,IF($DY45=TRUE,SUM($CD45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD45*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV45=FALSE,0,IF($DY45=TRUE,SUM($CE45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE45*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC45=FALSE,0,IF($H45=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE45=FALSE,0,ROUND(SUM($CF45*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG45=FALSE,0,ROUND(SUM($AA45*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY45=TRUE,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA45),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA45)),5)","v":0},{"$f":"SUM(ROUND($CW45:$DB45,2),$DD45,$DF45,$DH45)","v":0},0,{"$f":"SUM(SUM($CU45*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ45*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU45*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ45*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL45,IF(VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM45,$DK45))","v":0},0,false,0,false,0,{"$f":"IF(AND($X45>0,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU45=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH45:$CM45,$CS45,$ED45,$EL45,$ET45:$EY45)-SUM($BY45*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH45:$CM45,$CS45,$ED45,$EL45,$EN45:$ES45)-SUM($BY45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X45>0,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW45=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH45:$CM45,$CO45,$CQ45,$CS45,$ED45,$EF45,$EH45,$EJ45,$ET45:$EY45)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH45:$CM45,$CO45,$CQ45,$CS45,$ED45,$EF45,$EH45,$EJ45,ET45:$EX45)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA45>0,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY45=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW45:$DB45,$DH45,$ED45,$FQ45,$FY45:$GD45)-SUM($CF45*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW45:$DB45,$DH45,$ED45,$FQ45,$FS45:$FX45)-SUM($CF45*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA45>0,VLOOKUP($A45,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA45=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW45:$DB45,$DD45,$DF45,$DH45,$FI45,$FK45,$FM45,$FO45,$FY45:$GD45)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW45:$DB45,$DD45,$DF45,$DH45,$FI45,$FK45,$FM45,$FO45,$FY45:$GD45)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E45<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC45=FALSE,0,ROUND(SUM($AE45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X45>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE45=FALSE,0,ROUND(SUM($BY45*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG45=FALSE,0,SUM($BY45*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X45>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI45=FALSE,0,SUM($BY45*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X45>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK45=TRUE,$X45>0),SUM($BY45*Account!$T$2),0)","v":0},{"$f":"IF(AND($X45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM45=FALSE,0,ROUND(SUM($BS45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM45=FALSE,0,ROUND(SUM($BT45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM45=FALSE,0,ROUND(SUM($BU45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM45=FALSE,0,ROUND(SUM($BV45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM45=FALSE,0,ROUND(SUM($BW45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM45=FALSE,0,ROUND(SUM($BX45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H45/$AD45*$X45),5),0)","v":0},{"$f":"ROUND(SUM($FA45*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ45=FALSE,$FB45,ROUND(MAX(0,SUM(SUM($ET45:$EY45)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE45=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I45","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF45*Account!$AA$2),SUM($FF45*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E45<>\"D-CARE\",Tenant!$F45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH45=FALSE,0,ROUND(SUM($AF45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA45>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A45,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY45=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ45=FALSE,0,ROUND(SUM($CF45*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA45>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA45>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL45=FALSE,0,SUM($CF45*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA45>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN45=FALSE,0,SUM($CF45*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA45>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP45=TRUE,$AA45>0),SUM($CF45*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA45>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR45=FALSE,0,ROUND(SUM($BZ45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR45=FALSE,0,ROUND(SUM($CA45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR45=FALSE,0,ROUND(SUM($CB45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR45=FALSE,0,ROUND(SUM($CC45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR45=FALSE,0,ROUND(SUM($CD45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR45=FALSE,0,ROUND(SUM($CE45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ45*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA45*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB45*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC45*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD45*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE45*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H45/$AD45*$AA45),5),0)","v":0},{"$f":"ROUND(SUM($GF45*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE45=FALSE,$GG45,ROUND(MAX(0,SUM(SUM($FY45:$GD45)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ45=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I45","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK45*Account!$AA$2),SUM($GK45*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D45<=FctrChngDts!$B$14,$E45>FctrChngDts!$B$14),AND($D45<=FctrChngDts!$C$14,$E45>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM45=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP45:$GS45))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO45,$DD45,$GP45:$GS45))","v":0},0,0,{"$f":"IF(AND($X45>0,Tenant!$E45=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX45=FALSE,0,ROUND(SUM($AE45*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA45>0,Tenant!$E45=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ45=FALSE,0,ROUND(SUM($AF45*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO45,$GT45,$GW45,$HB45,$CQ45,$DF45,$DV45,$DX45,$DZ45,$EB45),IF(Account!$Q$2=TRUE,SUM($GO45,$GU45,$GW45,$HB45,$CQ45,$DF45,$DV45,$DX45,$DZ45,$EB45),SUM($GO45,$GT45,$GU45,$GV45,$GW45,$HB45,$CQ45,$DF45,$DV45,$DX45,$DZ45,$EB45)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D45,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,8,FALSE)=TRUE,$HD45<0),0,SUM(SUM(SUM($HD45/$AD45*$HE45)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,8,FALSE)=TRUE,$HD45<0),0,SUM(SUM(SUM($HD45/$AD45*$HF45)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU45,$DJ45,$DR45,$DT45,$DV45,$DX45,$DZ45,$EB45,$ED45,$EF45,$EH45,$EJ45,$FI45,$FK45,$FM45,$FO45,$GN45,$GV45,$GY45,$HA45)/$AD45*$X45*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU45,$DJ45,$DR45,$DT45,$DV45,$DX45,$DZ45,$EB45,$ED45,$EF45,$EH45,$EJ45,$FI45,$FK45,$FM45,$FO45,$GN45,$GV45,$GY45,$HA45)/$AD45*$AA45*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E45),$AD45,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D45,FctrChngDts!$C$17<=$E45),_xlfn.DAYS($D45,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E45),$AD45,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D45,FctrChngDts!$C$19<=$E45),_xlfn.DAYS($D45,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN45*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN45*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO45*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO45*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D45,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU45*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A45,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV45*Account!$AA$2)),5)","v":0}]
[45,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G46),0,IF($F46<=$G46,SUM($G46-$F46),IF($F46>$G46,SUM((Account!$L$2-$F46)+$G46+1))))","v":0},{"$f":"IF(AND($D46>=FctrChngDts!$C$2,$D46<=FctrChngDts!$D$2),$D46,\"\")","v":""},{"$f":"IF($I46=\"\",\"\",IF($E46<=FctrChngDts!$D$2,$E46,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D46<FctrChngDts!$E$2,$E46<FctrChngDts!$E$2),AND($D46>=FctrChngDts!$F$2,$E46>=FctrChngDts!$F$2)),\"\",IF(AND($D46>=FctrChngDts!$E$2,$D46<=FctrChngDts!$F$2),$D46,FctrChngDts!$E$2))","v":""},{"$f":"IF($K46=\"\",\"\",IF(AND($J46=$K46,$E46>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K46=$J46,$E46,IF(AND($E46>=FctrChngDts!$E$2,$E46<=FctrChngDts!$F$2),$E46,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D46<DATE(YEAR(Account!$J$2),6,1),$D46>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I46<FctrChngDts!$A$2,$J46<FctrChngDts!$A$2),AND($I46>=FctrChngDts!$B$2,$J46>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I46<FctrChngDts!$A$2,$J46>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I46>=FctrChngDts!$A$2,$J46<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I46<FctrChngDts!$B$2,$J46>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K46<FctrChngDts!$A$2,$L46<FctrChngDts!$A$2),AND($K46>=FctrChngDts!$B$2,$L46>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K46<FctrChngDts!$A$2,$L46>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K46>=FctrChngDts!$A$2,$L46<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K46<FctrChngDts!$B$2,$L46>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I46=\"\",$J46=0),0,IF(AND($N46=TRUE,$I46<>0),SUM($J46-$I46+1),IF($O46=TRUE,SUM(FctrChngDts!$A$2-$I46),IF($P46=TRUE,0,IF($Q46=TRUE,SUM($J46-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I46=\"\",$J46=0),0,IF($N46=TRUE,0,IF($O46=TRUE,SUM($J46-FctrChngDts!$A$2+1),IF(AND($P46=TRUE,$I46<>0),SUM($J46-$I46+1),IF($Q46=TRUE,SUM(FctrChngDts!$B$2-$I46),0)))))","v":0},0,{"$f":"IF(OR($K46=\"\",$L46=0),0,IF(AND($R46=TRUE,$K46<>0),SUM($L46-$K46+1),IF($S46=TRUE,SUM(FctrChngDts!$A$2-$K46),IF($T46=TRUE,0,IF($U46=TRUE,SUM($L46-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K46=\"\",$L46=0),0,IF($R46=TRUE,0,IF($S46=TRUE,SUM($L46-FctrChngDts!$A$2+1),IF(AND($T46=TRUE,$K46<>0),SUM($L46-$K46+1),IF($U46=TRUE,SUM(FctrChngDts!$B$2-$K46),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A46,Tenant!$A46:$J545,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR46=FALSE,VLOOKUP($AQ46,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ46,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR46=FALSE,VLOOKUP($AQ46,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ46,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR46=FALSE,VLOOKUP($AQ46,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ46,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR46=FALSE,VLOOKUP($AQ46,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ46,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A46,Tenant!$A46:$J545,6,FALSE)","v":0},{"$f":"VLOOKUP($A46,Tenant!$A46:$J545,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG46=FALSE,0,IF($DU46=TRUE,SUM($BS46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS46*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DU46=TRUE,SUM($BT46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT46*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DU46=TRUE,SUM($BU46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU46*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DU46=TRUE,SUM($BV46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DU46=TRUE,SUM($BW46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW46*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG46=FALSE,0,IF($DU46=TRUE,SUM($BX46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX46*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN46=FALSE,0,IF($H46=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP46=FALSE,0,ROUND(SUM($BY46*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR46=FALSE,0,ROUND(SUM($X46*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY46=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X46),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X46)),5)","v":0},{"$f":"SUM(ROUND($CH46:$CM46,2),$CO46,$CQ46,$CS46)","v":0},false,{"$f":"ROUND(IF($CV46=FALSE,0,IF($DY46=TRUE,SUM($BZ46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ46*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV46=FALSE,0,IF($DY46=TRUE,SUM($CA46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA46*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV46=FALSE,0,IF($DY46=TRUE,SUM($CB46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB46*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV46=FALSE,0,IF($DY46=TRUE,SUM($CC46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV46=FALSE,0,IF($DY46=TRUE,SUM($CD46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD46*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV46=FALSE,0,IF($DY46=TRUE,SUM($CE46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE46*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC46=FALSE,0,IF($H46=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE46=FALSE,0,ROUND(SUM($CF46*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG46=FALSE,0,ROUND(SUM($AA46*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY46=TRUE,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA46),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA46)),5)","v":0},{"$f":"SUM(ROUND($CW46:$DB46,2),$DD46,$DF46,$DH46)","v":0},0,{"$f":"SUM(SUM($CU46*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ46*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU46*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ46*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL46,IF(VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM46,$DK46))","v":0},0,false,0,false,0,{"$f":"IF(AND($X46>0,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU46=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH46:$CM46,$CS46,$ED46,$EL46,$ET46:$EY46)-SUM($BY46*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH46:$CM46,$CS46,$ED46,$EL46,$EN46:$ES46)-SUM($BY46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X46>0,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW46=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH46:$CM46,$CO46,$CQ46,$CS46,$ED46,$EF46,$EH46,$EJ46,$ET46:$EY46)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH46:$CM46,$CO46,$CQ46,$CS46,$ED46,$EF46,$EH46,$EJ46,ET46:$EX46)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA46>0,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY46=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW46:$DB46,$DH46,$ED46,$FQ46,$FY46:$GD46)-SUM($CF46*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW46:$DB46,$DH46,$ED46,$FQ46,$FS46:$FX46)-SUM($CF46*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA46>0,VLOOKUP($A46,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA46=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW46:$DB46,$DD46,$DF46,$DH46,$FI46,$FK46,$FM46,$FO46,$FY46:$GD46)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW46:$DB46,$DD46,$DF46,$DH46,$FI46,$FK46,$FM46,$FO46,$FY46:$GD46)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E46<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC46=FALSE,0,ROUND(SUM($AE46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X46>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE46=FALSE,0,ROUND(SUM($BY46*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG46=FALSE,0,SUM($BY46*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X46>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI46=FALSE,0,SUM($BY46*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X46>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK46=TRUE,$X46>0),SUM($BY46*Account!$T$2),0)","v":0},{"$f":"IF(AND($X46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM46=FALSE,0,ROUND(SUM($BS46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM46=FALSE,0,ROUND(SUM($BT46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM46=FALSE,0,ROUND(SUM($BU46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM46=FALSE,0,ROUND(SUM($BV46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM46=FALSE,0,ROUND(SUM($BW46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM46=FALSE,0,ROUND(SUM($BX46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H46/$AD46*$X46),5),0)","v":0},{"$f":"ROUND(SUM($FA46*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ46=FALSE,$FB46,ROUND(MAX(0,SUM(SUM($ET46:$EY46)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE46=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I46","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF46*Account!$AA$2),SUM($FF46*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E46<>\"D-CARE\",Tenant!$F46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH46=FALSE,0,ROUND(SUM($AF46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA46>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A46,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY46=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ46=FALSE,0,ROUND(SUM($CF46*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA46>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA46>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL46=FALSE,0,SUM($CF46*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA46>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN46=FALSE,0,SUM($CF46*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA46>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP46=TRUE,$AA46>0),SUM($CF46*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA46>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR46=FALSE,0,ROUND(SUM($BZ46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR46=FALSE,0,ROUND(SUM($CA46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR46=FALSE,0,ROUND(SUM($CB46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR46=FALSE,0,ROUND(SUM($CC46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR46=FALSE,0,ROUND(SUM($CD46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR46=FALSE,0,ROUND(SUM($CE46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ46*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA46*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB46*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC46*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD46*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE46*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H46/$AD46*$AA46),5),0)","v":0},{"$f":"ROUND(SUM($GF46*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE46=FALSE,$GG46,ROUND(MAX(0,SUM(SUM($FY46:$GD46)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ46=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I46","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK46*Account!$AA$2),SUM($GK46*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D46<=FctrChngDts!$B$14,$E46>FctrChngDts!$B$14),AND($D46<=FctrChngDts!$C$14,$E46>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM46=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP46:$GS46))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO46,$DD46,$GP46:$GS46))","v":0},0,0,{"$f":"IF(AND($X46>0,Tenant!$E46=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX46=FALSE,0,ROUND(SUM($AE46*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA46>0,Tenant!$E46=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ46=FALSE,0,ROUND(SUM($AF46*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO46,$GT46,$GW46,$HB46,$CQ46,$DF46,$DV46,$DX46,$DZ46,$EB46),IF(Account!$Q$2=TRUE,SUM($GO46,$GU46,$GW46,$HB46,$CQ46,$DF46,$DV46,$DX46,$DZ46,$EB46),SUM($GO46,$GT46,$GU46,$GV46,$GW46,$HB46,$CQ46,$DF46,$DV46,$DX46,$DZ46,$EB46)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D46,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,8,FALSE)=TRUE,$HD46<0),0,SUM(SUM(SUM($HD46/$AD46*$HE46)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,8,FALSE)=TRUE,$HD46<0),0,SUM(SUM(SUM($HD46/$AD46*$HF46)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU46,$DJ46,$DR46,$DT46,$DV46,$DX46,$DZ46,$EB46,$ED46,$EF46,$EH46,$EJ46,$FI46,$FK46,$FM46,$FO46,$GN46,$GV46,$GY46,$HA46)/$AD46*$X46*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU46,$DJ46,$DR46,$DT46,$DV46,$DX46,$DZ46,$EB46,$ED46,$EF46,$EH46,$EJ46,$FI46,$FK46,$FM46,$FO46,$GN46,$GV46,$GY46,$HA46)/$AD46*$AA46*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E46),$AD46,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D46,FctrChngDts!$C$17<=$E46),_xlfn.DAYS($D46,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E46),$AD46,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D46,FctrChngDts!$C$19<=$E46),_xlfn.DAYS($D46,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN46*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN46*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO46*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO46*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D46,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU46*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A46,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV46*Account!$AA$2)),5)","v":0}]
[46,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G47),0,IF($F47<=$G47,SUM($G47-$F47),IF($F47>$G47,SUM((Account!$L$2-$F47)+$G47+1))))","v":0},{"$f":"IF(AND($D47>=FctrChngDts!$C$2,$D47<=FctrChngDts!$D$2),$D47,\"\")","v":""},{"$f":"IF($I47=\"\",\"\",IF($E47<=FctrChngDts!$D$2,$E47,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D47<FctrChngDts!$E$2,$E47<FctrChngDts!$E$2),AND($D47>=FctrChngDts!$F$2,$E47>=FctrChngDts!$F$2)),\"\",IF(AND($D47>=FctrChngDts!$E$2,$D47<=FctrChngDts!$F$2),$D47,FctrChngDts!$E$2))","v":""},{"$f":"IF($K47=\"\",\"\",IF(AND($J47=$K47,$E47>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K47=$J47,$E47,IF(AND($E47>=FctrChngDts!$E$2,$E47<=FctrChngDts!$F$2),$E47,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D47<DATE(YEAR(Account!$J$2),6,1),$D47>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I47<FctrChngDts!$A$2,$J47<FctrChngDts!$A$2),AND($I47>=FctrChngDts!$B$2,$J47>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I47<FctrChngDts!$A$2,$J47>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I47>=FctrChngDts!$A$2,$J47<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I47<FctrChngDts!$B$2,$J47>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K47<FctrChngDts!$A$2,$L47<FctrChngDts!$A$2),AND($K47>=FctrChngDts!$B$2,$L47>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K47<FctrChngDts!$A$2,$L47>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K47>=FctrChngDts!$A$2,$L47<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K47<FctrChngDts!$B$2,$L47>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I47=\"\",$J47=0),0,IF(AND($N47=TRUE,$I47<>0),SUM($J47-$I47+1),IF($O47=TRUE,SUM(FctrChngDts!$A$2-$I47),IF($P47=TRUE,0,IF($Q47=TRUE,SUM($J47-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I47=\"\",$J47=0),0,IF($N47=TRUE,0,IF($O47=TRUE,SUM($J47-FctrChngDts!$A$2+1),IF(AND($P47=TRUE,$I47<>0),SUM($J47-$I47+1),IF($Q47=TRUE,SUM(FctrChngDts!$B$2-$I47),0)))))","v":0},0,{"$f":"IF(OR($K47=\"\",$L47=0),0,IF(AND($R47=TRUE,$K47<>0),SUM($L47-$K47+1),IF($S47=TRUE,SUM(FctrChngDts!$A$2-$K47),IF($T47=TRUE,0,IF($U47=TRUE,SUM($L47-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K47=\"\",$L47=0),0,IF($R47=TRUE,0,IF($S47=TRUE,SUM($L47-FctrChngDts!$A$2+1),IF(AND($T47=TRUE,$K47<>0),SUM($L47-$K47+1),IF($U47=TRUE,SUM(FctrChngDts!$B$2-$K47),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A47,Tenant!$A47:$J546,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR47=FALSE,VLOOKUP($AQ47,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ47,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR47=FALSE,VLOOKUP($AQ47,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ47,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR47=FALSE,VLOOKUP($AQ47,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ47,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR47=FALSE,VLOOKUP($AQ47,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ47,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A47,Tenant!$A47:$J546,6,FALSE)","v":0},{"$f":"VLOOKUP($A47,Tenant!$A47:$J546,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG47=FALSE,0,IF($DU47=TRUE,SUM($BS47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS47*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DU47=TRUE,SUM($BT47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT47*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DU47=TRUE,SUM($BU47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU47*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DU47=TRUE,SUM($BV47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DU47=TRUE,SUM($BW47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW47*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG47=FALSE,0,IF($DU47=TRUE,SUM($BX47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX47*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN47=FALSE,0,IF($H47=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP47=FALSE,0,ROUND(SUM($BY47*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR47=FALSE,0,ROUND(SUM($X47*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY47=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X47),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X47)),5)","v":0},{"$f":"SUM(ROUND($CH47:$CM47,2),$CO47,$CQ47,$CS47)","v":0},false,{"$f":"ROUND(IF($CV47=FALSE,0,IF($DY47=TRUE,SUM($BZ47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ47*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV47=FALSE,0,IF($DY47=TRUE,SUM($CA47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA47*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV47=FALSE,0,IF($DY47=TRUE,SUM($CB47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB47*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV47=FALSE,0,IF($DY47=TRUE,SUM($CC47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV47=FALSE,0,IF($DY47=TRUE,SUM($CD47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD47*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV47=FALSE,0,IF($DY47=TRUE,SUM($CE47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE47*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC47=FALSE,0,IF($H47=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE47=FALSE,0,ROUND(SUM($CF47*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG47=FALSE,0,ROUND(SUM($AA47*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY47=TRUE,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA47),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA47)),5)","v":0},{"$f":"SUM(ROUND($CW47:$DB47,2),$DD47,$DF47,$DH47)","v":0},0,{"$f":"SUM(SUM($CU47*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ47*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU47*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ47*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL47,IF(VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM47,$DK47))","v":0},0,false,0,false,0,{"$f":"IF(AND($X47>0,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU47=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH47:$CM47,$CS47,$ED47,$EL47,$ET47:$EY47)-SUM($BY47*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH47:$CM47,$CS47,$ED47,$EL47,$EN47:$ES47)-SUM($BY47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X47>0,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW47=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH47:$CM47,$CO47,$CQ47,$CS47,$ED47,$EF47,$EH47,$EJ47,$ET47:$EY47)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH47:$CM47,$CO47,$CQ47,$CS47,$ED47,$EF47,$EH47,$EJ47,ET47:$EX47)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA47>0,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY47=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW47:$DB47,$DH47,$ED47,$FQ47,$FY47:$GD47)-SUM($CF47*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW47:$DB47,$DH47,$ED47,$FQ47,$FS47:$FX47)-SUM($CF47*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA47>0,VLOOKUP($A47,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA47=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW47:$DB47,$DD47,$DF47,$DH47,$FI47,$FK47,$FM47,$FO47,$FY47:$GD47)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW47:$DB47,$DD47,$DF47,$DH47,$FI47,$FK47,$FM47,$FO47,$FY47:$GD47)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E47<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC47=FALSE,0,ROUND(SUM($AE47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X47>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE47=FALSE,0,ROUND(SUM($BY47*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG47=FALSE,0,SUM($BY47*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X47>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI47=FALSE,0,SUM($BY47*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X47>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK47=TRUE,$X47>0),SUM($BY47*Account!$T$2),0)","v":0},{"$f":"IF(AND($X47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM47=FALSE,0,ROUND(SUM($BS47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM47=FALSE,0,ROUND(SUM($BT47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM47=FALSE,0,ROUND(SUM($BU47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM47=FALSE,0,ROUND(SUM($BV47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM47=FALSE,0,ROUND(SUM($BW47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM47=FALSE,0,ROUND(SUM($BX47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H47/$AD47*$X47),5),0)","v":0},{"$f":"ROUND(SUM($FA47*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ47=FALSE,$FB47,ROUND(MAX(0,SUM(SUM($ET47:$EY47)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE47=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I47","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF47*Account!$AA$2),SUM($FF47*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E47<>\"D-CARE\",Tenant!$F47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH47=FALSE,0,ROUND(SUM($AF47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA47>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A47,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY47=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ47=FALSE,0,ROUND(SUM($CF47*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA47>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA47>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL47=FALSE,0,SUM($CF47*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA47>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN47=FALSE,0,SUM($CF47*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA47>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP47=TRUE,$AA47>0),SUM($CF47*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA47>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR47=FALSE,0,ROUND(SUM($BZ47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR47=FALSE,0,ROUND(SUM($CA47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR47=FALSE,0,ROUND(SUM($CB47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR47=FALSE,0,ROUND(SUM($CC47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR47=FALSE,0,ROUND(SUM($CD47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR47=FALSE,0,ROUND(SUM($CE47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ47*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA47*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB47*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC47*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD47*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE47*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H47/$AD47*$AA47),5),0)","v":0},{"$f":"ROUND(SUM($GF47*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE47=FALSE,$GG47,ROUND(MAX(0,SUM(SUM($FY47:$GD47)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ47=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I47","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK47*Account!$AA$2),SUM($GK47*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D47<=FctrChngDts!$B$14,$E47>FctrChngDts!$B$14),AND($D47<=FctrChngDts!$C$14,$E47>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM47=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP47:$GS47))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO47,$DD47,$GP47:$GS47))","v":0},0,0,{"$f":"IF(AND($X47>0,Tenant!$E47=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX47=FALSE,0,ROUND(SUM($AE47*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA47>0,Tenant!$E47=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ47=FALSE,0,ROUND(SUM($AF47*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO47,$GT47,$GW47,$HB47,$CQ47,$DF47,$DV47,$DX47,$DZ47,$EB47),IF(Account!$Q$2=TRUE,SUM($GO47,$GU47,$GW47,$HB47,$CQ47,$DF47,$DV47,$DX47,$DZ47,$EB47),SUM($GO47,$GT47,$GU47,$GV47,$GW47,$HB47,$CQ47,$DF47,$DV47,$DX47,$DZ47,$EB47)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D47,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,8,FALSE)=TRUE,$HD47<0),0,SUM(SUM(SUM($HD47/$AD47*$HE47)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,8,FALSE)=TRUE,$HD47<0),0,SUM(SUM(SUM($HD47/$AD47*$HF47)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU47,$DJ47,$DR47,$DT47,$DV47,$DX47,$DZ47,$EB47,$ED47,$EF47,$EH47,$EJ47,$FI47,$FK47,$FM47,$FO47,$GN47,$GV47,$GY47,$HA47)/$AD47*$X47*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU47,$DJ47,$DR47,$DT47,$DV47,$DX47,$DZ47,$EB47,$ED47,$EF47,$EH47,$EJ47,$FI47,$FK47,$FM47,$FO47,$GN47,$GV47,$GY47,$HA47)/$AD47*$AA47*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E47),$AD47,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D47,FctrChngDts!$C$17<=$E47),_xlfn.DAYS($D47,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E47),$AD47,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D47,FctrChngDts!$C$19<=$E47),_xlfn.DAYS($D47,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN47*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN47*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO47*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO47*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D47,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU47*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A47,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV47*Account!$AA$2)),5)","v":0}]
[47,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G48),0,IF($F48<=$G48,SUM($G48-$F48),IF($F48>$G48,SUM((Account!$L$2-$F48)+$G48+1))))","v":0},{"$f":"IF(AND($D48>=FctrChngDts!$C$2,$D48<=FctrChngDts!$D$2),$D48,\"\")","v":""},{"$f":"IF($I48=\"\",\"\",IF($E48<=FctrChngDts!$D$2,$E48,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D48<FctrChngDts!$E$2,$E48<FctrChngDts!$E$2),AND($D48>=FctrChngDts!$F$2,$E48>=FctrChngDts!$F$2)),\"\",IF(AND($D48>=FctrChngDts!$E$2,$D48<=FctrChngDts!$F$2),$D48,FctrChngDts!$E$2))","v":""},{"$f":"IF($K48=\"\",\"\",IF(AND($J48=$K48,$E48>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K48=$J48,$E48,IF(AND($E48>=FctrChngDts!$E$2,$E48<=FctrChngDts!$F$2),$E48,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D48<DATE(YEAR(Account!$J$2),6,1),$D48>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I48<FctrChngDts!$A$2,$J48<FctrChngDts!$A$2),AND($I48>=FctrChngDts!$B$2,$J48>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I48<FctrChngDts!$A$2,$J48>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I48>=FctrChngDts!$A$2,$J48<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I48<FctrChngDts!$B$2,$J48>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K48<FctrChngDts!$A$2,$L48<FctrChngDts!$A$2),AND($K48>=FctrChngDts!$B$2,$L48>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K48<FctrChngDts!$A$2,$L48>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K48>=FctrChngDts!$A$2,$L48<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K48<FctrChngDts!$B$2,$L48>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I48=\"\",$J48=0),0,IF(AND($N48=TRUE,$I48<>0),SUM($J48-$I48+1),IF($O48=TRUE,SUM(FctrChngDts!$A$2-$I48),IF($P48=TRUE,0,IF($Q48=TRUE,SUM($J48-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I48=\"\",$J48=0),0,IF($N48=TRUE,0,IF($O48=TRUE,SUM($J48-FctrChngDts!$A$2+1),IF(AND($P48=TRUE,$I48<>0),SUM($J48-$I48+1),IF($Q48=TRUE,SUM(FctrChngDts!$B$2-$I48),0)))))","v":0},0,{"$f":"IF(OR($K48=\"\",$L48=0),0,IF(AND($R48=TRUE,$K48<>0),SUM($L48-$K48+1),IF($S48=TRUE,SUM(FctrChngDts!$A$2-$K48),IF($T48=TRUE,0,IF($U48=TRUE,SUM($L48-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K48=\"\",$L48=0),0,IF($R48=TRUE,0,IF($S48=TRUE,SUM($L48-FctrChngDts!$A$2+1),IF(AND($T48=TRUE,$K48<>0),SUM($L48-$K48+1),IF($U48=TRUE,SUM(FctrChngDts!$B$2-$K48),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A48,Tenant!$A48:$J547,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR48=FALSE,VLOOKUP($AQ48,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ48,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR48=FALSE,VLOOKUP($AQ48,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ48,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR48=FALSE,VLOOKUP($AQ48,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ48,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR48=FALSE,VLOOKUP($AQ48,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ48,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A48,Tenant!$A48:$J547,6,FALSE)","v":0},{"$f":"VLOOKUP($A48,Tenant!$A48:$J547,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG48=FALSE,0,IF($DU48=TRUE,SUM($BS48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS48*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DU48=TRUE,SUM($BT48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT48*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DU48=TRUE,SUM($BU48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU48*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DU48=TRUE,SUM($BV48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DU48=TRUE,SUM($BW48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW48*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG48=FALSE,0,IF($DU48=TRUE,SUM($BX48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX48*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN48=FALSE,0,IF($H48=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP48=FALSE,0,ROUND(SUM($BY48*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR48=FALSE,0,ROUND(SUM($X48*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY48=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X48),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X48)),5)","v":0},{"$f":"SUM(ROUND($CH48:$CM48,2),$CO48,$CQ48,$CS48)","v":0},false,{"$f":"ROUND(IF($CV48=FALSE,0,IF($DY48=TRUE,SUM($BZ48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ48*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV48=FALSE,0,IF($DY48=TRUE,SUM($CA48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA48*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV48=FALSE,0,IF($DY48=TRUE,SUM($CB48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB48*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV48=FALSE,0,IF($DY48=TRUE,SUM($CC48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV48=FALSE,0,IF($DY48=TRUE,SUM($CD48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD48*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV48=FALSE,0,IF($DY48=TRUE,SUM($CE48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE48*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC48=FALSE,0,IF($H48=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE48=FALSE,0,ROUND(SUM($CF48*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG48=FALSE,0,ROUND(SUM($AA48*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY48=TRUE,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA48),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA48)),5)","v":0},{"$f":"SUM(ROUND($CW48:$DB48,2),$DD48,$DF48,$DH48)","v":0},0,{"$f":"SUM(SUM($CU48*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ48*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU48*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ48*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL48,IF(VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM48,$DK48))","v":0},0,false,0,false,0,{"$f":"IF(AND($X48>0,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU48=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH48:$CM48,$CS48,$ED48,$EL48,$ET48:$EY48)-SUM($BY48*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH48:$CM48,$CS48,$ED48,$EL48,$EN48:$ES48)-SUM($BY48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X48>0,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW48=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH48:$CM48,$CO48,$CQ48,$CS48,$ED48,$EF48,$EH48,$EJ48,$ET48:$EY48)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH48:$CM48,$CO48,$CQ48,$CS48,$ED48,$EF48,$EH48,$EJ48,ET48:$EX48)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA48>0,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY48=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW48:$DB48,$DH48,$ED48,$FQ48,$FY48:$GD48)-SUM($CF48*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW48:$DB48,$DH48,$ED48,$FQ48,$FS48:$FX48)-SUM($CF48*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA48>0,VLOOKUP($A48,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA48=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW48:$DB48,$DD48,$DF48,$DH48,$FI48,$FK48,$FM48,$FO48,$FY48:$GD48)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW48:$DB48,$DD48,$DF48,$DH48,$FI48,$FK48,$FM48,$FO48,$FY48:$GD48)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E48<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC48=FALSE,0,ROUND(SUM($AE48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X48>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE48=FALSE,0,ROUND(SUM($BY48*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG48=FALSE,0,SUM($BY48*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X48>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI48=FALSE,0,SUM($BY48*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X48>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK48=TRUE,$X48>0),SUM($BY48*Account!$T$2),0)","v":0},{"$f":"IF(AND($X48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM48=FALSE,0,ROUND(SUM($BS48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM48=FALSE,0,ROUND(SUM($BT48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM48=FALSE,0,ROUND(SUM($BU48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM48=FALSE,0,ROUND(SUM($BV48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM48=FALSE,0,ROUND(SUM($BW48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM48=FALSE,0,ROUND(SUM($BX48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H48/$AD48*$X48),5),0)","v":0},{"$f":"ROUND(SUM($FA48*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ48=FALSE,$FB48,ROUND(MAX(0,SUM(SUM($ET48:$EY48)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE48=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I48","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF48*Account!$AA$2),SUM($FF48*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E48<>\"D-CARE\",Tenant!$F48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH48=FALSE,0,ROUND(SUM($AF48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA48>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A48,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY48=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ48=FALSE,0,ROUND(SUM($CF48*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA48>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA48>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL48=FALSE,0,SUM($CF48*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA48>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN48=FALSE,0,SUM($CF48*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA48>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP48=TRUE,$AA48>0),SUM($CF48*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA48>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR48=FALSE,0,ROUND(SUM($BZ48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR48=FALSE,0,ROUND(SUM($CA48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR48=FALSE,0,ROUND(SUM($CB48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR48=FALSE,0,ROUND(SUM($CC48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR48=FALSE,0,ROUND(SUM($CD48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR48=FALSE,0,ROUND(SUM($CE48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ48*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA48*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB48*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC48*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD48*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE48*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H48/$AD48*$AA48),5),0)","v":0},{"$f":"ROUND(SUM($GF48*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE48=FALSE,$GG48,ROUND(MAX(0,SUM(SUM($FY48:$GD48)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ48=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I48","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK48*Account!$AA$2),SUM($GK48*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D48<=FctrChngDts!$B$14,$E48>FctrChngDts!$B$14),AND($D48<=FctrChngDts!$C$14,$E48>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM48=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP48:$GS48))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO48,$DD48,$GP48:$GS48))","v":0},0,0,{"$f":"IF(AND($X48>0,Tenant!$E48=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX48=FALSE,0,ROUND(SUM($AE48*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA48>0,Tenant!$E48=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ48=FALSE,0,ROUND(SUM($AF48*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO48,$GT48,$GW48,$HB48,$CQ48,$DF48,$DV48,$DX48,$DZ48,$EB48),IF(Account!$Q$2=TRUE,SUM($GO48,$GU48,$GW48,$HB48,$CQ48,$DF48,$DV48,$DX48,$DZ48,$EB48),SUM($GO48,$GT48,$GU48,$GV48,$GW48,$HB48,$CQ48,$DF48,$DV48,$DX48,$DZ48,$EB48)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D48,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,8,FALSE)=TRUE,$HD48<0),0,SUM(SUM(SUM($HD48/$AD48*$HE48)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,8,FALSE)=TRUE,$HD48<0),0,SUM(SUM(SUM($HD48/$AD48*$HF48)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU48,$DJ48,$DR48,$DT48,$DV48,$DX48,$DZ48,$EB48,$ED48,$EF48,$EH48,$EJ48,$FI48,$FK48,$FM48,$FO48,$GN48,$GV48,$GY48,$HA48)/$AD48*$X48*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU48,$DJ48,$DR48,$DT48,$DV48,$DX48,$DZ48,$EB48,$ED48,$EF48,$EH48,$EJ48,$FI48,$FK48,$FM48,$FO48,$GN48,$GV48,$GY48,$HA48)/$AD48*$AA48*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E48),$AD48,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D48,FctrChngDts!$C$17<=$E48),_xlfn.DAYS($D48,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E48),$AD48,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D48,FctrChngDts!$C$19<=$E48),_xlfn.DAYS($D48,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN48*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN48*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO48*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO48*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D48,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU48*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A48,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV48*Account!$AA$2)),5)","v":0}]
[48,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G49),0,IF($F49<=$G49,SUM($G49-$F49),IF($F49>$G49,SUM((Account!$L$2-$F49)+$G49+1))))","v":0},{"$f":"IF(AND($D49>=FctrChngDts!$C$2,$D49<=FctrChngDts!$D$2),$D49,\"\")","v":""},{"$f":"IF($I49=\"\",\"\",IF($E49<=FctrChngDts!$D$2,$E49,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D49<FctrChngDts!$E$2,$E49<FctrChngDts!$E$2),AND($D49>=FctrChngDts!$F$2,$E49>=FctrChngDts!$F$2)),\"\",IF(AND($D49>=FctrChngDts!$E$2,$D49<=FctrChngDts!$F$2),$D49,FctrChngDts!$E$2))","v":""},{"$f":"IF($K49=\"\",\"\",IF(AND($J49=$K49,$E49>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K49=$J49,$E49,IF(AND($E49>=FctrChngDts!$E$2,$E49<=FctrChngDts!$F$2),$E49,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D49<DATE(YEAR(Account!$J$2),6,1),$D49>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I49<FctrChngDts!$A$2,$J49<FctrChngDts!$A$2),AND($I49>=FctrChngDts!$B$2,$J49>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I49<FctrChngDts!$A$2,$J49>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I49>=FctrChngDts!$A$2,$J49<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I49<FctrChngDts!$B$2,$J49>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K49<FctrChngDts!$A$2,$L49<FctrChngDts!$A$2),AND($K49>=FctrChngDts!$B$2,$L49>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K49<FctrChngDts!$A$2,$L49>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K49>=FctrChngDts!$A$2,$L49<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K49<FctrChngDts!$B$2,$L49>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I49=\"\",$J49=0),0,IF(AND($N49=TRUE,$I49<>0),SUM($J49-$I49+1),IF($O49=TRUE,SUM(FctrChngDts!$A$2-$I49),IF($P49=TRUE,0,IF($Q49=TRUE,SUM($J49-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I49=\"\",$J49=0),0,IF($N49=TRUE,0,IF($O49=TRUE,SUM($J49-FctrChngDts!$A$2+1),IF(AND($P49=TRUE,$I49<>0),SUM($J49-$I49+1),IF($Q49=TRUE,SUM(FctrChngDts!$B$2-$I49),0)))))","v":0},0,{"$f":"IF(OR($K49=\"\",$L49=0),0,IF(AND($R49=TRUE,$K49<>0),SUM($L49-$K49+1),IF($S49=TRUE,SUM(FctrChngDts!$A$2-$K49),IF($T49=TRUE,0,IF($U49=TRUE,SUM($L49-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K49=\"\",$L49=0),0,IF($R49=TRUE,0,IF($S49=TRUE,SUM($L49-FctrChngDts!$A$2+1),IF(AND($T49=TRUE,$K49<>0),SUM($L49-$K49+1),IF($U49=TRUE,SUM(FctrChngDts!$B$2-$K49),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A49,Tenant!$A49:$J548,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR49=FALSE,VLOOKUP($AQ49,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ49,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR49=FALSE,VLOOKUP($AQ49,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ49,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR49=FALSE,VLOOKUP($AQ49,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ49,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR49=FALSE,VLOOKUP($AQ49,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ49,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A49,Tenant!$A49:$J548,6,FALSE)","v":0},{"$f":"VLOOKUP($A49,Tenant!$A49:$J548,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG49=FALSE,0,IF($DU49=TRUE,SUM($BS49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS49*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DU49=TRUE,SUM($BT49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT49*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DU49=TRUE,SUM($BU49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU49*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DU49=TRUE,SUM($BV49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DU49=TRUE,SUM($BW49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW49*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG49=FALSE,0,IF($DU49=TRUE,SUM($BX49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX49*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN49=FALSE,0,IF($H49=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP49=FALSE,0,ROUND(SUM($BY49*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR49=FALSE,0,ROUND(SUM($X49*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY49=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X49),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X49)),5)","v":0},{"$f":"SUM(ROUND($CH49:$CM49,2),$CO49,$CQ49,$CS49)","v":0},false,{"$f":"ROUND(IF($CV49=FALSE,0,IF($DY49=TRUE,SUM($BZ49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ49*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV49=FALSE,0,IF($DY49=TRUE,SUM($CA49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA49*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV49=FALSE,0,IF($DY49=TRUE,SUM($CB49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB49*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV49=FALSE,0,IF($DY49=TRUE,SUM($CC49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV49=FALSE,0,IF($DY49=TRUE,SUM($CD49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD49*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV49=FALSE,0,IF($DY49=TRUE,SUM($CE49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE49*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC49=FALSE,0,IF($H49=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE49=FALSE,0,ROUND(SUM($CF49*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG49=FALSE,0,ROUND(SUM($AA49*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY49=TRUE,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA49),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA49)),5)","v":0},{"$f":"SUM(ROUND($CW49:$DB49,2),$DD49,$DF49,$DH49)","v":0},0,{"$f":"SUM(SUM($CU49*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ49*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU49*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ49*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL49,IF(VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM49,$DK49))","v":0},0,false,0,false,0,{"$f":"IF(AND($X49>0,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU49=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH49:$CM49,$CS49,$ED49,$EL49,$ET49:$EY49)-SUM($BY49*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH49:$CM49,$CS49,$ED49,$EL49,$EN49:$ES49)-SUM($BY49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X49>0,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW49=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH49:$CM49,$CO49,$CQ49,$CS49,$ED49,$EF49,$EH49,$EJ49,$ET49:$EY49)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH49:$CM49,$CO49,$CQ49,$CS49,$ED49,$EF49,$EH49,$EJ49,ET49:$EX49)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA49>0,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY49=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW49:$DB49,$DH49,$ED49,$FQ49,$FY49:$GD49)-SUM($CF49*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW49:$DB49,$DH49,$ED49,$FQ49,$FS49:$FX49)-SUM($CF49*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA49>0,VLOOKUP($A49,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA49=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW49:$DB49,$DD49,$DF49,$DH49,$FI49,$FK49,$FM49,$FO49,$FY49:$GD49)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW49:$DB49,$DD49,$DF49,$DH49,$FI49,$FK49,$FM49,$FO49,$FY49:$GD49)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E49<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC49=FALSE,0,ROUND(SUM($AE49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X49>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE49=FALSE,0,ROUND(SUM($BY49*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG49=FALSE,0,SUM($BY49*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X49>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI49=FALSE,0,SUM($BY49*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X49>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK49=TRUE,$X49>0),SUM($BY49*Account!$T$2),0)","v":0},{"$f":"IF(AND($X49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM49=FALSE,0,ROUND(SUM($BS49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM49=FALSE,0,ROUND(SUM($BT49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM49=FALSE,0,ROUND(SUM($BU49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM49=FALSE,0,ROUND(SUM($BV49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM49=FALSE,0,ROUND(SUM($BW49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM49=FALSE,0,ROUND(SUM($BX49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H49/$AD49*$X49),5),0)","v":0},{"$f":"ROUND(SUM($FA49*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ49=FALSE,$FB49,ROUND(MAX(0,SUM(SUM($ET49:$EY49)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE49=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I49","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF49*Account!$AA$2),SUM($FF49*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E49<>\"D-CARE\",Tenant!$F49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH49=FALSE,0,ROUND(SUM($AF49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA49>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A49,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY49=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ49=FALSE,0,ROUND(SUM($CF49*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA49>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA49>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL49=FALSE,0,SUM($CF49*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA49>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN49=FALSE,0,SUM($CF49*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA49>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP49=TRUE,$AA49>0),SUM($CF49*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA49>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR49=FALSE,0,ROUND(SUM($BZ49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR49=FALSE,0,ROUND(SUM($CA49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR49=FALSE,0,ROUND(SUM($CB49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR49=FALSE,0,ROUND(SUM($CC49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR49=FALSE,0,ROUND(SUM($CD49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR49=FALSE,0,ROUND(SUM($CE49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ49*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA49*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB49*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC49*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD49*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE49*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H49/$AD49*$AA49),5),0)","v":0},{"$f":"ROUND(SUM($GF49*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE49=FALSE,$GG49,ROUND(MAX(0,SUM(SUM($FY49:$GD49)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ49=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I49","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK49*Account!$AA$2),SUM($GK49*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D49<=FctrChngDts!$B$14,$E49>FctrChngDts!$B$14),AND($D49<=FctrChngDts!$C$14,$E49>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM49=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP49:$GS49))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO49,$DD49,$GP49:$GS49))","v":0},0,0,{"$f":"IF(AND($X49>0,Tenant!$E49=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX49=FALSE,0,ROUND(SUM($AE49*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA49>0,Tenant!$E49=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ49=FALSE,0,ROUND(SUM($AF49*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO49,$GT49,$GW49,$HB49,$CQ49,$DF49,$DV49,$DX49,$DZ49,$EB49),IF(Account!$Q$2=TRUE,SUM($GO49,$GU49,$GW49,$HB49,$CQ49,$DF49,$DV49,$DX49,$DZ49,$EB49),SUM($GO49,$GT49,$GU49,$GV49,$GW49,$HB49,$CQ49,$DF49,$DV49,$DX49,$DZ49,$EB49)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D49,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,8,FALSE)=TRUE,$HD49<0),0,SUM(SUM(SUM($HD49/$AD49*$HE49)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,8,FALSE)=TRUE,$HD49<0),0,SUM(SUM(SUM($HD49/$AD49*$HF49)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU49,$DJ49,$DR49,$DT49,$DV49,$DX49,$DZ49,$EB49,$ED49,$EF49,$EH49,$EJ49,$FI49,$FK49,$FM49,$FO49,$GN49,$GV49,$GY49,$HA49)/$AD49*$X49*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU49,$DJ49,$DR49,$DT49,$DV49,$DX49,$DZ49,$EB49,$ED49,$EF49,$EH49,$EJ49,$FI49,$FK49,$FM49,$FO49,$GN49,$GV49,$GY49,$HA49)/$AD49*$AA49*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E49),$AD49,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D49,FctrChngDts!$C$17<=$E49),_xlfn.DAYS($D49,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E49),$AD49,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D49,FctrChngDts!$C$19<=$E49),_xlfn.DAYS($D49,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN49*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN49*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO49*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO49*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D49,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU49*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A49,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV49*Account!$AA$2)),5)","v":0}]
[49,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G50),0,IF($F50<=$G50,SUM($G50-$F50),IF($F50>$G50,SUM((Account!$L$2-$F50)+$G50+1))))","v":0},{"$f":"IF(AND($D50>=FctrChngDts!$C$2,$D50<=FctrChngDts!$D$2),$D50,\"\")","v":""},{"$f":"IF($I50=\"\",\"\",IF($E50<=FctrChngDts!$D$2,$E50,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D50<FctrChngDts!$E$2,$E50<FctrChngDts!$E$2),AND($D50>=FctrChngDts!$F$2,$E50>=FctrChngDts!$F$2)),\"\",IF(AND($D50>=FctrChngDts!$E$2,$D50<=FctrChngDts!$F$2),$D50,FctrChngDts!$E$2))","v":""},{"$f":"IF($K50=\"\",\"\",IF(AND($J50=$K50,$E50>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K50=$J50,$E50,IF(AND($E50>=FctrChngDts!$E$2,$E50<=FctrChngDts!$F$2),$E50,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D50<DATE(YEAR(Account!$J$2),6,1),$D50>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I50<FctrChngDts!$A$2,$J50<FctrChngDts!$A$2),AND($I50>=FctrChngDts!$B$2,$J50>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I50<FctrChngDts!$A$2,$J50>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I50>=FctrChngDts!$A$2,$J50<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I50<FctrChngDts!$B$2,$J50>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K50<FctrChngDts!$A$2,$L50<FctrChngDts!$A$2),AND($K50>=FctrChngDts!$B$2,$L50>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K50<FctrChngDts!$A$2,$L50>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K50>=FctrChngDts!$A$2,$L50<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K50<FctrChngDts!$B$2,$L50>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I50=\"\",$J50=0),0,IF(AND($N50=TRUE,$I50<>0),SUM($J50-$I50+1),IF($O50=TRUE,SUM(FctrChngDts!$A$2-$I50),IF($P50=TRUE,0,IF($Q50=TRUE,SUM($J50-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I50=\"\",$J50=0),0,IF($N50=TRUE,0,IF($O50=TRUE,SUM($J50-FctrChngDts!$A$2+1),IF(AND($P50=TRUE,$I50<>0),SUM($J50-$I50+1),IF($Q50=TRUE,SUM(FctrChngDts!$B$2-$I50),0)))))","v":0},0,{"$f":"IF(OR($K50=\"\",$L50=0),0,IF(AND($R50=TRUE,$K50<>0),SUM($L50-$K50+1),IF($S50=TRUE,SUM(FctrChngDts!$A$2-$K50),IF($T50=TRUE,0,IF($U50=TRUE,SUM($L50-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K50=\"\",$L50=0),0,IF($R50=TRUE,0,IF($S50=TRUE,SUM($L50-FctrChngDts!$A$2+1),IF(AND($T50=TRUE,$K50<>0),SUM($L50-$K50+1),IF($U50=TRUE,SUM(FctrChngDts!$B$2-$K50),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A50,Tenant!$A50:$J549,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR50=FALSE,VLOOKUP($AQ50,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ50,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR50=FALSE,VLOOKUP($AQ50,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ50,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR50=FALSE,VLOOKUP($AQ50,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ50,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR50=FALSE,VLOOKUP($AQ50,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ50,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A50,Tenant!$A50:$J549,6,FALSE)","v":0},{"$f":"VLOOKUP($A50,Tenant!$A50:$J549,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG50=FALSE,0,IF($DU50=TRUE,SUM($BS50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS50*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DU50=TRUE,SUM($BT50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT50*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DU50=TRUE,SUM($BU50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU50*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DU50=TRUE,SUM($BV50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DU50=TRUE,SUM($BW50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW50*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG50=FALSE,0,IF($DU50=TRUE,SUM($BX50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX50*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN50=FALSE,0,IF($H50=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP50=FALSE,0,ROUND(SUM($BY50*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR50=FALSE,0,ROUND(SUM($X50*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY50=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X50),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X50)),5)","v":0},{"$f":"SUM(ROUND($CH50:$CM50,2),$CO50,$CQ50,$CS50)","v":0},false,{"$f":"ROUND(IF($CV50=FALSE,0,IF($DY50=TRUE,SUM($BZ50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ50*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV50=FALSE,0,IF($DY50=TRUE,SUM($CA50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA50*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV50=FALSE,0,IF($DY50=TRUE,SUM($CB50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB50*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV50=FALSE,0,IF($DY50=TRUE,SUM($CC50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV50=FALSE,0,IF($DY50=TRUE,SUM($CD50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD50*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV50=FALSE,0,IF($DY50=TRUE,SUM($CE50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE50*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC50=FALSE,0,IF($H50=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE50=FALSE,0,ROUND(SUM($CF50*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG50=FALSE,0,ROUND(SUM($AA50*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY50=TRUE,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA50),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA50)),5)","v":0},{"$f":"SUM(ROUND($CW50:$DB50,2),$DD50,$DF50,$DH50)","v":0},0,{"$f":"SUM(SUM($CU50*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ50*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU50*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ50*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL50,IF(VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM50,$DK50))","v":0},0,false,0,false,0,{"$f":"IF(AND($X50>0,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU50=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH50:$CM50,$CS50,$ED50,$EL50,$ET50:$EY50)-SUM($BY50*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH50:$CM50,$CS50,$ED50,$EL50,$EN50:$ES50)-SUM($BY50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X50>0,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW50=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH50:$CM50,$CO50,$CQ50,$CS50,$ED50,$EF50,$EH50,$EJ50,$ET50:$EY50)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH50:$CM50,$CO50,$CQ50,$CS50,$ED50,$EF50,$EH50,$EJ50,ET50:$EX50)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA50>0,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY50=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW50:$DB50,$DH50,$ED50,$FQ50,$FY50:$GD50)-SUM($CF50*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW50:$DB50,$DH50,$ED50,$FQ50,$FS50:$FX50)-SUM($CF50*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA50>0,VLOOKUP($A50,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA50=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW50:$DB50,$DD50,$DF50,$DH50,$FI50,$FK50,$FM50,$FO50,$FY50:$GD50)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW50:$DB50,$DD50,$DF50,$DH50,$FI50,$FK50,$FM50,$FO50,$FY50:$GD50)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E50<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC50=FALSE,0,ROUND(SUM($AE50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X50>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE50=FALSE,0,ROUND(SUM($BY50*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG50=FALSE,0,SUM($BY50*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X50>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI50=FALSE,0,SUM($BY50*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X50>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK50=TRUE,$X50>0),SUM($BY50*Account!$T$2),0)","v":0},{"$f":"IF(AND($X50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM50=FALSE,0,ROUND(SUM($BS50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM50=FALSE,0,ROUND(SUM($BT50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM50=FALSE,0,ROUND(SUM($BU50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM50=FALSE,0,ROUND(SUM($BV50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM50=FALSE,0,ROUND(SUM($BW50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM50=FALSE,0,ROUND(SUM($BX50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H50/$AD50*$X50),5),0)","v":0},{"$f":"ROUND(SUM($FA50*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ50=FALSE,$FB50,ROUND(MAX(0,SUM(SUM($ET50:$EY50)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE50=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I50","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF50*Account!$AA$2),SUM($FF50*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E50<>\"D-CARE\",Tenant!$F50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH50=FALSE,0,ROUND(SUM($AF50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA50>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A50,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY50=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ50=FALSE,0,ROUND(SUM($CF50*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA50>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA50>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL50=FALSE,0,SUM($CF50*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA50>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN50=FALSE,0,SUM($CF50*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA50>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP50=TRUE,$AA50>0),SUM($CF50*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA50>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR50=FALSE,0,ROUND(SUM($BZ50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR50=FALSE,0,ROUND(SUM($CA50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR50=FALSE,0,ROUND(SUM($CB50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR50=FALSE,0,ROUND(SUM($CC50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR50=FALSE,0,ROUND(SUM($CD50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR50=FALSE,0,ROUND(SUM($CE50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ50*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA50*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB50*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC50*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD50*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE50*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H50/$AD50*$AA50),5),0)","v":0},{"$f":"ROUND(SUM($GF50*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE50=FALSE,$GG50,ROUND(MAX(0,SUM(SUM($FY50:$GD50)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ50=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I50","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK50*Account!$AA$2),SUM($GK50*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D50<=FctrChngDts!$B$14,$E50>FctrChngDts!$B$14),AND($D50<=FctrChngDts!$C$14,$E50>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM50=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP50:$GS50))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO50,$DD50,$GP50:$GS50))","v":0},0,0,{"$f":"IF(AND($X50>0,Tenant!$E50=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX50=FALSE,0,ROUND(SUM($AE50*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA50>0,Tenant!$E50=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ50=FALSE,0,ROUND(SUM($AF50*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO50,$GT50,$GW50,$HB50,$CQ50,$DF50,$DV50,$DX50,$DZ50,$EB50),IF(Account!$Q$2=TRUE,SUM($GO50,$GU50,$GW50,$HB50,$CQ50,$DF50,$DV50,$DX50,$DZ50,$EB50),SUM($GO50,$GT50,$GU50,$GV50,$GW50,$HB50,$CQ50,$DF50,$DV50,$DX50,$DZ50,$EB50)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D50,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,8,FALSE)=TRUE,$HD50<0),0,SUM(SUM(SUM($HD50/$AD50*$HE50)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,8,FALSE)=TRUE,$HD50<0),0,SUM(SUM(SUM($HD50/$AD50*$HF50)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU50,$DJ50,$DR50,$DT50,$DV50,$DX50,$DZ50,$EB50,$ED50,$EF50,$EH50,$EJ50,$FI50,$FK50,$FM50,$FO50,$GN50,$GV50,$GY50,$HA50)/$AD50*$X50*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU50,$DJ50,$DR50,$DT50,$DV50,$DX50,$DZ50,$EB50,$ED50,$EF50,$EH50,$EJ50,$FI50,$FK50,$FM50,$FO50,$GN50,$GV50,$GY50,$HA50)/$AD50*$AA50*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E50),$AD50,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D50,FctrChngDts!$C$17<=$E50),_xlfn.DAYS($D50,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E50),$AD50,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D50,FctrChngDts!$C$19<=$E50),_xlfn.DAYS($D50,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN50*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN50*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO50*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO50*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D50,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU50*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A50,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV50*Account!$AA$2)),5)","v":0}]
[50,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G51),0,IF($F51<=$G51,SUM($G51-$F51),IF($F51>$G51,SUM((Account!$L$2-$F51)+$G51+1))))","v":0},{"$f":"IF(AND($D51>=FctrChngDts!$C$2,$D51<=FctrChngDts!$D$2),$D51,\"\")","v":""},{"$f":"IF($I51=\"\",\"\",IF($E51<=FctrChngDts!$D$2,$E51,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D51<FctrChngDts!$E$2,$E51<FctrChngDts!$E$2),AND($D51>=FctrChngDts!$F$2,$E51>=FctrChngDts!$F$2)),\"\",IF(AND($D51>=FctrChngDts!$E$2,$D51<=FctrChngDts!$F$2),$D51,FctrChngDts!$E$2))","v":""},{"$f":"IF($K51=\"\",\"\",IF(AND($J51=$K51,$E51>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K51=$J51,$E51,IF(AND($E51>=FctrChngDts!$E$2,$E51<=FctrChngDts!$F$2),$E51,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D51<DATE(YEAR(Account!$J$2),6,1),$D51>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I51<FctrChngDts!$A$2,$J51<FctrChngDts!$A$2),AND($I51>=FctrChngDts!$B$2,$J51>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I51<FctrChngDts!$A$2,$J51>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I51>=FctrChngDts!$A$2,$J51<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I51<FctrChngDts!$B$2,$J51>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K51<FctrChngDts!$A$2,$L51<FctrChngDts!$A$2),AND($K51>=FctrChngDts!$B$2,$L51>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K51<FctrChngDts!$A$2,$L51>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K51>=FctrChngDts!$A$2,$L51<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K51<FctrChngDts!$B$2,$L51>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I51=\"\",$J51=0),0,IF(AND($N51=TRUE,$I51<>0),SUM($J51-$I51+1),IF($O51=TRUE,SUM(FctrChngDts!$A$2-$I51),IF($P51=TRUE,0,IF($Q51=TRUE,SUM($J51-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I51=\"\",$J51=0),0,IF($N51=TRUE,0,IF($O51=TRUE,SUM($J51-FctrChngDts!$A$2+1),IF(AND($P51=TRUE,$I51<>0),SUM($J51-$I51+1),IF($Q51=TRUE,SUM(FctrChngDts!$B$2-$I51),0)))))","v":0},0,{"$f":"IF(OR($K51=\"\",$L51=0),0,IF(AND($R51=TRUE,$K51<>0),SUM($L51-$K51+1),IF($S51=TRUE,SUM(FctrChngDts!$A$2-$K51),IF($T51=TRUE,0,IF($U51=TRUE,SUM($L51-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K51=\"\",$L51=0),0,IF($R51=TRUE,0,IF($S51=TRUE,SUM($L51-FctrChngDts!$A$2+1),IF(AND($T51=TRUE,$K51<>0),SUM($L51-$K51+1),IF($U51=TRUE,SUM(FctrChngDts!$B$2-$K51),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A51,Tenant!$A51:$J550,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR51=FALSE,VLOOKUP($AQ51,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ51,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR51=FALSE,VLOOKUP($AQ51,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ51,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR51=FALSE,VLOOKUP($AQ51,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ51,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR51=FALSE,VLOOKUP($AQ51,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ51,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A51,Tenant!$A51:$J550,6,FALSE)","v":0},{"$f":"VLOOKUP($A51,Tenant!$A51:$J550,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG51=FALSE,0,IF($DU51=TRUE,SUM($BS51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS51*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DU51=TRUE,SUM($BT51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT51*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DU51=TRUE,SUM($BU51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU51*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DU51=TRUE,SUM($BV51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DU51=TRUE,SUM($BW51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW51*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG51=FALSE,0,IF($DU51=TRUE,SUM($BX51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX51*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN51=FALSE,0,IF($H51=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP51=FALSE,0,ROUND(SUM($BY51*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR51=FALSE,0,ROUND(SUM($X51*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY51=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X51),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X51)),5)","v":0},{"$f":"SUM(ROUND($CH51:$CM51,2),$CO51,$CQ51,$CS51)","v":0},false,{"$f":"ROUND(IF($CV51=FALSE,0,IF($DY51=TRUE,SUM($BZ51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ51*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV51=FALSE,0,IF($DY51=TRUE,SUM($CA51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA51*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV51=FALSE,0,IF($DY51=TRUE,SUM($CB51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB51*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV51=FALSE,0,IF($DY51=TRUE,SUM($CC51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV51=FALSE,0,IF($DY51=TRUE,SUM($CD51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD51*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV51=FALSE,0,IF($DY51=TRUE,SUM($CE51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE51*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC51=FALSE,0,IF($H51=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE51=FALSE,0,ROUND(SUM($CF51*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG51=FALSE,0,ROUND(SUM($AA51*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY51=TRUE,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA51),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA51)),5)","v":0},{"$f":"SUM(ROUND($CW51:$DB51,2),$DD51,$DF51,$DH51)","v":0},0,{"$f":"SUM(SUM($CU51*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ51*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU51*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ51*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL51,IF(VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM51,$DK51))","v":0},0,false,0,false,0,{"$f":"IF(AND($X51>0,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU51=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH51:$CM51,$CS51,$ED51,$EL51,$ET51:$EY51)-SUM($BY51*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH51:$CM51,$CS51,$ED51,$EL51,$EN51:$ES51)-SUM($BY51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X51>0,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW51=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH51:$CM51,$CO51,$CQ51,$CS51,$ED51,$EF51,$EH51,$EJ51,$ET51:$EY51)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH51:$CM51,$CO51,$CQ51,$CS51,$ED51,$EF51,$EH51,$EJ51,ET51:$EX51)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA51>0,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY51=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW51:$DB51,$DH51,$ED51,$FQ51,$FY51:$GD51)-SUM($CF51*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW51:$DB51,$DH51,$ED51,$FQ51,$FS51:$FX51)-SUM($CF51*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA51>0,VLOOKUP($A51,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA51=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW51:$DB51,$DD51,$DF51,$DH51,$FI51,$FK51,$FM51,$FO51,$FY51:$GD51)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW51:$DB51,$DD51,$DF51,$DH51,$FI51,$FK51,$FM51,$FO51,$FY51:$GD51)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E51<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC51=FALSE,0,ROUND(SUM($AE51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X51>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE51=FALSE,0,ROUND(SUM($BY51*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG51=FALSE,0,SUM($BY51*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X51>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI51=FALSE,0,SUM($BY51*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X51>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK51=TRUE,$X51>0),SUM($BY51*Account!$T$2),0)","v":0},{"$f":"IF(AND($X51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM51=FALSE,0,ROUND(SUM($BS51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM51=FALSE,0,ROUND(SUM($BT51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM51=FALSE,0,ROUND(SUM($BU51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM51=FALSE,0,ROUND(SUM($BV51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM51=FALSE,0,ROUND(SUM($BW51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM51=FALSE,0,ROUND(SUM($BX51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H51/$AD51*$X51),5),0)","v":0},{"$f":"ROUND(SUM($FA51*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ51=FALSE,$FB51,ROUND(MAX(0,SUM(SUM($ET51:$EY51)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE51=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I51","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF51*Account!$AA$2),SUM($FF51*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E51<>\"D-CARE\",Tenant!$F51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH51=FALSE,0,ROUND(SUM($AF51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA51>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A51,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY51=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ51=FALSE,0,ROUND(SUM($CF51*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA51>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA51>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL51=FALSE,0,SUM($CF51*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA51>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN51=FALSE,0,SUM($CF51*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA51>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP51=TRUE,$AA51>0),SUM($CF51*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA51>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR51=FALSE,0,ROUND(SUM($BZ51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR51=FALSE,0,ROUND(SUM($CA51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR51=FALSE,0,ROUND(SUM($CB51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR51=FALSE,0,ROUND(SUM($CC51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR51=FALSE,0,ROUND(SUM($CD51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR51=FALSE,0,ROUND(SUM($CE51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ51*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA51*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB51*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC51*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD51*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE51*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H51/$AD51*$AA51),5),0)","v":0},{"$f":"ROUND(SUM($GF51*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE51=FALSE,$GG51,ROUND(MAX(0,SUM(SUM($FY51:$GD51)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ51=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I51","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK51*Account!$AA$2),SUM($GK51*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D51<=FctrChngDts!$B$14,$E51>FctrChngDts!$B$14),AND($D51<=FctrChngDts!$C$14,$E51>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM51=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP51:$GS51))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO51,$DD51,$GP51:$GS51))","v":0},0,0,{"$f":"IF(AND($X51>0,Tenant!$E51=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX51=FALSE,0,ROUND(SUM($AE51*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA51>0,Tenant!$E51=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ51=FALSE,0,ROUND(SUM($AF51*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO51,$GT51,$GW51,$HB51,$CQ51,$DF51,$DV51,$DX51,$DZ51,$EB51),IF(Account!$Q$2=TRUE,SUM($GO51,$GU51,$GW51,$HB51,$CQ51,$DF51,$DV51,$DX51,$DZ51,$EB51),SUM($GO51,$GT51,$GU51,$GV51,$GW51,$HB51,$CQ51,$DF51,$DV51,$DX51,$DZ51,$EB51)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D51,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,8,FALSE)=TRUE,$HD51<0),0,SUM(SUM(SUM($HD51/$AD51*$HE51)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,8,FALSE)=TRUE,$HD51<0),0,SUM(SUM(SUM($HD51/$AD51*$HF51)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU51,$DJ51,$DR51,$DT51,$DV51,$DX51,$DZ51,$EB51,$ED51,$EF51,$EH51,$EJ51,$FI51,$FK51,$FM51,$FO51,$GN51,$GV51,$GY51,$HA51)/$AD51*$X51*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU51,$DJ51,$DR51,$DT51,$DV51,$DX51,$DZ51,$EB51,$ED51,$EF51,$EH51,$EJ51,$FI51,$FK51,$FM51,$FO51,$GN51,$GV51,$GY51,$HA51)/$AD51*$AA51*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E51),$AD51,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D51,FctrChngDts!$C$17<=$E51),_xlfn.DAYS($D51,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E51),$AD51,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D51,FctrChngDts!$C$19<=$E51),_xlfn.DAYS($D51,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN51*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN51*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO51*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO51*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D51,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU51*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A51,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV51*Account!$AA$2)),5)","v":0}]
[51,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G52),0,IF($F52<=$G52,SUM($G52-$F52),IF($F52>$G52,SUM((Account!$L$2-$F52)+$G52+1))))","v":0},{"$f":"IF(AND($D52>=FctrChngDts!$C$2,$D52<=FctrChngDts!$D$2),$D52,\"\")","v":""},{"$f":"IF($I52=\"\",\"\",IF($E52<=FctrChngDts!$D$2,$E52,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D52<FctrChngDts!$E$2,$E52<FctrChngDts!$E$2),AND($D52>=FctrChngDts!$F$2,$E52>=FctrChngDts!$F$2)),\"\",IF(AND($D52>=FctrChngDts!$E$2,$D52<=FctrChngDts!$F$2),$D52,FctrChngDts!$E$2))","v":""},{"$f":"IF($K52=\"\",\"\",IF(AND($J52=$K52,$E52>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K52=$J52,$E52,IF(AND($E52>=FctrChngDts!$E$2,$E52<=FctrChngDts!$F$2),$E52,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D52<DATE(YEAR(Account!$J$2),6,1),$D52>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I52<FctrChngDts!$A$2,$J52<FctrChngDts!$A$2),AND($I52>=FctrChngDts!$B$2,$J52>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I52<FctrChngDts!$A$2,$J52>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I52>=FctrChngDts!$A$2,$J52<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I52<FctrChngDts!$B$2,$J52>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K52<FctrChngDts!$A$2,$L52<FctrChngDts!$A$2),AND($K52>=FctrChngDts!$B$2,$L52>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K52<FctrChngDts!$A$2,$L52>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K52>=FctrChngDts!$A$2,$L52<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K52<FctrChngDts!$B$2,$L52>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I52=\"\",$J52=0),0,IF(AND($N52=TRUE,$I52<>0),SUM($J52-$I52+1),IF($O52=TRUE,SUM(FctrChngDts!$A$2-$I52),IF($P52=TRUE,0,IF($Q52=TRUE,SUM($J52-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I52=\"\",$J52=0),0,IF($N52=TRUE,0,IF($O52=TRUE,SUM($J52-FctrChngDts!$A$2+1),IF(AND($P52=TRUE,$I52<>0),SUM($J52-$I52+1),IF($Q52=TRUE,SUM(FctrChngDts!$B$2-$I52),0)))))","v":0},0,{"$f":"IF(OR($K52=\"\",$L52=0),0,IF(AND($R52=TRUE,$K52<>0),SUM($L52-$K52+1),IF($S52=TRUE,SUM(FctrChngDts!$A$2-$K52),IF($T52=TRUE,0,IF($U52=TRUE,SUM($L52-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K52=\"\",$L52=0),0,IF($R52=TRUE,0,IF($S52=TRUE,SUM($L52-FctrChngDts!$A$2+1),IF(AND($T52=TRUE,$K52<>0),SUM($L52-$K52+1),IF($U52=TRUE,SUM(FctrChngDts!$B$2-$K52),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A52,Tenant!$A52:$J551,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR52=FALSE,VLOOKUP($AQ52,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ52,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR52=FALSE,VLOOKUP($AQ52,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ52,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR52=FALSE,VLOOKUP($AQ52,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ52,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR52=FALSE,VLOOKUP($AQ52,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ52,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A52,Tenant!$A52:$J551,6,FALSE)","v":0},{"$f":"VLOOKUP($A52,Tenant!$A52:$J551,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG52=FALSE,0,IF($DU52=TRUE,SUM($BS52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS52*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DU52=TRUE,SUM($BT52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT52*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DU52=TRUE,SUM($BU52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU52*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DU52=TRUE,SUM($BV52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DU52=TRUE,SUM($BW52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW52*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG52=FALSE,0,IF($DU52=TRUE,SUM($BX52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX52*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN52=FALSE,0,IF($H52=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP52=FALSE,0,ROUND(SUM($BY52*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR52=FALSE,0,ROUND(SUM($X52*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY52=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X52),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X52)),5)","v":0},{"$f":"SUM(ROUND($CH52:$CM52,2),$CO52,$CQ52,$CS52)","v":0},false,{"$f":"ROUND(IF($CV52=FALSE,0,IF($DY52=TRUE,SUM($BZ52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ52*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV52=FALSE,0,IF($DY52=TRUE,SUM($CA52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA52*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV52=FALSE,0,IF($DY52=TRUE,SUM($CB52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB52*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV52=FALSE,0,IF($DY52=TRUE,SUM($CC52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV52=FALSE,0,IF($DY52=TRUE,SUM($CD52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD52*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV52=FALSE,0,IF($DY52=TRUE,SUM($CE52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE52*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC52=FALSE,0,IF($H52=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE52=FALSE,0,ROUND(SUM($CF52*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG52=FALSE,0,ROUND(SUM($AA52*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY52=TRUE,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA52),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA52)),5)","v":0},{"$f":"SUM(ROUND($CW52:$DB52,2),$DD52,$DF52,$DH52)","v":0},0,{"$f":"SUM(SUM($CU52*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ52*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU52*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ52*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL52,IF(VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM52,$DK52))","v":0},0,false,0,false,0,{"$f":"IF(AND($X52>0,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU52=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH52:$CM52,$CS52,$ED52,$EL52,$ET52:$EY52)-SUM($BY52*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH52:$CM52,$CS52,$ED52,$EL52,$EN52:$ES52)-SUM($BY52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X52>0,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW52=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH52:$CM52,$CO52,$CQ52,$CS52,$ED52,$EF52,$EH52,$EJ52,$ET52:$EY52)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH52:$CM52,$CO52,$CQ52,$CS52,$ED52,$EF52,$EH52,$EJ52,ET52:$EX52)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA52>0,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY52=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW52:$DB52,$DH52,$ED52,$FQ52,$FY52:$GD52)-SUM($CF52*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW52:$DB52,$DH52,$ED52,$FQ52,$FS52:$FX52)-SUM($CF52*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA52>0,VLOOKUP($A52,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA52=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW52:$DB52,$DD52,$DF52,$DH52,$FI52,$FK52,$FM52,$FO52,$FY52:$GD52)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW52:$DB52,$DD52,$DF52,$DH52,$FI52,$FK52,$FM52,$FO52,$FY52:$GD52)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E52<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC52=FALSE,0,ROUND(SUM($AE52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X52>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE52=FALSE,0,ROUND(SUM($BY52*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG52=FALSE,0,SUM($BY52*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X52>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI52=FALSE,0,SUM($BY52*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X52>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK52=TRUE,$X52>0),SUM($BY52*Account!$T$2),0)","v":0},{"$f":"IF(AND($X52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM52=FALSE,0,ROUND(SUM($BS52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM52=FALSE,0,ROUND(SUM($BT52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM52=FALSE,0,ROUND(SUM($BU52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM52=FALSE,0,ROUND(SUM($BV52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM52=FALSE,0,ROUND(SUM($BW52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM52=FALSE,0,ROUND(SUM($BX52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H52/$AD52*$X52),5),0)","v":0},{"$f":"ROUND(SUM($FA52*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ52=FALSE,$FB52,ROUND(MAX(0,SUM(SUM($ET52:$EY52)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE52=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I52","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF52*Account!$AA$2),SUM($FF52*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E52<>\"D-CARE\",Tenant!$F52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH52=FALSE,0,ROUND(SUM($AF52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA52>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A52,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY52=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ52=FALSE,0,ROUND(SUM($CF52*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA52>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA52>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL52=FALSE,0,SUM($CF52*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA52>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN52=FALSE,0,SUM($CF52*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA52>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP52=TRUE,$AA52>0),SUM($CF52*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA52>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR52=FALSE,0,ROUND(SUM($BZ52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR52=FALSE,0,ROUND(SUM($CA52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR52=FALSE,0,ROUND(SUM($CB52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR52=FALSE,0,ROUND(SUM($CC52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR52=FALSE,0,ROUND(SUM($CD52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR52=FALSE,0,ROUND(SUM($CE52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ52*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA52*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB52*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC52*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD52*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE52*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H52/$AD52*$AA52),5),0)","v":0},{"$f":"ROUND(SUM($GF52*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE52=FALSE,$GG52,ROUND(MAX(0,SUM(SUM($FY52:$GD52)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ52=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I52","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK52*Account!$AA$2),SUM($GK52*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D52<=FctrChngDts!$B$14,$E52>FctrChngDts!$B$14),AND($D52<=FctrChngDts!$C$14,$E52>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM52=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP52:$GS52))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO52,$DD52,$GP52:$GS52))","v":0},0,0,{"$f":"IF(AND($X52>0,Tenant!$E52=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX52=FALSE,0,ROUND(SUM($AE52*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA52>0,Tenant!$E52=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ52=FALSE,0,ROUND(SUM($AF52*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO52,$GT52,$GW52,$HB52,$CQ52,$DF52,$DV52,$DX52,$DZ52,$EB52),IF(Account!$Q$2=TRUE,SUM($GO52,$GU52,$GW52,$HB52,$CQ52,$DF52,$DV52,$DX52,$DZ52,$EB52),SUM($GO52,$GT52,$GU52,$GV52,$GW52,$HB52,$CQ52,$DF52,$DV52,$DX52,$DZ52,$EB52)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D52,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,8,FALSE)=TRUE,$HD52<0),0,SUM(SUM(SUM($HD52/$AD52*$HE52)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,8,FALSE)=TRUE,$HD52<0),0,SUM(SUM(SUM($HD52/$AD52*$HF52)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU52,$DJ52,$DR52,$DT52,$DV52,$DX52,$DZ52,$EB52,$ED52,$EF52,$EH52,$EJ52,$FI52,$FK52,$FM52,$FO52,$GN52,$GV52,$GY52,$HA52)/$AD52*$X52*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU52,$DJ52,$DR52,$DT52,$DV52,$DX52,$DZ52,$EB52,$ED52,$EF52,$EH52,$EJ52,$FI52,$FK52,$FM52,$FO52,$GN52,$GV52,$GY52,$HA52)/$AD52*$AA52*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E52),$AD52,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D52,FctrChngDts!$C$17<=$E52),_xlfn.DAYS($D52,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E52),$AD52,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D52,FctrChngDts!$C$19<=$E52),_xlfn.DAYS($D52,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN52*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN52*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO52*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO52*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D52,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU52*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A52,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV52*Account!$AA$2)),5)","v":0}]
[52,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G53),0,IF($F53<=$G53,SUM($G53-$F53),IF($F53>$G53,SUM((Account!$L$2-$F53)+$G53+1))))","v":0},{"$f":"IF(AND($D53>=FctrChngDts!$C$2,$D53<=FctrChngDts!$D$2),$D53,\"\")","v":""},{"$f":"IF($I53=\"\",\"\",IF($E53<=FctrChngDts!$D$2,$E53,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D53<FctrChngDts!$E$2,$E53<FctrChngDts!$E$2),AND($D53>=FctrChngDts!$F$2,$E53>=FctrChngDts!$F$2)),\"\",IF(AND($D53>=FctrChngDts!$E$2,$D53<=FctrChngDts!$F$2),$D53,FctrChngDts!$E$2))","v":""},{"$f":"IF($K53=\"\",\"\",IF(AND($J53=$K53,$E53>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K53=$J53,$E53,IF(AND($E53>=FctrChngDts!$E$2,$E53<=FctrChngDts!$F$2),$E53,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D53<DATE(YEAR(Account!$J$2),6,1),$D53>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I53<FctrChngDts!$A$2,$J53<FctrChngDts!$A$2),AND($I53>=FctrChngDts!$B$2,$J53>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I53<FctrChngDts!$A$2,$J53>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I53>=FctrChngDts!$A$2,$J53<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I53<FctrChngDts!$B$2,$J53>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K53<FctrChngDts!$A$2,$L53<FctrChngDts!$A$2),AND($K53>=FctrChngDts!$B$2,$L53>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K53<FctrChngDts!$A$2,$L53>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K53>=FctrChngDts!$A$2,$L53<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K53<FctrChngDts!$B$2,$L53>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I53=\"\",$J53=0),0,IF(AND($N53=TRUE,$I53<>0),SUM($J53-$I53+1),IF($O53=TRUE,SUM(FctrChngDts!$A$2-$I53),IF($P53=TRUE,0,IF($Q53=TRUE,SUM($J53-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I53=\"\",$J53=0),0,IF($N53=TRUE,0,IF($O53=TRUE,SUM($J53-FctrChngDts!$A$2+1),IF(AND($P53=TRUE,$I53<>0),SUM($J53-$I53+1),IF($Q53=TRUE,SUM(FctrChngDts!$B$2-$I53),0)))))","v":0},0,{"$f":"IF(OR($K53=\"\",$L53=0),0,IF(AND($R53=TRUE,$K53<>0),SUM($L53-$K53+1),IF($S53=TRUE,SUM(FctrChngDts!$A$2-$K53),IF($T53=TRUE,0,IF($U53=TRUE,SUM($L53-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K53=\"\",$L53=0),0,IF($R53=TRUE,0,IF($S53=TRUE,SUM($L53-FctrChngDts!$A$2+1),IF(AND($T53=TRUE,$K53<>0),SUM($L53-$K53+1),IF($U53=TRUE,SUM(FctrChngDts!$B$2-$K53),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A53,Tenant!$A53:$J552,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR53=FALSE,VLOOKUP($AQ53,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ53,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR53=FALSE,VLOOKUP($AQ53,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ53,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR53=FALSE,VLOOKUP($AQ53,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ53,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR53=FALSE,VLOOKUP($AQ53,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ53,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A53,Tenant!$A53:$J552,6,FALSE)","v":0},{"$f":"VLOOKUP($A53,Tenant!$A53:$J552,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG53=FALSE,0,IF($DU53=TRUE,SUM($BS53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS53*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DU53=TRUE,SUM($BT53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT53*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DU53=TRUE,SUM($BU53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU53*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DU53=TRUE,SUM($BV53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DU53=TRUE,SUM($BW53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW53*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG53=FALSE,0,IF($DU53=TRUE,SUM($BX53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX53*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN53=FALSE,0,IF($H53=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP53=FALSE,0,ROUND(SUM($BY53*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR53=FALSE,0,ROUND(SUM($X53*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY53=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X53),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X53)),5)","v":0},{"$f":"SUM(ROUND($CH53:$CM53,2),$CO53,$CQ53,$CS53)","v":0},false,{"$f":"ROUND(IF($CV53=FALSE,0,IF($DY53=TRUE,SUM($BZ53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ53*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV53=FALSE,0,IF($DY53=TRUE,SUM($CA53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA53*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV53=FALSE,0,IF($DY53=TRUE,SUM($CB53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB53*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV53=FALSE,0,IF($DY53=TRUE,SUM($CC53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV53=FALSE,0,IF($DY53=TRUE,SUM($CD53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD53*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV53=FALSE,0,IF($DY53=TRUE,SUM($CE53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE53*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC53=FALSE,0,IF($H53=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE53=FALSE,0,ROUND(SUM($CF53*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG53=FALSE,0,ROUND(SUM($AA53*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY53=TRUE,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA53),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA53)),5)","v":0},{"$f":"SUM(ROUND($CW53:$DB53,2),$DD53,$DF53,$DH53)","v":0},0,{"$f":"SUM(SUM($CU53*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ53*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU53*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ53*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL53,IF(VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM53,$DK53))","v":0},0,false,0,false,0,{"$f":"IF(AND($X53>0,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU53=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH53:$CM53,$CS53,$ED53,$EL53,$ET53:$EY53)-SUM($BY53*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH53:$CM53,$CS53,$ED53,$EL53,$EN53:$ES53)-SUM($BY53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X53>0,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW53=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH53:$CM53,$CO53,$CQ53,$CS53,$ED53,$EF53,$EH53,$EJ53,$ET53:$EY53)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH53:$CM53,$CO53,$CQ53,$CS53,$ED53,$EF53,$EH53,$EJ53,ET53:$EX53)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA53>0,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY53=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW53:$DB53,$DH53,$ED53,$FQ53,$FY53:$GD53)-SUM($CF53*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW53:$DB53,$DH53,$ED53,$FQ53,$FS53:$FX53)-SUM($CF53*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA53>0,VLOOKUP($A53,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA53=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW53:$DB53,$DD53,$DF53,$DH53,$FI53,$FK53,$FM53,$FO53,$FY53:$GD53)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW53:$DB53,$DD53,$DF53,$DH53,$FI53,$FK53,$FM53,$FO53,$FY53:$GD53)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E53<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC53=FALSE,0,ROUND(SUM($AE53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X53>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE53=FALSE,0,ROUND(SUM($BY53*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG53=FALSE,0,SUM($BY53*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X53>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI53=FALSE,0,SUM($BY53*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X53>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK53=TRUE,$X53>0),SUM($BY53*Account!$T$2),0)","v":0},{"$f":"IF(AND($X53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM53=FALSE,0,ROUND(SUM($BS53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM53=FALSE,0,ROUND(SUM($BT53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM53=FALSE,0,ROUND(SUM($BU53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM53=FALSE,0,ROUND(SUM($BV53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM53=FALSE,0,ROUND(SUM($BW53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM53=FALSE,0,ROUND(SUM($BX53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H53/$AD53*$X53),5),0)","v":0},{"$f":"ROUND(SUM($FA53*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ53=FALSE,$FB53,ROUND(MAX(0,SUM(SUM($ET53:$EY53)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE53=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I53","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF53*Account!$AA$2),SUM($FF53*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E53<>\"D-CARE\",Tenant!$F53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH53=FALSE,0,ROUND(SUM($AF53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA53>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A53,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY53=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ53=FALSE,0,ROUND(SUM($CF53*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA53>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA53>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL53=FALSE,0,SUM($CF53*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA53>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN53=FALSE,0,SUM($CF53*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA53>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP53=TRUE,$AA53>0),SUM($CF53*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA53>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR53=FALSE,0,ROUND(SUM($BZ53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR53=FALSE,0,ROUND(SUM($CA53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR53=FALSE,0,ROUND(SUM($CB53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR53=FALSE,0,ROUND(SUM($CC53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR53=FALSE,0,ROUND(SUM($CD53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR53=FALSE,0,ROUND(SUM($CE53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ53*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA53*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB53*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC53*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD53*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE53*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H53/$AD53*$AA53),5),0)","v":0},{"$f":"ROUND(SUM($GF53*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE53=FALSE,$GG53,ROUND(MAX(0,SUM(SUM($FY53:$GD53)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ53=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I53","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK53*Account!$AA$2),SUM($GK53*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D53<=FctrChngDts!$B$14,$E53>FctrChngDts!$B$14),AND($D53<=FctrChngDts!$C$14,$E53>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM53=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP53:$GS53))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO53,$DD53,$GP53:$GS53))","v":0},0,0,{"$f":"IF(AND($X53>0,Tenant!$E53=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX53=FALSE,0,ROUND(SUM($AE53*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA53>0,Tenant!$E53=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ53=FALSE,0,ROUND(SUM($AF53*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO53,$GT53,$GW53,$HB53,$CQ53,$DF53,$DV53,$DX53,$DZ53,$EB53),IF(Account!$Q$2=TRUE,SUM($GO53,$GU53,$GW53,$HB53,$CQ53,$DF53,$DV53,$DX53,$DZ53,$EB53),SUM($GO53,$GT53,$GU53,$GV53,$GW53,$HB53,$CQ53,$DF53,$DV53,$DX53,$DZ53,$EB53)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D53,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,8,FALSE)=TRUE,$HD53<0),0,SUM(SUM(SUM($HD53/$AD53*$HE53)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,8,FALSE)=TRUE,$HD53<0),0,SUM(SUM(SUM($HD53/$AD53*$HF53)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU53,$DJ53,$DR53,$DT53,$DV53,$DX53,$DZ53,$EB53,$ED53,$EF53,$EH53,$EJ53,$FI53,$FK53,$FM53,$FO53,$GN53,$GV53,$GY53,$HA53)/$AD53*$X53*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU53,$DJ53,$DR53,$DT53,$DV53,$DX53,$DZ53,$EB53,$ED53,$EF53,$EH53,$EJ53,$FI53,$FK53,$FM53,$FO53,$GN53,$GV53,$GY53,$HA53)/$AD53*$AA53*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E53),$AD53,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D53,FctrChngDts!$C$17<=$E53),_xlfn.DAYS($D53,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E53),$AD53,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D53,FctrChngDts!$C$19<=$E53),_xlfn.DAYS($D53,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN53*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN53*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO53*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO53*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D53,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU53*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A53,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV53*Account!$AA$2)),5)","v":0}]
[53,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G54),0,IF($F54<=$G54,SUM($G54-$F54),IF($F54>$G54,SUM((Account!$L$2-$F54)+$G54+1))))","v":0},{"$f":"IF(AND($D54>=FctrChngDts!$C$2,$D54<=FctrChngDts!$D$2),$D54,\"\")","v":""},{"$f":"IF($I54=\"\",\"\",IF($E54<=FctrChngDts!$D$2,$E54,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D54<FctrChngDts!$E$2,$E54<FctrChngDts!$E$2),AND($D54>=FctrChngDts!$F$2,$E54>=FctrChngDts!$F$2)),\"\",IF(AND($D54>=FctrChngDts!$E$2,$D54<=FctrChngDts!$F$2),$D54,FctrChngDts!$E$2))","v":""},{"$f":"IF($K54=\"\",\"\",IF(AND($J54=$K54,$E54>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K54=$J54,$E54,IF(AND($E54>=FctrChngDts!$E$2,$E54<=FctrChngDts!$F$2),$E54,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D54<DATE(YEAR(Account!$J$2),6,1),$D54>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I54<FctrChngDts!$A$2,$J54<FctrChngDts!$A$2),AND($I54>=FctrChngDts!$B$2,$J54>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I54<FctrChngDts!$A$2,$J54>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I54>=FctrChngDts!$A$2,$J54<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I54<FctrChngDts!$B$2,$J54>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K54<FctrChngDts!$A$2,$L54<FctrChngDts!$A$2),AND($K54>=FctrChngDts!$B$2,$L54>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K54<FctrChngDts!$A$2,$L54>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K54>=FctrChngDts!$A$2,$L54<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K54<FctrChngDts!$B$2,$L54>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I54=\"\",$J54=0),0,IF(AND($N54=TRUE,$I54<>0),SUM($J54-$I54+1),IF($O54=TRUE,SUM(FctrChngDts!$A$2-$I54),IF($P54=TRUE,0,IF($Q54=TRUE,SUM($J54-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I54=\"\",$J54=0),0,IF($N54=TRUE,0,IF($O54=TRUE,SUM($J54-FctrChngDts!$A$2+1),IF(AND($P54=TRUE,$I54<>0),SUM($J54-$I54+1),IF($Q54=TRUE,SUM(FctrChngDts!$B$2-$I54),0)))))","v":0},0,{"$f":"IF(OR($K54=\"\",$L54=0),0,IF(AND($R54=TRUE,$K54<>0),SUM($L54-$K54+1),IF($S54=TRUE,SUM(FctrChngDts!$A$2-$K54),IF($T54=TRUE,0,IF($U54=TRUE,SUM($L54-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K54=\"\",$L54=0),0,IF($R54=TRUE,0,IF($S54=TRUE,SUM($L54-FctrChngDts!$A$2+1),IF(AND($T54=TRUE,$K54<>0),SUM($L54-$K54+1),IF($U54=TRUE,SUM(FctrChngDts!$B$2-$K54),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A54,Tenant!$A54:$J553,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR54=FALSE,VLOOKUP($AQ54,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ54,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR54=FALSE,VLOOKUP($AQ54,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ54,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR54=FALSE,VLOOKUP($AQ54,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ54,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR54=FALSE,VLOOKUP($AQ54,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ54,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A54,Tenant!$A54:$J553,6,FALSE)","v":0},{"$f":"VLOOKUP($A54,Tenant!$A54:$J553,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG54=FALSE,0,IF($DU54=TRUE,SUM($BS54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS54*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DU54=TRUE,SUM($BT54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT54*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DU54=TRUE,SUM($BU54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU54*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DU54=TRUE,SUM($BV54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DU54=TRUE,SUM($BW54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW54*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG54=FALSE,0,IF($DU54=TRUE,SUM($BX54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX54*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN54=FALSE,0,IF($H54=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP54=FALSE,0,ROUND(SUM($BY54*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR54=FALSE,0,ROUND(SUM($X54*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY54=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X54),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X54)),5)","v":0},{"$f":"SUM(ROUND($CH54:$CM54,2),$CO54,$CQ54,$CS54)","v":0},false,{"$f":"ROUND(IF($CV54=FALSE,0,IF($DY54=TRUE,SUM($BZ54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ54*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV54=FALSE,0,IF($DY54=TRUE,SUM($CA54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA54*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV54=FALSE,0,IF($DY54=TRUE,SUM($CB54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB54*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV54=FALSE,0,IF($DY54=TRUE,SUM($CC54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV54=FALSE,0,IF($DY54=TRUE,SUM($CD54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD54*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV54=FALSE,0,IF($DY54=TRUE,SUM($CE54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE54*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC54=FALSE,0,IF($H54=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE54=FALSE,0,ROUND(SUM($CF54*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG54=FALSE,0,ROUND(SUM($AA54*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY54=TRUE,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA54),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA54)),5)","v":0},{"$f":"SUM(ROUND($CW54:$DB54,2),$DD54,$DF54,$DH54)","v":0},0,{"$f":"SUM(SUM($CU54*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ54*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU54*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ54*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL54,IF(VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM54,$DK54))","v":0},0,false,0,false,0,{"$f":"IF(AND($X54>0,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU54=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH54:$CM54,$CS54,$ED54,$EL54,$ET54:$EY54)-SUM($BY54*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH54:$CM54,$CS54,$ED54,$EL54,$EN54:$ES54)-SUM($BY54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X54>0,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW54=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH54:$CM54,$CO54,$CQ54,$CS54,$ED54,$EF54,$EH54,$EJ54,$ET54:$EY54)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH54:$CM54,$CO54,$CQ54,$CS54,$ED54,$EF54,$EH54,$EJ54,ET54:$EX54)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA54>0,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY54=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW54:$DB54,$DH54,$ED54,$FQ54,$FY54:$GD54)-SUM($CF54*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW54:$DB54,$DH54,$ED54,$FQ54,$FS54:$FX54)-SUM($CF54*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA54>0,VLOOKUP($A54,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA54=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW54:$DB54,$DD54,$DF54,$DH54,$FI54,$FK54,$FM54,$FO54,$FY54:$GD54)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW54:$DB54,$DD54,$DF54,$DH54,$FI54,$FK54,$FM54,$FO54,$FY54:$GD54)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E54<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC54=FALSE,0,ROUND(SUM($AE54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X54>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE54=FALSE,0,ROUND(SUM($BY54*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG54=FALSE,0,SUM($BY54*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X54>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI54=FALSE,0,SUM($BY54*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X54>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK54=TRUE,$X54>0),SUM($BY54*Account!$T$2),0)","v":0},{"$f":"IF(AND($X54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM54=FALSE,0,ROUND(SUM($BS54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM54=FALSE,0,ROUND(SUM($BT54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM54=FALSE,0,ROUND(SUM($BU54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM54=FALSE,0,ROUND(SUM($BV54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM54=FALSE,0,ROUND(SUM($BW54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM54=FALSE,0,ROUND(SUM($BX54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H54/$AD54*$X54),5),0)","v":0},{"$f":"ROUND(SUM($FA54*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ54=FALSE,$FB54,ROUND(MAX(0,SUM(SUM($ET54:$EY54)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE54=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I54","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF54*Account!$AA$2),SUM($FF54*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E54<>\"D-CARE\",Tenant!$F54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH54=FALSE,0,ROUND(SUM($AF54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA54>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A54,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY54=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ54=FALSE,0,ROUND(SUM($CF54*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA54>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA54>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL54=FALSE,0,SUM($CF54*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA54>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN54=FALSE,0,SUM($CF54*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA54>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP54=TRUE,$AA54>0),SUM($CF54*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA54>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR54=FALSE,0,ROUND(SUM($BZ54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR54=FALSE,0,ROUND(SUM($CA54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR54=FALSE,0,ROUND(SUM($CB54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR54=FALSE,0,ROUND(SUM($CC54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR54=FALSE,0,ROUND(SUM($CD54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR54=FALSE,0,ROUND(SUM($CE54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ54*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA54*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB54*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC54*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD54*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE54*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H54/$AD54*$AA54),5),0)","v":0},{"$f":"ROUND(SUM($GF54*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE54=FALSE,$GG54,ROUND(MAX(0,SUM(SUM($FY54:$GD54)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ54=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I54","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK54*Account!$AA$2),SUM($GK54*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D54<=FctrChngDts!$B$14,$E54>FctrChngDts!$B$14),AND($D54<=FctrChngDts!$C$14,$E54>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM54=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP54:$GS54))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO54,$DD54,$GP54:$GS54))","v":0},0,0,{"$f":"IF(AND($X54>0,Tenant!$E54=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX54=FALSE,0,ROUND(SUM($AE54*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA54>0,Tenant!$E54=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ54=FALSE,0,ROUND(SUM($AF54*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO54,$GT54,$GW54,$HB54,$CQ54,$DF54,$DV54,$DX54,$DZ54,$EB54),IF(Account!$Q$2=TRUE,SUM($GO54,$GU54,$GW54,$HB54,$CQ54,$DF54,$DV54,$DX54,$DZ54,$EB54),SUM($GO54,$GT54,$GU54,$GV54,$GW54,$HB54,$CQ54,$DF54,$DV54,$DX54,$DZ54,$EB54)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D54,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,8,FALSE)=TRUE,$HD54<0),0,SUM(SUM(SUM($HD54/$AD54*$HE54)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,8,FALSE)=TRUE,$HD54<0),0,SUM(SUM(SUM($HD54/$AD54*$HF54)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU54,$DJ54,$DR54,$DT54,$DV54,$DX54,$DZ54,$EB54,$ED54,$EF54,$EH54,$EJ54,$FI54,$FK54,$FM54,$FO54,$GN54,$GV54,$GY54,$HA54)/$AD54*$X54*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU54,$DJ54,$DR54,$DT54,$DV54,$DX54,$DZ54,$EB54,$ED54,$EF54,$EH54,$EJ54,$FI54,$FK54,$FM54,$FO54,$GN54,$GV54,$GY54,$HA54)/$AD54*$AA54*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E54),$AD54,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D54,FctrChngDts!$C$17<=$E54),_xlfn.DAYS($D54,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E54),$AD54,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D54,FctrChngDts!$C$19<=$E54),_xlfn.DAYS($D54,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN54*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN54*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO54*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO54*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D54,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU54*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A54,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV54*Account!$AA$2)),5)","v":0}]
[54,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G55),0,IF($F55<=$G55,SUM($G55-$F55),IF($F55>$G55,SUM((Account!$L$2-$F55)+$G55+1))))","v":0},{"$f":"IF(AND($D55>=FctrChngDts!$C$2,$D55<=FctrChngDts!$D$2),$D55,\"\")","v":""},{"$f":"IF($I55=\"\",\"\",IF($E55<=FctrChngDts!$D$2,$E55,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D55<FctrChngDts!$E$2,$E55<FctrChngDts!$E$2),AND($D55>=FctrChngDts!$F$2,$E55>=FctrChngDts!$F$2)),\"\",IF(AND($D55>=FctrChngDts!$E$2,$D55<=FctrChngDts!$F$2),$D55,FctrChngDts!$E$2))","v":""},{"$f":"IF($K55=\"\",\"\",IF(AND($J55=$K55,$E55>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K55=$J55,$E55,IF(AND($E55>=FctrChngDts!$E$2,$E55<=FctrChngDts!$F$2),$E55,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D55<DATE(YEAR(Account!$J$2),6,1),$D55>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I55<FctrChngDts!$A$2,$J55<FctrChngDts!$A$2),AND($I55>=FctrChngDts!$B$2,$J55>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I55<FctrChngDts!$A$2,$J55>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I55>=FctrChngDts!$A$2,$J55<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I55<FctrChngDts!$B$2,$J55>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K55<FctrChngDts!$A$2,$L55<FctrChngDts!$A$2),AND($K55>=FctrChngDts!$B$2,$L55>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K55<FctrChngDts!$A$2,$L55>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K55>=FctrChngDts!$A$2,$L55<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K55<FctrChngDts!$B$2,$L55>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I55=\"\",$J55=0),0,IF(AND($N55=TRUE,$I55<>0),SUM($J55-$I55+1),IF($O55=TRUE,SUM(FctrChngDts!$A$2-$I55),IF($P55=TRUE,0,IF($Q55=TRUE,SUM($J55-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I55=\"\",$J55=0),0,IF($N55=TRUE,0,IF($O55=TRUE,SUM($J55-FctrChngDts!$A$2+1),IF(AND($P55=TRUE,$I55<>0),SUM($J55-$I55+1),IF($Q55=TRUE,SUM(FctrChngDts!$B$2-$I55),0)))))","v":0},0,{"$f":"IF(OR($K55=\"\",$L55=0),0,IF(AND($R55=TRUE,$K55<>0),SUM($L55-$K55+1),IF($S55=TRUE,SUM(FctrChngDts!$A$2-$K55),IF($T55=TRUE,0,IF($U55=TRUE,SUM($L55-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K55=\"\",$L55=0),0,IF($R55=TRUE,0,IF($S55=TRUE,SUM($L55-FctrChngDts!$A$2+1),IF(AND($T55=TRUE,$K55<>0),SUM($L55-$K55+1),IF($U55=TRUE,SUM(FctrChngDts!$B$2-$K55),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A55,Tenant!$A55:$J554,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR55=FALSE,VLOOKUP($AQ55,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ55,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR55=FALSE,VLOOKUP($AQ55,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ55,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR55=FALSE,VLOOKUP($AQ55,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ55,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR55=FALSE,VLOOKUP($AQ55,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ55,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A55,Tenant!$A55:$J554,6,FALSE)","v":0},{"$f":"VLOOKUP($A55,Tenant!$A55:$J554,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG55=FALSE,0,IF($DU55=TRUE,SUM($BS55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS55*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DU55=TRUE,SUM($BT55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT55*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DU55=TRUE,SUM($BU55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU55*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DU55=TRUE,SUM($BV55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DU55=TRUE,SUM($BW55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW55*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG55=FALSE,0,IF($DU55=TRUE,SUM($BX55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX55*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN55=FALSE,0,IF($H55=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP55=FALSE,0,ROUND(SUM($BY55*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR55=FALSE,0,ROUND(SUM($X55*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY55=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X55),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X55)),5)","v":0},{"$f":"SUM(ROUND($CH55:$CM55,2),$CO55,$CQ55,$CS55)","v":0},false,{"$f":"ROUND(IF($CV55=FALSE,0,IF($DY55=TRUE,SUM($BZ55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ55*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV55=FALSE,0,IF($DY55=TRUE,SUM($CA55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA55*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV55=FALSE,0,IF($DY55=TRUE,SUM($CB55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB55*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV55=FALSE,0,IF($DY55=TRUE,SUM($CC55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV55=FALSE,0,IF($DY55=TRUE,SUM($CD55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD55*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV55=FALSE,0,IF($DY55=TRUE,SUM($CE55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE55*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC55=FALSE,0,IF($H55=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE55=FALSE,0,ROUND(SUM($CF55*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG55=FALSE,0,ROUND(SUM($AA55*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY55=TRUE,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA55),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA55)),5)","v":0},{"$f":"SUM(ROUND($CW55:$DB55,2),$DD55,$DF55,$DH55)","v":0},0,{"$f":"SUM(SUM($CU55*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ55*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU55*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ55*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL55,IF(VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM55,$DK55))","v":0},0,false,0,false,0,{"$f":"IF(AND($X55>0,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU55=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH55:$CM55,$CS55,$ED55,$EL55,$ET55:$EY55)-SUM($BY55*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH55:$CM55,$CS55,$ED55,$EL55,$EN55:$ES55)-SUM($BY55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X55>0,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW55=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH55:$CM55,$CO55,$CQ55,$CS55,$ED55,$EF55,$EH55,$EJ55,$ET55:$EY55)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH55:$CM55,$CO55,$CQ55,$CS55,$ED55,$EF55,$EH55,$EJ55,ET55:$EX55)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA55>0,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY55=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW55:$DB55,$DH55,$ED55,$FQ55,$FY55:$GD55)-SUM($CF55*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW55:$DB55,$DH55,$ED55,$FQ55,$FS55:$FX55)-SUM($CF55*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA55>0,VLOOKUP($A55,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA55=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW55:$DB55,$DD55,$DF55,$DH55,$FI55,$FK55,$FM55,$FO55,$FY55:$GD55)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW55:$DB55,$DD55,$DF55,$DH55,$FI55,$FK55,$FM55,$FO55,$FY55:$GD55)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E55<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC55=FALSE,0,ROUND(SUM($AE55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X55>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE55=FALSE,0,ROUND(SUM($BY55*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG55=FALSE,0,SUM($BY55*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X55>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI55=FALSE,0,SUM($BY55*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X55>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK55=TRUE,$X55>0),SUM($BY55*Account!$T$2),0)","v":0},{"$f":"IF(AND($X55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM55=FALSE,0,ROUND(SUM($BS55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM55=FALSE,0,ROUND(SUM($BT55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM55=FALSE,0,ROUND(SUM($BU55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM55=FALSE,0,ROUND(SUM($BV55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM55=FALSE,0,ROUND(SUM($BW55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM55=FALSE,0,ROUND(SUM($BX55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H55/$AD55*$X55),5),0)","v":0},{"$f":"ROUND(SUM($FA55*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ55=FALSE,$FB55,ROUND(MAX(0,SUM(SUM($ET55:$EY55)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE55=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I55","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF55*Account!$AA$2),SUM($FF55*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E55<>\"D-CARE\",Tenant!$F55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH55=FALSE,0,ROUND(SUM($AF55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA55>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A55,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY55=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ55=FALSE,0,ROUND(SUM($CF55*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA55>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA55>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL55=FALSE,0,SUM($CF55*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA55>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN55=FALSE,0,SUM($CF55*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA55>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP55=TRUE,$AA55>0),SUM($CF55*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA55>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR55=FALSE,0,ROUND(SUM($BZ55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR55=FALSE,0,ROUND(SUM($CA55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR55=FALSE,0,ROUND(SUM($CB55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR55=FALSE,0,ROUND(SUM($CC55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR55=FALSE,0,ROUND(SUM($CD55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR55=FALSE,0,ROUND(SUM($CE55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ55*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA55*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB55*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC55*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD55*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE55*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H55/$AD55*$AA55),5),0)","v":0},{"$f":"ROUND(SUM($GF55*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE55=FALSE,$GG55,ROUND(MAX(0,SUM(SUM($FY55:$GD55)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ55=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I55","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK55*Account!$AA$2),SUM($GK55*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D55<=FctrChngDts!$B$14,$E55>FctrChngDts!$B$14),AND($D55<=FctrChngDts!$C$14,$E55>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM55=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP55:$GS55))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO55,$DD55,$GP55:$GS55))","v":0},0,0,{"$f":"IF(AND($X55>0,Tenant!$E55=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX55=FALSE,0,ROUND(SUM($AE55*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA55>0,Tenant!$E55=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ55=FALSE,0,ROUND(SUM($AF55*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO55,$GT55,$GW55,$HB55,$CQ55,$DF55,$DV55,$DX55,$DZ55,$EB55),IF(Account!$Q$2=TRUE,SUM($GO55,$GU55,$GW55,$HB55,$CQ55,$DF55,$DV55,$DX55,$DZ55,$EB55),SUM($GO55,$GT55,$GU55,$GV55,$GW55,$HB55,$CQ55,$DF55,$DV55,$DX55,$DZ55,$EB55)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D55,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,8,FALSE)=TRUE,$HD55<0),0,SUM(SUM(SUM($HD55/$AD55*$HE55)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,8,FALSE)=TRUE,$HD55<0),0,SUM(SUM(SUM($HD55/$AD55*$HF55)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU55,$DJ55,$DR55,$DT55,$DV55,$DX55,$DZ55,$EB55,$ED55,$EF55,$EH55,$EJ55,$FI55,$FK55,$FM55,$FO55,$GN55,$GV55,$GY55,$HA55)/$AD55*$X55*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU55,$DJ55,$DR55,$DT55,$DV55,$DX55,$DZ55,$EB55,$ED55,$EF55,$EH55,$EJ55,$FI55,$FK55,$FM55,$FO55,$GN55,$GV55,$GY55,$HA55)/$AD55*$AA55*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E55),$AD55,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D55,FctrChngDts!$C$17<=$E55),_xlfn.DAYS($D55,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E55),$AD55,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D55,FctrChngDts!$C$19<=$E55),_xlfn.DAYS($D55,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN55*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN55*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO55*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO55*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D55,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU55*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A55,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV55*Account!$AA$2)),5)","v":0}]
[55,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G56),0,IF($F56<=$G56,SUM($G56-$F56),IF($F56>$G56,SUM((Account!$L$2-$F56)+$G56+1))))","v":0},{"$f":"IF(AND($D56>=FctrChngDts!$C$2,$D56<=FctrChngDts!$D$2),$D56,\"\")","v":""},{"$f":"IF($I56=\"\",\"\",IF($E56<=FctrChngDts!$D$2,$E56,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D56<FctrChngDts!$E$2,$E56<FctrChngDts!$E$2),AND($D56>=FctrChngDts!$F$2,$E56>=FctrChngDts!$F$2)),\"\",IF(AND($D56>=FctrChngDts!$E$2,$D56<=FctrChngDts!$F$2),$D56,FctrChngDts!$E$2))","v":""},{"$f":"IF($K56=\"\",\"\",IF(AND($J56=$K56,$E56>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K56=$J56,$E56,IF(AND($E56>=FctrChngDts!$E$2,$E56<=FctrChngDts!$F$2),$E56,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D56<DATE(YEAR(Account!$J$2),6,1),$D56>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I56<FctrChngDts!$A$2,$J56<FctrChngDts!$A$2),AND($I56>=FctrChngDts!$B$2,$J56>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I56<FctrChngDts!$A$2,$J56>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I56>=FctrChngDts!$A$2,$J56<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I56<FctrChngDts!$B$2,$J56>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K56<FctrChngDts!$A$2,$L56<FctrChngDts!$A$2),AND($K56>=FctrChngDts!$B$2,$L56>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K56<FctrChngDts!$A$2,$L56>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K56>=FctrChngDts!$A$2,$L56<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K56<FctrChngDts!$B$2,$L56>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I56=\"\",$J56=0),0,IF(AND($N56=TRUE,$I56<>0),SUM($J56-$I56+1),IF($O56=TRUE,SUM(FctrChngDts!$A$2-$I56),IF($P56=TRUE,0,IF($Q56=TRUE,SUM($J56-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I56=\"\",$J56=0),0,IF($N56=TRUE,0,IF($O56=TRUE,SUM($J56-FctrChngDts!$A$2+1),IF(AND($P56=TRUE,$I56<>0),SUM($J56-$I56+1),IF($Q56=TRUE,SUM(FctrChngDts!$B$2-$I56),0)))))","v":0},0,{"$f":"IF(OR($K56=\"\",$L56=0),0,IF(AND($R56=TRUE,$K56<>0),SUM($L56-$K56+1),IF($S56=TRUE,SUM(FctrChngDts!$A$2-$K56),IF($T56=TRUE,0,IF($U56=TRUE,SUM($L56-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K56=\"\",$L56=0),0,IF($R56=TRUE,0,IF($S56=TRUE,SUM($L56-FctrChngDts!$A$2+1),IF(AND($T56=TRUE,$K56<>0),SUM($L56-$K56+1),IF($U56=TRUE,SUM(FctrChngDts!$B$2-$K56),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A56,Tenant!$A56:$J555,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR56=FALSE,VLOOKUP($AQ56,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ56,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR56=FALSE,VLOOKUP($AQ56,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ56,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR56=FALSE,VLOOKUP($AQ56,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ56,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR56=FALSE,VLOOKUP($AQ56,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ56,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A56,Tenant!$A56:$J555,6,FALSE)","v":0},{"$f":"VLOOKUP($A56,Tenant!$A56:$J555,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG56=FALSE,0,IF($DU56=TRUE,SUM($BS56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS56*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DU56=TRUE,SUM($BT56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT56*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DU56=TRUE,SUM($BU56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU56*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DU56=TRUE,SUM($BV56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DU56=TRUE,SUM($BW56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW56*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG56=FALSE,0,IF($DU56=TRUE,SUM($BX56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX56*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN56=FALSE,0,IF($H56=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP56=FALSE,0,ROUND(SUM($BY56*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR56=FALSE,0,ROUND(SUM($X56*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY56=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X56),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X56)),5)","v":0},{"$f":"SUM(ROUND($CH56:$CM56,2),$CO56,$CQ56,$CS56)","v":0},false,{"$f":"ROUND(IF($CV56=FALSE,0,IF($DY56=TRUE,SUM($BZ56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ56*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV56=FALSE,0,IF($DY56=TRUE,SUM($CA56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA56*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV56=FALSE,0,IF($DY56=TRUE,SUM($CB56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB56*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV56=FALSE,0,IF($DY56=TRUE,SUM($CC56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV56=FALSE,0,IF($DY56=TRUE,SUM($CD56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD56*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV56=FALSE,0,IF($DY56=TRUE,SUM($CE56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE56*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC56=FALSE,0,IF($H56=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE56=FALSE,0,ROUND(SUM($CF56*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG56=FALSE,0,ROUND(SUM($AA56*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY56=TRUE,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA56),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA56)),5)","v":0},{"$f":"SUM(ROUND($CW56:$DB56,2),$DD56,$DF56,$DH56)","v":0},0,{"$f":"SUM(SUM($CU56*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ56*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU56*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ56*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL56,IF(VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM56,$DK56))","v":0},0,false,0,false,0,{"$f":"IF(AND($X56>0,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU56=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH56:$CM56,$CS56,$ED56,$EL56,$ET56:$EY56)-SUM($BY56*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH56:$CM56,$CS56,$ED56,$EL56,$EN56:$ES56)-SUM($BY56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X56>0,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW56=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH56:$CM56,$CO56,$CQ56,$CS56,$ED56,$EF56,$EH56,$EJ56,$ET56:$EY56)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH56:$CM56,$CO56,$CQ56,$CS56,$ED56,$EF56,$EH56,$EJ56,ET56:$EX56)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA56>0,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY56=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW56:$DB56,$DH56,$ED56,$FQ56,$FY56:$GD56)-SUM($CF56*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW56:$DB56,$DH56,$ED56,$FQ56,$FS56:$FX56)-SUM($CF56*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA56>0,VLOOKUP($A56,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA56=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW56:$DB56,$DD56,$DF56,$DH56,$FI56,$FK56,$FM56,$FO56,$FY56:$GD56)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW56:$DB56,$DD56,$DF56,$DH56,$FI56,$FK56,$FM56,$FO56,$FY56:$GD56)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E56<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC56=FALSE,0,ROUND(SUM($AE56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X56>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE56=FALSE,0,ROUND(SUM($BY56*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG56=FALSE,0,SUM($BY56*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X56>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI56=FALSE,0,SUM($BY56*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X56>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK56=TRUE,$X56>0),SUM($BY56*Account!$T$2),0)","v":0},{"$f":"IF(AND($X56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM56=FALSE,0,ROUND(SUM($BS56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM56=FALSE,0,ROUND(SUM($BT56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM56=FALSE,0,ROUND(SUM($BU56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM56=FALSE,0,ROUND(SUM($BV56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM56=FALSE,0,ROUND(SUM($BW56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM56=FALSE,0,ROUND(SUM($BX56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H56/$AD56*$X56),5),0)","v":0},{"$f":"ROUND(SUM($FA56*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ56=FALSE,$FB56,ROUND(MAX(0,SUM(SUM($ET56:$EY56)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE56=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I56","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF56*Account!$AA$2),SUM($FF56*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E56<>\"D-CARE\",Tenant!$F56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH56=FALSE,0,ROUND(SUM($AF56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA56>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A56,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY56=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ56=FALSE,0,ROUND(SUM($CF56*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA56>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA56>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL56=FALSE,0,SUM($CF56*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA56>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN56=FALSE,0,SUM($CF56*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA56>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP56=TRUE,$AA56>0),SUM($CF56*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA56>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR56=FALSE,0,ROUND(SUM($BZ56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR56=FALSE,0,ROUND(SUM($CA56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR56=FALSE,0,ROUND(SUM($CB56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR56=FALSE,0,ROUND(SUM($CC56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR56=FALSE,0,ROUND(SUM($CD56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR56=FALSE,0,ROUND(SUM($CE56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ56*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA56*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB56*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC56*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD56*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE56*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H56/$AD56*$AA56),5),0)","v":0},{"$f":"ROUND(SUM($GF56*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE56=FALSE,$GG56,ROUND(MAX(0,SUM(SUM($FY56:$GD56)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ56=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I56","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK56*Account!$AA$2),SUM($GK56*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D56<=FctrChngDts!$B$14,$E56>FctrChngDts!$B$14),AND($D56<=FctrChngDts!$C$14,$E56>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM56=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP56:$GS56))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO56,$DD56,$GP56:$GS56))","v":0},0,0,{"$f":"IF(AND($X56>0,Tenant!$E56=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX56=FALSE,0,ROUND(SUM($AE56*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA56>0,Tenant!$E56=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ56=FALSE,0,ROUND(SUM($AF56*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO56,$GT56,$GW56,$HB56,$CQ56,$DF56,$DV56,$DX56,$DZ56,$EB56),IF(Account!$Q$2=TRUE,SUM($GO56,$GU56,$GW56,$HB56,$CQ56,$DF56,$DV56,$DX56,$DZ56,$EB56),SUM($GO56,$GT56,$GU56,$GV56,$GW56,$HB56,$CQ56,$DF56,$DV56,$DX56,$DZ56,$EB56)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D56,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,8,FALSE)=TRUE,$HD56<0),0,SUM(SUM(SUM($HD56/$AD56*$HE56)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,8,FALSE)=TRUE,$HD56<0),0,SUM(SUM(SUM($HD56/$AD56*$HF56)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU56,$DJ56,$DR56,$DT56,$DV56,$DX56,$DZ56,$EB56,$ED56,$EF56,$EH56,$EJ56,$FI56,$FK56,$FM56,$FO56,$GN56,$GV56,$GY56,$HA56)/$AD56*$X56*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU56,$DJ56,$DR56,$DT56,$DV56,$DX56,$DZ56,$EB56,$ED56,$EF56,$EH56,$EJ56,$FI56,$FK56,$FM56,$FO56,$GN56,$GV56,$GY56,$HA56)/$AD56*$AA56*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E56),$AD56,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D56,FctrChngDts!$C$17<=$E56),_xlfn.DAYS($D56,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E56),$AD56,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D56,FctrChngDts!$C$19<=$E56),_xlfn.DAYS($D56,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN56*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN56*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO56*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO56*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D56,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU56*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A56,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV56*Account!$AA$2)),5)","v":0}]
[56,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G57),0,IF($F57<=$G57,SUM($G57-$F57),IF($F57>$G57,SUM((Account!$L$2-$F57)+$G57+1))))","v":0},{"$f":"IF(AND($D57>=FctrChngDts!$C$2,$D57<=FctrChngDts!$D$2),$D57,\"\")","v":""},{"$f":"IF($I57=\"\",\"\",IF($E57<=FctrChngDts!$D$2,$E57,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D57<FctrChngDts!$E$2,$E57<FctrChngDts!$E$2),AND($D57>=FctrChngDts!$F$2,$E57>=FctrChngDts!$F$2)),\"\",IF(AND($D57>=FctrChngDts!$E$2,$D57<=FctrChngDts!$F$2),$D57,FctrChngDts!$E$2))","v":""},{"$f":"IF($K57=\"\",\"\",IF(AND($J57=$K57,$E57>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K57=$J57,$E57,IF(AND($E57>=FctrChngDts!$E$2,$E57<=FctrChngDts!$F$2),$E57,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D57<DATE(YEAR(Account!$J$2),6,1),$D57>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I57<FctrChngDts!$A$2,$J57<FctrChngDts!$A$2),AND($I57>=FctrChngDts!$B$2,$J57>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I57<FctrChngDts!$A$2,$J57>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I57>=FctrChngDts!$A$2,$J57<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I57<FctrChngDts!$B$2,$J57>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K57<FctrChngDts!$A$2,$L57<FctrChngDts!$A$2),AND($K57>=FctrChngDts!$B$2,$L57>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K57<FctrChngDts!$A$2,$L57>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K57>=FctrChngDts!$A$2,$L57<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K57<FctrChngDts!$B$2,$L57>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I57=\"\",$J57=0),0,IF(AND($N57=TRUE,$I57<>0),SUM($J57-$I57+1),IF($O57=TRUE,SUM(FctrChngDts!$A$2-$I57),IF($P57=TRUE,0,IF($Q57=TRUE,SUM($J57-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I57=\"\",$J57=0),0,IF($N57=TRUE,0,IF($O57=TRUE,SUM($J57-FctrChngDts!$A$2+1),IF(AND($P57=TRUE,$I57<>0),SUM($J57-$I57+1),IF($Q57=TRUE,SUM(FctrChngDts!$B$2-$I57),0)))))","v":0},0,{"$f":"IF(OR($K57=\"\",$L57=0),0,IF(AND($R57=TRUE,$K57<>0),SUM($L57-$K57+1),IF($S57=TRUE,SUM(FctrChngDts!$A$2-$K57),IF($T57=TRUE,0,IF($U57=TRUE,SUM($L57-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K57=\"\",$L57=0),0,IF($R57=TRUE,0,IF($S57=TRUE,SUM($L57-FctrChngDts!$A$2+1),IF(AND($T57=TRUE,$K57<>0),SUM($L57-$K57+1),IF($U57=TRUE,SUM(FctrChngDts!$B$2-$K57),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A57,Tenant!$A57:$J556,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR57=FALSE,VLOOKUP($AQ57,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ57,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR57=FALSE,VLOOKUP($AQ57,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ57,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR57=FALSE,VLOOKUP($AQ57,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ57,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR57=FALSE,VLOOKUP($AQ57,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ57,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A57,Tenant!$A57:$J556,6,FALSE)","v":0},{"$f":"VLOOKUP($A57,Tenant!$A57:$J556,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG57=FALSE,0,IF($DU57=TRUE,SUM($BS57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS57*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DU57=TRUE,SUM($BT57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT57*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DU57=TRUE,SUM($BU57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU57*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DU57=TRUE,SUM($BV57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DU57=TRUE,SUM($BW57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW57*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG57=FALSE,0,IF($DU57=TRUE,SUM($BX57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX57*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN57=FALSE,0,IF($H57=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP57=FALSE,0,ROUND(SUM($BY57*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR57=FALSE,0,ROUND(SUM($X57*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY57=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X57),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X57)),5)","v":0},{"$f":"SUM(ROUND($CH57:$CM57,2),$CO57,$CQ57,$CS57)","v":0},false,{"$f":"ROUND(IF($CV57=FALSE,0,IF($DY57=TRUE,SUM($BZ57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ57*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV57=FALSE,0,IF($DY57=TRUE,SUM($CA57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA57*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV57=FALSE,0,IF($DY57=TRUE,SUM($CB57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB57*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV57=FALSE,0,IF($DY57=TRUE,SUM($CC57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV57=FALSE,0,IF($DY57=TRUE,SUM($CD57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD57*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV57=FALSE,0,IF($DY57=TRUE,SUM($CE57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE57*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC57=FALSE,0,IF($H57=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE57=FALSE,0,ROUND(SUM($CF57*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG57=FALSE,0,ROUND(SUM($AA57*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY57=TRUE,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA57),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA57)),5)","v":0},{"$f":"SUM(ROUND($CW57:$DB57,2),$DD57,$DF57,$DH57)","v":0},0,{"$f":"SUM(SUM($CU57*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ57*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU57*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ57*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL57,IF(VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM57,$DK57))","v":0},0,false,0,false,0,{"$f":"IF(AND($X57>0,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU57=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH57:$CM57,$CS57,$ED57,$EL57,$ET57:$EY57)-SUM($BY57*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH57:$CM57,$CS57,$ED57,$EL57,$EN57:$ES57)-SUM($BY57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X57>0,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW57=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH57:$CM57,$CO57,$CQ57,$CS57,$ED57,$EF57,$EH57,$EJ57,$ET57:$EY57)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH57:$CM57,$CO57,$CQ57,$CS57,$ED57,$EF57,$EH57,$EJ57,ET57:$EX57)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA57>0,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY57=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW57:$DB57,$DH57,$ED57,$FQ57,$FY57:$GD57)-SUM($CF57*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW57:$DB57,$DH57,$ED57,$FQ57,$FS57:$FX57)-SUM($CF57*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA57>0,VLOOKUP($A57,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA57=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW57:$DB57,$DD57,$DF57,$DH57,$FI57,$FK57,$FM57,$FO57,$FY57:$GD57)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW57:$DB57,$DD57,$DF57,$DH57,$FI57,$FK57,$FM57,$FO57,$FY57:$GD57)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E57<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC57=FALSE,0,ROUND(SUM($AE57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X57>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE57=FALSE,0,ROUND(SUM($BY57*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG57=FALSE,0,SUM($BY57*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X57>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI57=FALSE,0,SUM($BY57*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X57>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK57=TRUE,$X57>0),SUM($BY57*Account!$T$2),0)","v":0},{"$f":"IF(AND($X57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM57=FALSE,0,ROUND(SUM($BS57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM57=FALSE,0,ROUND(SUM($BT57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM57=FALSE,0,ROUND(SUM($BU57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM57=FALSE,0,ROUND(SUM($BV57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM57=FALSE,0,ROUND(SUM($BW57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM57=FALSE,0,ROUND(SUM($BX57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H57/$AD57*$X57),5),0)","v":0},{"$f":"ROUND(SUM($FA57*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ57=FALSE,$FB57,ROUND(MAX(0,SUM(SUM($ET57:$EY57)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE57=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I57","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF57*Account!$AA$2),SUM($FF57*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E57<>\"D-CARE\",Tenant!$F57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH57=FALSE,0,ROUND(SUM($AF57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA57>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A57,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY57=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ57=FALSE,0,ROUND(SUM($CF57*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA57>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA57>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL57=FALSE,0,SUM($CF57*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA57>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN57=FALSE,0,SUM($CF57*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA57>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP57=TRUE,$AA57>0),SUM($CF57*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA57>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR57=FALSE,0,ROUND(SUM($BZ57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR57=FALSE,0,ROUND(SUM($CA57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR57=FALSE,0,ROUND(SUM($CB57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR57=FALSE,0,ROUND(SUM($CC57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR57=FALSE,0,ROUND(SUM($CD57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR57=FALSE,0,ROUND(SUM($CE57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ57*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA57*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB57*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC57*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD57*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE57*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H57/$AD57*$AA57),5),0)","v":0},{"$f":"ROUND(SUM($GF57*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE57=FALSE,$GG57,ROUND(MAX(0,SUM(SUM($FY57:$GD57)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ57=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I57","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK57*Account!$AA$2),SUM($GK57*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D57<=FctrChngDts!$B$14,$E57>FctrChngDts!$B$14),AND($D57<=FctrChngDts!$C$14,$E57>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM57=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP57:$GS57))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO57,$DD57,$GP57:$GS57))","v":0},0,0,{"$f":"IF(AND($X57>0,Tenant!$E57=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX57=FALSE,0,ROUND(SUM($AE57*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA57>0,Tenant!$E57=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ57=FALSE,0,ROUND(SUM($AF57*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO57,$GT57,$GW57,$HB57,$CQ57,$DF57,$DV57,$DX57,$DZ57,$EB57),IF(Account!$Q$2=TRUE,SUM($GO57,$GU57,$GW57,$HB57,$CQ57,$DF57,$DV57,$DX57,$DZ57,$EB57),SUM($GO57,$GT57,$GU57,$GV57,$GW57,$HB57,$CQ57,$DF57,$DV57,$DX57,$DZ57,$EB57)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D57,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,8,FALSE)=TRUE,$HD57<0),0,SUM(SUM(SUM($HD57/$AD57*$HE57)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,8,FALSE)=TRUE,$HD57<0),0,SUM(SUM(SUM($HD57/$AD57*$HF57)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU57,$DJ57,$DR57,$DT57,$DV57,$DX57,$DZ57,$EB57,$ED57,$EF57,$EH57,$EJ57,$FI57,$FK57,$FM57,$FO57,$GN57,$GV57,$GY57,$HA57)/$AD57*$X57*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU57,$DJ57,$DR57,$DT57,$DV57,$DX57,$DZ57,$EB57,$ED57,$EF57,$EH57,$EJ57,$FI57,$FK57,$FM57,$FO57,$GN57,$GV57,$GY57,$HA57)/$AD57*$AA57*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E57),$AD57,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D57,FctrChngDts!$C$17<=$E57),_xlfn.DAYS($D57,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E57),$AD57,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D57,FctrChngDts!$C$19<=$E57),_xlfn.DAYS($D57,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN57*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN57*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO57*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO57*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D57,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU57*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A57,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV57*Account!$AA$2)),5)","v":0}]
[57,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G58),0,IF($F58<=$G58,SUM($G58-$F58),IF($F58>$G58,SUM((Account!$L$2-$F58)+$G58+1))))","v":0},{"$f":"IF(AND($D58>=FctrChngDts!$C$2,$D58<=FctrChngDts!$D$2),$D58,\"\")","v":""},{"$f":"IF($I58=\"\",\"\",IF($E58<=FctrChngDts!$D$2,$E58,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D58<FctrChngDts!$E$2,$E58<FctrChngDts!$E$2),AND($D58>=FctrChngDts!$F$2,$E58>=FctrChngDts!$F$2)),\"\",IF(AND($D58>=FctrChngDts!$E$2,$D58<=FctrChngDts!$F$2),$D58,FctrChngDts!$E$2))","v":""},{"$f":"IF($K58=\"\",\"\",IF(AND($J58=$K58,$E58>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K58=$J58,$E58,IF(AND($E58>=FctrChngDts!$E$2,$E58<=FctrChngDts!$F$2),$E58,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D58<DATE(YEAR(Account!$J$2),6,1),$D58>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I58<FctrChngDts!$A$2,$J58<FctrChngDts!$A$2),AND($I58>=FctrChngDts!$B$2,$J58>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I58<FctrChngDts!$A$2,$J58>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I58>=FctrChngDts!$A$2,$J58<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I58<FctrChngDts!$B$2,$J58>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K58<FctrChngDts!$A$2,$L58<FctrChngDts!$A$2),AND($K58>=FctrChngDts!$B$2,$L58>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K58<FctrChngDts!$A$2,$L58>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K58>=FctrChngDts!$A$2,$L58<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K58<FctrChngDts!$B$2,$L58>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I58=\"\",$J58=0),0,IF(AND($N58=TRUE,$I58<>0),SUM($J58-$I58+1),IF($O58=TRUE,SUM(FctrChngDts!$A$2-$I58),IF($P58=TRUE,0,IF($Q58=TRUE,SUM($J58-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I58=\"\",$J58=0),0,IF($N58=TRUE,0,IF($O58=TRUE,SUM($J58-FctrChngDts!$A$2+1),IF(AND($P58=TRUE,$I58<>0),SUM($J58-$I58+1),IF($Q58=TRUE,SUM(FctrChngDts!$B$2-$I58),0)))))","v":0},0,{"$f":"IF(OR($K58=\"\",$L58=0),0,IF(AND($R58=TRUE,$K58<>0),SUM($L58-$K58+1),IF($S58=TRUE,SUM(FctrChngDts!$A$2-$K58),IF($T58=TRUE,0,IF($U58=TRUE,SUM($L58-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K58=\"\",$L58=0),0,IF($R58=TRUE,0,IF($S58=TRUE,SUM($L58-FctrChngDts!$A$2+1),IF(AND($T58=TRUE,$K58<>0),SUM($L58-$K58+1),IF($U58=TRUE,SUM(FctrChngDts!$B$2-$K58),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A58,Tenant!$A58:$J557,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR58=FALSE,VLOOKUP($AQ58,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ58,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR58=FALSE,VLOOKUP($AQ58,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ58,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR58=FALSE,VLOOKUP($AQ58,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ58,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR58=FALSE,VLOOKUP($AQ58,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ58,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A58,Tenant!$A58:$J557,6,FALSE)","v":0},{"$f":"VLOOKUP($A58,Tenant!$A58:$J557,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG58=FALSE,0,IF($DU58=TRUE,SUM($BS58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS58*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DU58=TRUE,SUM($BT58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT58*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DU58=TRUE,SUM($BU58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU58*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DU58=TRUE,SUM($BV58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DU58=TRUE,SUM($BW58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW58*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG58=FALSE,0,IF($DU58=TRUE,SUM($BX58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX58*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN58=FALSE,0,IF($H58=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP58=FALSE,0,ROUND(SUM($BY58*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR58=FALSE,0,ROUND(SUM($X58*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY58=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X58),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X58)),5)","v":0},{"$f":"SUM(ROUND($CH58:$CM58,2),$CO58,$CQ58,$CS58)","v":0},false,{"$f":"ROUND(IF($CV58=FALSE,0,IF($DY58=TRUE,SUM($BZ58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ58*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV58=FALSE,0,IF($DY58=TRUE,SUM($CA58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA58*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV58=FALSE,0,IF($DY58=TRUE,SUM($CB58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB58*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV58=FALSE,0,IF($DY58=TRUE,SUM($CC58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV58=FALSE,0,IF($DY58=TRUE,SUM($CD58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD58*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV58=FALSE,0,IF($DY58=TRUE,SUM($CE58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE58*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC58=FALSE,0,IF($H58=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE58=FALSE,0,ROUND(SUM($CF58*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG58=FALSE,0,ROUND(SUM($AA58*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY58=TRUE,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA58),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA58)),5)","v":0},{"$f":"SUM(ROUND($CW58:$DB58,2),$DD58,$DF58,$DH58)","v":0},0,{"$f":"SUM(SUM($CU58*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ58*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU58*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ58*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL58,IF(VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM58,$DK58))","v":0},0,false,0,false,0,{"$f":"IF(AND($X58>0,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU58=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH58:$CM58,$CS58,$ED58,$EL58,$ET58:$EY58)-SUM($BY58*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH58:$CM58,$CS58,$ED58,$EL58,$EN58:$ES58)-SUM($BY58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X58>0,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW58=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH58:$CM58,$CO58,$CQ58,$CS58,$ED58,$EF58,$EH58,$EJ58,$ET58:$EY58)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH58:$CM58,$CO58,$CQ58,$CS58,$ED58,$EF58,$EH58,$EJ58,ET58:$EX58)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA58>0,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY58=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW58:$DB58,$DH58,$ED58,$FQ58,$FY58:$GD58)-SUM($CF58*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW58:$DB58,$DH58,$ED58,$FQ58,$FS58:$FX58)-SUM($CF58*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA58>0,VLOOKUP($A58,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA58=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW58:$DB58,$DD58,$DF58,$DH58,$FI58,$FK58,$FM58,$FO58,$FY58:$GD58)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW58:$DB58,$DD58,$DF58,$DH58,$FI58,$FK58,$FM58,$FO58,$FY58:$GD58)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E58<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC58=FALSE,0,ROUND(SUM($AE58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X58>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE58=FALSE,0,ROUND(SUM($BY58*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG58=FALSE,0,SUM($BY58*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X58>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI58=FALSE,0,SUM($BY58*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X58>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK58=TRUE,$X58>0),SUM($BY58*Account!$T$2),0)","v":0},{"$f":"IF(AND($X58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM58=FALSE,0,ROUND(SUM($BS58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM58=FALSE,0,ROUND(SUM($BT58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM58=FALSE,0,ROUND(SUM($BU58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM58=FALSE,0,ROUND(SUM($BV58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM58=FALSE,0,ROUND(SUM($BW58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM58=FALSE,0,ROUND(SUM($BX58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H58/$AD58*$X58),5),0)","v":0},{"$f":"ROUND(SUM($FA58*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ58=FALSE,$FB58,ROUND(MAX(0,SUM(SUM($ET58:$EY58)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE58=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I58","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF58*Account!$AA$2),SUM($FF58*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E58<>\"D-CARE\",Tenant!$F58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH58=FALSE,0,ROUND(SUM($AF58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA58>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A58,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY58=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ58=FALSE,0,ROUND(SUM($CF58*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA58>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA58>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL58=FALSE,0,SUM($CF58*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA58>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN58=FALSE,0,SUM($CF58*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA58>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP58=TRUE,$AA58>0),SUM($CF58*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA58>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR58=FALSE,0,ROUND(SUM($BZ58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR58=FALSE,0,ROUND(SUM($CA58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR58=FALSE,0,ROUND(SUM($CB58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR58=FALSE,0,ROUND(SUM($CC58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR58=FALSE,0,ROUND(SUM($CD58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR58=FALSE,0,ROUND(SUM($CE58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ58*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA58*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB58*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC58*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD58*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE58*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H58/$AD58*$AA58),5),0)","v":0},{"$f":"ROUND(SUM($GF58*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE58=FALSE,$GG58,ROUND(MAX(0,SUM(SUM($FY58:$GD58)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ58=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I58","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK58*Account!$AA$2),SUM($GK58*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D58<=FctrChngDts!$B$14,$E58>FctrChngDts!$B$14),AND($D58<=FctrChngDts!$C$14,$E58>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM58=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP58:$GS58))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO58,$DD58,$GP58:$GS58))","v":0},0,0,{"$f":"IF(AND($X58>0,Tenant!$E58=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX58=FALSE,0,ROUND(SUM($AE58*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA58>0,Tenant!$E58=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ58=FALSE,0,ROUND(SUM($AF58*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO58,$GT58,$GW58,$HB58,$CQ58,$DF58,$DV58,$DX58,$DZ58,$EB58),IF(Account!$Q$2=TRUE,SUM($GO58,$GU58,$GW58,$HB58,$CQ58,$DF58,$DV58,$DX58,$DZ58,$EB58),SUM($GO58,$GT58,$GU58,$GV58,$GW58,$HB58,$CQ58,$DF58,$DV58,$DX58,$DZ58,$EB58)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D58,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,8,FALSE)=TRUE,$HD58<0),0,SUM(SUM(SUM($HD58/$AD58*$HE58)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,8,FALSE)=TRUE,$HD58<0),0,SUM(SUM(SUM($HD58/$AD58*$HF58)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU58,$DJ58,$DR58,$DT58,$DV58,$DX58,$DZ58,$EB58,$ED58,$EF58,$EH58,$EJ58,$FI58,$FK58,$FM58,$FO58,$GN58,$GV58,$GY58,$HA58)/$AD58*$X58*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU58,$DJ58,$DR58,$DT58,$DV58,$DX58,$DZ58,$EB58,$ED58,$EF58,$EH58,$EJ58,$FI58,$FK58,$FM58,$FO58,$GN58,$GV58,$GY58,$HA58)/$AD58*$AA58*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E58),$AD58,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D58,FctrChngDts!$C$17<=$E58),_xlfn.DAYS($D58,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E58),$AD58,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D58,FctrChngDts!$C$19<=$E58),_xlfn.DAYS($D58,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN58*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN58*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO58*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO58*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D58,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU58*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A58,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV58*Account!$AA$2)),5)","v":0}]
[58,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G59),0,IF($F59<=$G59,SUM($G59-$F59),IF($F59>$G59,SUM((Account!$L$2-$F59)+$G59+1))))","v":0},{"$f":"IF(AND($D59>=FctrChngDts!$C$2,$D59<=FctrChngDts!$D$2),$D59,\"\")","v":""},{"$f":"IF($I59=\"\",\"\",IF($E59<=FctrChngDts!$D$2,$E59,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D59<FctrChngDts!$E$2,$E59<FctrChngDts!$E$2),AND($D59>=FctrChngDts!$F$2,$E59>=FctrChngDts!$F$2)),\"\",IF(AND($D59>=FctrChngDts!$E$2,$D59<=FctrChngDts!$F$2),$D59,FctrChngDts!$E$2))","v":""},{"$f":"IF($K59=\"\",\"\",IF(AND($J59=$K59,$E59>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K59=$J59,$E59,IF(AND($E59>=FctrChngDts!$E$2,$E59<=FctrChngDts!$F$2),$E59,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D59<DATE(YEAR(Account!$J$2),6,1),$D59>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I59<FctrChngDts!$A$2,$J59<FctrChngDts!$A$2),AND($I59>=FctrChngDts!$B$2,$J59>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I59<FctrChngDts!$A$2,$J59>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I59>=FctrChngDts!$A$2,$J59<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I59<FctrChngDts!$B$2,$J59>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K59<FctrChngDts!$A$2,$L59<FctrChngDts!$A$2),AND($K59>=FctrChngDts!$B$2,$L59>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K59<FctrChngDts!$A$2,$L59>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K59>=FctrChngDts!$A$2,$L59<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K59<FctrChngDts!$B$2,$L59>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I59=\"\",$J59=0),0,IF(AND($N59=TRUE,$I59<>0),SUM($J59-$I59+1),IF($O59=TRUE,SUM(FctrChngDts!$A$2-$I59),IF($P59=TRUE,0,IF($Q59=TRUE,SUM($J59-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I59=\"\",$J59=0),0,IF($N59=TRUE,0,IF($O59=TRUE,SUM($J59-FctrChngDts!$A$2+1),IF(AND($P59=TRUE,$I59<>0),SUM($J59-$I59+1),IF($Q59=TRUE,SUM(FctrChngDts!$B$2-$I59),0)))))","v":0},0,{"$f":"IF(OR($K59=\"\",$L59=0),0,IF(AND($R59=TRUE,$K59<>0),SUM($L59-$K59+1),IF($S59=TRUE,SUM(FctrChngDts!$A$2-$K59),IF($T59=TRUE,0,IF($U59=TRUE,SUM($L59-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K59=\"\",$L59=0),0,IF($R59=TRUE,0,IF($S59=TRUE,SUM($L59-FctrChngDts!$A$2+1),IF(AND($T59=TRUE,$K59<>0),SUM($L59-$K59+1),IF($U59=TRUE,SUM(FctrChngDts!$B$2-$K59),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A59,Tenant!$A59:$J558,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR59=FALSE,VLOOKUP($AQ59,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ59,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR59=FALSE,VLOOKUP($AQ59,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ59,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR59=FALSE,VLOOKUP($AQ59,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ59,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR59=FALSE,VLOOKUP($AQ59,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ59,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A59,Tenant!$A59:$J558,6,FALSE)","v":0},{"$f":"VLOOKUP($A59,Tenant!$A59:$J558,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG59=FALSE,0,IF($DU59=TRUE,SUM($BS59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS59*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DU59=TRUE,SUM($BT59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT59*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DU59=TRUE,SUM($BU59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU59*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DU59=TRUE,SUM($BV59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DU59=TRUE,SUM($BW59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW59*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG59=FALSE,0,IF($DU59=TRUE,SUM($BX59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX59*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN59=FALSE,0,IF($H59=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP59=FALSE,0,ROUND(SUM($BY59*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR59=FALSE,0,ROUND(SUM($X59*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY59=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X59),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X59)),5)","v":0},{"$f":"SUM(ROUND($CH59:$CM59,2),$CO59,$CQ59,$CS59)","v":0},false,{"$f":"ROUND(IF($CV59=FALSE,0,IF($DY59=TRUE,SUM($BZ59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ59*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV59=FALSE,0,IF($DY59=TRUE,SUM($CA59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA59*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV59=FALSE,0,IF($DY59=TRUE,SUM($CB59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB59*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV59=FALSE,0,IF($DY59=TRUE,SUM($CC59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV59=FALSE,0,IF($DY59=TRUE,SUM($CD59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD59*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV59=FALSE,0,IF($DY59=TRUE,SUM($CE59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE59*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC59=FALSE,0,IF($H59=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE59=FALSE,0,ROUND(SUM($CF59*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG59=FALSE,0,ROUND(SUM($AA59*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY59=TRUE,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA59),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA59)),5)","v":0},{"$f":"SUM(ROUND($CW59:$DB59,2),$DD59,$DF59,$DH59)","v":0},0,{"$f":"SUM(SUM($CU59*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ59*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU59*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ59*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL59,IF(VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM59,$DK59))","v":0},0,false,0,false,0,{"$f":"IF(AND($X59>0,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU59=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH59:$CM59,$CS59,$ED59,$EL59,$ET59:$EY59)-SUM($BY59*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH59:$CM59,$CS59,$ED59,$EL59,$EN59:$ES59)-SUM($BY59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X59>0,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW59=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH59:$CM59,$CO59,$CQ59,$CS59,$ED59,$EF59,$EH59,$EJ59,$ET59:$EY59)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH59:$CM59,$CO59,$CQ59,$CS59,$ED59,$EF59,$EH59,$EJ59,ET59:$EX59)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA59>0,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY59=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW59:$DB59,$DH59,$ED59,$FQ59,$FY59:$GD59)-SUM($CF59*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW59:$DB59,$DH59,$ED59,$FQ59,$FS59:$FX59)-SUM($CF59*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA59>0,VLOOKUP($A59,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA59=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW59:$DB59,$DD59,$DF59,$DH59,$FI59,$FK59,$FM59,$FO59,$FY59:$GD59)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW59:$DB59,$DD59,$DF59,$DH59,$FI59,$FK59,$FM59,$FO59,$FY59:$GD59)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E59<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC59=FALSE,0,ROUND(SUM($AE59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X59>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE59=FALSE,0,ROUND(SUM($BY59*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG59=FALSE,0,SUM($BY59*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X59>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI59=FALSE,0,SUM($BY59*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X59>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK59=TRUE,$X59>0),SUM($BY59*Account!$T$2),0)","v":0},{"$f":"IF(AND($X59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM59=FALSE,0,ROUND(SUM($BS59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM59=FALSE,0,ROUND(SUM($BT59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM59=FALSE,0,ROUND(SUM($BU59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM59=FALSE,0,ROUND(SUM($BV59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM59=FALSE,0,ROUND(SUM($BW59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM59=FALSE,0,ROUND(SUM($BX59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H59/$AD59*$X59),5),0)","v":0},{"$f":"ROUND(SUM($FA59*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ59=FALSE,$FB59,ROUND(MAX(0,SUM(SUM($ET59:$EY59)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE59=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I59","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF59*Account!$AA$2),SUM($FF59*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E59<>\"D-CARE\",Tenant!$F59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH59=FALSE,0,ROUND(SUM($AF59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA59>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A59,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY59=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ59=FALSE,0,ROUND(SUM($CF59*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA59>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA59>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL59=FALSE,0,SUM($CF59*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA59>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN59=FALSE,0,SUM($CF59*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA59>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP59=TRUE,$AA59>0),SUM($CF59*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA59>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR59=FALSE,0,ROUND(SUM($BZ59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR59=FALSE,0,ROUND(SUM($CA59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR59=FALSE,0,ROUND(SUM($CB59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR59=FALSE,0,ROUND(SUM($CC59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR59=FALSE,0,ROUND(SUM($CD59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR59=FALSE,0,ROUND(SUM($CE59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ59*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA59*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB59*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC59*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD59*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE59*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H59/$AD59*$AA59),5),0)","v":0},{"$f":"ROUND(SUM($GF59*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE59=FALSE,$GG59,ROUND(MAX(0,SUM(SUM($FY59:$GD59)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ59=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I59","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK59*Account!$AA$2),SUM($GK59*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D59<=FctrChngDts!$B$14,$E59>FctrChngDts!$B$14),AND($D59<=FctrChngDts!$C$14,$E59>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM59=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP59:$GS59))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO59,$DD59,$GP59:$GS59))","v":0},0,0,{"$f":"IF(AND($X59>0,Tenant!$E59=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX59=FALSE,0,ROUND(SUM($AE59*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA59>0,Tenant!$E59=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ59=FALSE,0,ROUND(SUM($AF59*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO59,$GT59,$GW59,$HB59,$CQ59,$DF59,$DV59,$DX59,$DZ59,$EB59),IF(Account!$Q$2=TRUE,SUM($GO59,$GU59,$GW59,$HB59,$CQ59,$DF59,$DV59,$DX59,$DZ59,$EB59),SUM($GO59,$GT59,$GU59,$GV59,$GW59,$HB59,$CQ59,$DF59,$DV59,$DX59,$DZ59,$EB59)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D59,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,8,FALSE)=TRUE,$HD59<0),0,SUM(SUM(SUM($HD59/$AD59*$HE59)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,8,FALSE)=TRUE,$HD59<0),0,SUM(SUM(SUM($HD59/$AD59*$HF59)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU59,$DJ59,$DR59,$DT59,$DV59,$DX59,$DZ59,$EB59,$ED59,$EF59,$EH59,$EJ59,$FI59,$FK59,$FM59,$FO59,$GN59,$GV59,$GY59,$HA59)/$AD59*$X59*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU59,$DJ59,$DR59,$DT59,$DV59,$DX59,$DZ59,$EB59,$ED59,$EF59,$EH59,$EJ59,$FI59,$FK59,$FM59,$FO59,$GN59,$GV59,$GY59,$HA59)/$AD59*$AA59*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E59),$AD59,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D59,FctrChngDts!$C$17<=$E59),_xlfn.DAYS($D59,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E59),$AD59,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D59,FctrChngDts!$C$19<=$E59),_xlfn.DAYS($D59,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN59*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN59*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO59*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO59*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D59,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU59*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A59,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV59*Account!$AA$2)),5)","v":0}]
[59,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G60),0,IF($F60<=$G60,SUM($G60-$F60),IF($F60>$G60,SUM((Account!$L$2-$F60)+$G60+1))))","v":0},{"$f":"IF(AND($D60>=FctrChngDts!$C$2,$D60<=FctrChngDts!$D$2),$D60,\"\")","v":""},{"$f":"IF($I60=\"\",\"\",IF($E60<=FctrChngDts!$D$2,$E60,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D60<FctrChngDts!$E$2,$E60<FctrChngDts!$E$2),AND($D60>=FctrChngDts!$F$2,$E60>=FctrChngDts!$F$2)),\"\",IF(AND($D60>=FctrChngDts!$E$2,$D60<=FctrChngDts!$F$2),$D60,FctrChngDts!$E$2))","v":""},{"$f":"IF($K60=\"\",\"\",IF(AND($J60=$K60,$E60>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K60=$J60,$E60,IF(AND($E60>=FctrChngDts!$E$2,$E60<=FctrChngDts!$F$2),$E60,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D60<DATE(YEAR(Account!$J$2),6,1),$D60>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I60<FctrChngDts!$A$2,$J60<FctrChngDts!$A$2),AND($I60>=FctrChngDts!$B$2,$J60>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I60<FctrChngDts!$A$2,$J60>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I60>=FctrChngDts!$A$2,$J60<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I60<FctrChngDts!$B$2,$J60>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K60<FctrChngDts!$A$2,$L60<FctrChngDts!$A$2),AND($K60>=FctrChngDts!$B$2,$L60>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K60<FctrChngDts!$A$2,$L60>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K60>=FctrChngDts!$A$2,$L60<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K60<FctrChngDts!$B$2,$L60>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I60=\"\",$J60=0),0,IF(AND($N60=TRUE,$I60<>0),SUM($J60-$I60+1),IF($O60=TRUE,SUM(FctrChngDts!$A$2-$I60),IF($P60=TRUE,0,IF($Q60=TRUE,SUM($J60-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I60=\"\",$J60=0),0,IF($N60=TRUE,0,IF($O60=TRUE,SUM($J60-FctrChngDts!$A$2+1),IF(AND($P60=TRUE,$I60<>0),SUM($J60-$I60+1),IF($Q60=TRUE,SUM(FctrChngDts!$B$2-$I60),0)))))","v":0},0,{"$f":"IF(OR($K60=\"\",$L60=0),0,IF(AND($R60=TRUE,$K60<>0),SUM($L60-$K60+1),IF($S60=TRUE,SUM(FctrChngDts!$A$2-$K60),IF($T60=TRUE,0,IF($U60=TRUE,SUM($L60-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K60=\"\",$L60=0),0,IF($R60=TRUE,0,IF($S60=TRUE,SUM($L60-FctrChngDts!$A$2+1),IF(AND($T60=TRUE,$K60<>0),SUM($L60-$K60+1),IF($U60=TRUE,SUM(FctrChngDts!$B$2-$K60),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A60,Tenant!$A60:$J559,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR60=FALSE,VLOOKUP($AQ60,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ60,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR60=FALSE,VLOOKUP($AQ60,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ60,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR60=FALSE,VLOOKUP($AQ60,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ60,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR60=FALSE,VLOOKUP($AQ60,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ60,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A60,Tenant!$A60:$J559,6,FALSE)","v":0},{"$f":"VLOOKUP($A60,Tenant!$A60:$J559,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG60=FALSE,0,IF($DU60=TRUE,SUM($BS60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS60*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DU60=TRUE,SUM($BT60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT60*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DU60=TRUE,SUM($BU60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU60*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DU60=TRUE,SUM($BV60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DU60=TRUE,SUM($BW60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW60*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG60=FALSE,0,IF($DU60=TRUE,SUM($BX60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX60*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN60=FALSE,0,IF($H60=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP60=FALSE,0,ROUND(SUM($BY60*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR60=FALSE,0,ROUND(SUM($X60*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY60=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X60),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X60)),5)","v":0},{"$f":"SUM(ROUND($CH60:$CM60,2),$CO60,$CQ60,$CS60)","v":0},false,{"$f":"ROUND(IF($CV60=FALSE,0,IF($DY60=TRUE,SUM($BZ60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ60*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV60=FALSE,0,IF($DY60=TRUE,SUM($CA60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA60*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV60=FALSE,0,IF($DY60=TRUE,SUM($CB60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB60*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV60=FALSE,0,IF($DY60=TRUE,SUM($CC60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV60=FALSE,0,IF($DY60=TRUE,SUM($CD60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD60*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV60=FALSE,0,IF($DY60=TRUE,SUM($CE60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE60*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC60=FALSE,0,IF($H60=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE60=FALSE,0,ROUND(SUM($CF60*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG60=FALSE,0,ROUND(SUM($AA60*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY60=TRUE,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA60),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA60)),5)","v":0},{"$f":"SUM(ROUND($CW60:$DB60,2),$DD60,$DF60,$DH60)","v":0},0,{"$f":"SUM(SUM($CU60*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ60*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU60*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ60*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL60,IF(VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM60,$DK60))","v":0},0,false,0,false,0,{"$f":"IF(AND($X60>0,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU60=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH60:$CM60,$CS60,$ED60,$EL60,$ET60:$EY60)-SUM($BY60*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH60:$CM60,$CS60,$ED60,$EL60,$EN60:$ES60)-SUM($BY60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X60>0,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW60=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH60:$CM60,$CO60,$CQ60,$CS60,$ED60,$EF60,$EH60,$EJ60,$ET60:$EY60)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH60:$CM60,$CO60,$CQ60,$CS60,$ED60,$EF60,$EH60,$EJ60,ET60:$EX60)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA60>0,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY60=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW60:$DB60,$DH60,$ED60,$FQ60,$FY60:$GD60)-SUM($CF60*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW60:$DB60,$DH60,$ED60,$FQ60,$FS60:$FX60)-SUM($CF60*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA60>0,VLOOKUP($A60,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA60=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW60:$DB60,$DD60,$DF60,$DH60,$FI60,$FK60,$FM60,$FO60,$FY60:$GD60)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW60:$DB60,$DD60,$DF60,$DH60,$FI60,$FK60,$FM60,$FO60,$FY60:$GD60)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E60<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC60=FALSE,0,ROUND(SUM($AE60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X60>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE60=FALSE,0,ROUND(SUM($BY60*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG60=FALSE,0,SUM($BY60*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X60>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI60=FALSE,0,SUM($BY60*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X60>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK60=TRUE,$X60>0),SUM($BY60*Account!$T$2),0)","v":0},{"$f":"IF(AND($X60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM60=FALSE,0,ROUND(SUM($BS60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM60=FALSE,0,ROUND(SUM($BT60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM60=FALSE,0,ROUND(SUM($BU60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM60=FALSE,0,ROUND(SUM($BV60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM60=FALSE,0,ROUND(SUM($BW60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM60=FALSE,0,ROUND(SUM($BX60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H60/$AD60*$X60),5),0)","v":0},{"$f":"ROUND(SUM($FA60*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ60=FALSE,$FB60,ROUND(MAX(0,SUM(SUM($ET60:$EY60)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE60=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I60","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF60*Account!$AA$2),SUM($FF60*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E60<>\"D-CARE\",Tenant!$F60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH60=FALSE,0,ROUND(SUM($AF60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA60>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A60,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY60=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ60=FALSE,0,ROUND(SUM($CF60*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA60>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA60>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL60=FALSE,0,SUM($CF60*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA60>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN60=FALSE,0,SUM($CF60*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA60>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP60=TRUE,$AA60>0),SUM($CF60*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA60>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR60=FALSE,0,ROUND(SUM($BZ60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR60=FALSE,0,ROUND(SUM($CA60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR60=FALSE,0,ROUND(SUM($CB60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR60=FALSE,0,ROUND(SUM($CC60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR60=FALSE,0,ROUND(SUM($CD60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR60=FALSE,0,ROUND(SUM($CE60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ60*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA60*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB60*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC60*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD60*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE60*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H60/$AD60*$AA60),5),0)","v":0},{"$f":"ROUND(SUM($GF60*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE60=FALSE,$GG60,ROUND(MAX(0,SUM(SUM($FY60:$GD60)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ60=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I60","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK60*Account!$AA$2),SUM($GK60*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D60<=FctrChngDts!$B$14,$E60>FctrChngDts!$B$14),AND($D60<=FctrChngDts!$C$14,$E60>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM60=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP60:$GS60))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO60,$DD60,$GP60:$GS60))","v":0},0,0,{"$f":"IF(AND($X60>0,Tenant!$E60=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX60=FALSE,0,ROUND(SUM($AE60*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA60>0,Tenant!$E60=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ60=FALSE,0,ROUND(SUM($AF60*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO60,$GT60,$GW60,$HB60,$CQ60,$DF60,$DV60,$DX60,$DZ60,$EB60),IF(Account!$Q$2=TRUE,SUM($GO60,$GU60,$GW60,$HB60,$CQ60,$DF60,$DV60,$DX60,$DZ60,$EB60),SUM($GO60,$GT60,$GU60,$GV60,$GW60,$HB60,$CQ60,$DF60,$DV60,$DX60,$DZ60,$EB60)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D60,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,8,FALSE)=TRUE,$HD60<0),0,SUM(SUM(SUM($HD60/$AD60*$HE60)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,8,FALSE)=TRUE,$HD60<0),0,SUM(SUM(SUM($HD60/$AD60*$HF60)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU60,$DJ60,$DR60,$DT60,$DV60,$DX60,$DZ60,$EB60,$ED60,$EF60,$EH60,$EJ60,$FI60,$FK60,$FM60,$FO60,$GN60,$GV60,$GY60,$HA60)/$AD60*$X60*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU60,$DJ60,$DR60,$DT60,$DV60,$DX60,$DZ60,$EB60,$ED60,$EF60,$EH60,$EJ60,$FI60,$FK60,$FM60,$FO60,$GN60,$GV60,$GY60,$HA60)/$AD60*$AA60*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E60),$AD60,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D60,FctrChngDts!$C$17<=$E60),_xlfn.DAYS($D60,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E60),$AD60,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D60,FctrChngDts!$C$19<=$E60),_xlfn.DAYS($D60,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN60*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN60*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO60*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO60*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D60,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU60*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A60,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV60*Account!$AA$2)),5)","v":0}]
[60,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G61),0,IF($F61<=$G61,SUM($G61-$F61),IF($F61>$G61,SUM((Account!$L$2-$F61)+$G61+1))))","v":0},{"$f":"IF(AND($D61>=FctrChngDts!$C$2,$D61<=FctrChngDts!$D$2),$D61,\"\")","v":""},{"$f":"IF($I61=\"\",\"\",IF($E61<=FctrChngDts!$D$2,$E61,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D61<FctrChngDts!$E$2,$E61<FctrChngDts!$E$2),AND($D61>=FctrChngDts!$F$2,$E61>=FctrChngDts!$F$2)),\"\",IF(AND($D61>=FctrChngDts!$E$2,$D61<=FctrChngDts!$F$2),$D61,FctrChngDts!$E$2))","v":""},{"$f":"IF($K61=\"\",\"\",IF(AND($J61=$K61,$E61>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K61=$J61,$E61,IF(AND($E61>=FctrChngDts!$E$2,$E61<=FctrChngDts!$F$2),$E61,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D61<DATE(YEAR(Account!$J$2),6,1),$D61>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I61<FctrChngDts!$A$2,$J61<FctrChngDts!$A$2),AND($I61>=FctrChngDts!$B$2,$J61>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I61<FctrChngDts!$A$2,$J61>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I61>=FctrChngDts!$A$2,$J61<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I61<FctrChngDts!$B$2,$J61>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K61<FctrChngDts!$A$2,$L61<FctrChngDts!$A$2),AND($K61>=FctrChngDts!$B$2,$L61>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K61<FctrChngDts!$A$2,$L61>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K61>=FctrChngDts!$A$2,$L61<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K61<FctrChngDts!$B$2,$L61>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I61=\"\",$J61=0),0,IF(AND($N61=TRUE,$I61<>0),SUM($J61-$I61+1),IF($O61=TRUE,SUM(FctrChngDts!$A$2-$I61),IF($P61=TRUE,0,IF($Q61=TRUE,SUM($J61-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I61=\"\",$J61=0),0,IF($N61=TRUE,0,IF($O61=TRUE,SUM($J61-FctrChngDts!$A$2+1),IF(AND($P61=TRUE,$I61<>0),SUM($J61-$I61+1),IF($Q61=TRUE,SUM(FctrChngDts!$B$2-$I61),0)))))","v":0},0,{"$f":"IF(OR($K61=\"\",$L61=0),0,IF(AND($R61=TRUE,$K61<>0),SUM($L61-$K61+1),IF($S61=TRUE,SUM(FctrChngDts!$A$2-$K61),IF($T61=TRUE,0,IF($U61=TRUE,SUM($L61-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K61=\"\",$L61=0),0,IF($R61=TRUE,0,IF($S61=TRUE,SUM($L61-FctrChngDts!$A$2+1),IF(AND($T61=TRUE,$K61<>0),SUM($L61-$K61+1),IF($U61=TRUE,SUM(FctrChngDts!$B$2-$K61),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A61,Tenant!$A61:$J560,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR61=FALSE,VLOOKUP($AQ61,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ61,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR61=FALSE,VLOOKUP($AQ61,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ61,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR61=FALSE,VLOOKUP($AQ61,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ61,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR61=FALSE,VLOOKUP($AQ61,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ61,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A61,Tenant!$A61:$J560,6,FALSE)","v":0},{"$f":"VLOOKUP($A61,Tenant!$A61:$J560,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG61=FALSE,0,IF($DU61=TRUE,SUM($BS61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS61*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DU61=TRUE,SUM($BT61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT61*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DU61=TRUE,SUM($BU61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU61*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DU61=TRUE,SUM($BV61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DU61=TRUE,SUM($BW61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW61*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG61=FALSE,0,IF($DU61=TRUE,SUM($BX61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX61*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN61=FALSE,0,IF($H61=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP61=FALSE,0,ROUND(SUM($BY61*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR61=FALSE,0,ROUND(SUM($X61*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY61=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X61),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X61)),5)","v":0},{"$f":"SUM(ROUND($CH61:$CM61,2),$CO61,$CQ61,$CS61)","v":0},false,{"$f":"ROUND(IF($CV61=FALSE,0,IF($DY61=TRUE,SUM($BZ61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ61*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV61=FALSE,0,IF($DY61=TRUE,SUM($CA61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA61*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV61=FALSE,0,IF($DY61=TRUE,SUM($CB61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB61*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV61=FALSE,0,IF($DY61=TRUE,SUM($CC61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV61=FALSE,0,IF($DY61=TRUE,SUM($CD61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD61*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV61=FALSE,0,IF($DY61=TRUE,SUM($CE61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE61*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC61=FALSE,0,IF($H61=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE61=FALSE,0,ROUND(SUM($CF61*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG61=FALSE,0,ROUND(SUM($AA61*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY61=TRUE,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA61),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA61)),5)","v":0},{"$f":"SUM(ROUND($CW61:$DB61,2),$DD61,$DF61,$DH61)","v":0},0,{"$f":"SUM(SUM($CU61*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ61*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU61*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ61*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL61,IF(VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM61,$DK61))","v":0},0,false,0,false,0,{"$f":"IF(AND($X61>0,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU61=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH61:$CM61,$CS61,$ED61,$EL61,$ET61:$EY61)-SUM($BY61*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH61:$CM61,$CS61,$ED61,$EL61,$EN61:$ES61)-SUM($BY61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X61>0,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW61=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH61:$CM61,$CO61,$CQ61,$CS61,$ED61,$EF61,$EH61,$EJ61,$ET61:$EY61)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH61:$CM61,$CO61,$CQ61,$CS61,$ED61,$EF61,$EH61,$EJ61,ET61:$EX61)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA61>0,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY61=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW61:$DB61,$DH61,$ED61,$FQ61,$FY61:$GD61)-SUM($CF61*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW61:$DB61,$DH61,$ED61,$FQ61,$FS61:$FX61)-SUM($CF61*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA61>0,VLOOKUP($A61,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA61=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW61:$DB61,$DD61,$DF61,$DH61,$FI61,$FK61,$FM61,$FO61,$FY61:$GD61)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW61:$DB61,$DD61,$DF61,$DH61,$FI61,$FK61,$FM61,$FO61,$FY61:$GD61)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E61<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC61=FALSE,0,ROUND(SUM($AE61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X61>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE61=FALSE,0,ROUND(SUM($BY61*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG61=FALSE,0,SUM($BY61*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X61>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI61=FALSE,0,SUM($BY61*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X61>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK61=TRUE,$X61>0),SUM($BY61*Account!$T$2),0)","v":0},{"$f":"IF(AND($X61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM61=FALSE,0,ROUND(SUM($BS61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM61=FALSE,0,ROUND(SUM($BT61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM61=FALSE,0,ROUND(SUM($BU61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM61=FALSE,0,ROUND(SUM($BV61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM61=FALSE,0,ROUND(SUM($BW61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM61=FALSE,0,ROUND(SUM($BX61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H61/$AD61*$X61),5),0)","v":0},{"$f":"ROUND(SUM($FA61*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ61=FALSE,$FB61,ROUND(MAX(0,SUM(SUM($ET61:$EY61)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE61=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I61","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF61*Account!$AA$2),SUM($FF61*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E61<>\"D-CARE\",Tenant!$F61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH61=FALSE,0,ROUND(SUM($AF61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA61>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A61,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY61=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ61=FALSE,0,ROUND(SUM($CF61*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA61>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA61>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL61=FALSE,0,SUM($CF61*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA61>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN61=FALSE,0,SUM($CF61*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA61>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP61=TRUE,$AA61>0),SUM($CF61*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA61>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR61=FALSE,0,ROUND(SUM($BZ61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR61=FALSE,0,ROUND(SUM($CA61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR61=FALSE,0,ROUND(SUM($CB61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR61=FALSE,0,ROUND(SUM($CC61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR61=FALSE,0,ROUND(SUM($CD61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR61=FALSE,0,ROUND(SUM($CE61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ61*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA61*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB61*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC61*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD61*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE61*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H61/$AD61*$AA61),5),0)","v":0},{"$f":"ROUND(SUM($GF61*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE61=FALSE,$GG61,ROUND(MAX(0,SUM(SUM($FY61:$GD61)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ61=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I61","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK61*Account!$AA$2),SUM($GK61*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D61<=FctrChngDts!$B$14,$E61>FctrChngDts!$B$14),AND($D61<=FctrChngDts!$C$14,$E61>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM61=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP61:$GS61))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO61,$DD61,$GP61:$GS61))","v":0},0,0,{"$f":"IF(AND($X61>0,Tenant!$E61=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX61=FALSE,0,ROUND(SUM($AE61*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA61>0,Tenant!$E61=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ61=FALSE,0,ROUND(SUM($AF61*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO61,$GT61,$GW61,$HB61,$CQ61,$DF61,$DV61,$DX61,$DZ61,$EB61),IF(Account!$Q$2=TRUE,SUM($GO61,$GU61,$GW61,$HB61,$CQ61,$DF61,$DV61,$DX61,$DZ61,$EB61),SUM($GO61,$GT61,$GU61,$GV61,$GW61,$HB61,$CQ61,$DF61,$DV61,$DX61,$DZ61,$EB61)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D61,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,8,FALSE)=TRUE,$HD61<0),0,SUM(SUM(SUM($HD61/$AD61*$HE61)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,8,FALSE)=TRUE,$HD61<0),0,SUM(SUM(SUM($HD61/$AD61*$HF61)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU61,$DJ61,$DR61,$DT61,$DV61,$DX61,$DZ61,$EB61,$ED61,$EF61,$EH61,$EJ61,$FI61,$FK61,$FM61,$FO61,$GN61,$GV61,$GY61,$HA61)/$AD61*$X61*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU61,$DJ61,$DR61,$DT61,$DV61,$DX61,$DZ61,$EB61,$ED61,$EF61,$EH61,$EJ61,$FI61,$FK61,$FM61,$FO61,$GN61,$GV61,$GY61,$HA61)/$AD61*$AA61*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E61),$AD61,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D61,FctrChngDts!$C$17<=$E61),_xlfn.DAYS($D61,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E61),$AD61,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D61,FctrChngDts!$C$19<=$E61),_xlfn.DAYS($D61,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN61*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN61*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO61*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO61*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D61,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU61*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A61,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV61*Account!$AA$2)),5)","v":0}]
[61,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G62),0,IF($F62<=$G62,SUM($G62-$F62),IF($F62>$G62,SUM((Account!$L$2-$F62)+$G62+1))))","v":0},{"$f":"IF(AND($D62>=FctrChngDts!$C$2,$D62<=FctrChngDts!$D$2),$D62,\"\")","v":""},{"$f":"IF($I62=\"\",\"\",IF($E62<=FctrChngDts!$D$2,$E62,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D62<FctrChngDts!$E$2,$E62<FctrChngDts!$E$2),AND($D62>=FctrChngDts!$F$2,$E62>=FctrChngDts!$F$2)),\"\",IF(AND($D62>=FctrChngDts!$E$2,$D62<=FctrChngDts!$F$2),$D62,FctrChngDts!$E$2))","v":""},{"$f":"IF($K62=\"\",\"\",IF(AND($J62=$K62,$E62>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K62=$J62,$E62,IF(AND($E62>=FctrChngDts!$E$2,$E62<=FctrChngDts!$F$2),$E62,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D62<DATE(YEAR(Account!$J$2),6,1),$D62>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I62<FctrChngDts!$A$2,$J62<FctrChngDts!$A$2),AND($I62>=FctrChngDts!$B$2,$J62>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I62<FctrChngDts!$A$2,$J62>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I62>=FctrChngDts!$A$2,$J62<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I62<FctrChngDts!$B$2,$J62>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K62<FctrChngDts!$A$2,$L62<FctrChngDts!$A$2),AND($K62>=FctrChngDts!$B$2,$L62>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K62<FctrChngDts!$A$2,$L62>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K62>=FctrChngDts!$A$2,$L62<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K62<FctrChngDts!$B$2,$L62>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I62=\"\",$J62=0),0,IF(AND($N62=TRUE,$I62<>0),SUM($J62-$I62+1),IF($O62=TRUE,SUM(FctrChngDts!$A$2-$I62),IF($P62=TRUE,0,IF($Q62=TRUE,SUM($J62-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I62=\"\",$J62=0),0,IF($N62=TRUE,0,IF($O62=TRUE,SUM($J62-FctrChngDts!$A$2+1),IF(AND($P62=TRUE,$I62<>0),SUM($J62-$I62+1),IF($Q62=TRUE,SUM(FctrChngDts!$B$2-$I62),0)))))","v":0},0,{"$f":"IF(OR($K62=\"\",$L62=0),0,IF(AND($R62=TRUE,$K62<>0),SUM($L62-$K62+1),IF($S62=TRUE,SUM(FctrChngDts!$A$2-$K62),IF($T62=TRUE,0,IF($U62=TRUE,SUM($L62-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K62=\"\",$L62=0),0,IF($R62=TRUE,0,IF($S62=TRUE,SUM($L62-FctrChngDts!$A$2+1),IF(AND($T62=TRUE,$K62<>0),SUM($L62-$K62+1),IF($U62=TRUE,SUM(FctrChngDts!$B$2-$K62),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A62,Tenant!$A62:$J561,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR62=FALSE,VLOOKUP($AQ62,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ62,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR62=FALSE,VLOOKUP($AQ62,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ62,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR62=FALSE,VLOOKUP($AQ62,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ62,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR62=FALSE,VLOOKUP($AQ62,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ62,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A62,Tenant!$A62:$J561,6,FALSE)","v":0},{"$f":"VLOOKUP($A62,Tenant!$A62:$J561,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG62=FALSE,0,IF($DU62=TRUE,SUM($BS62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS62*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DU62=TRUE,SUM($BT62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT62*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DU62=TRUE,SUM($BU62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU62*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DU62=TRUE,SUM($BV62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DU62=TRUE,SUM($BW62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW62*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG62=FALSE,0,IF($DU62=TRUE,SUM($BX62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX62*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN62=FALSE,0,IF($H62=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP62=FALSE,0,ROUND(SUM($BY62*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR62=FALSE,0,ROUND(SUM($X62*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY62=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X62),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X62)),5)","v":0},{"$f":"SUM(ROUND($CH62:$CM62,2),$CO62,$CQ62,$CS62)","v":0},false,{"$f":"ROUND(IF($CV62=FALSE,0,IF($DY62=TRUE,SUM($BZ62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ62*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV62=FALSE,0,IF($DY62=TRUE,SUM($CA62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA62*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV62=FALSE,0,IF($DY62=TRUE,SUM($CB62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB62*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV62=FALSE,0,IF($DY62=TRUE,SUM($CC62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV62=FALSE,0,IF($DY62=TRUE,SUM($CD62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD62*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV62=FALSE,0,IF($DY62=TRUE,SUM($CE62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE62*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC62=FALSE,0,IF($H62=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE62=FALSE,0,ROUND(SUM($CF62*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG62=FALSE,0,ROUND(SUM($AA62*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY62=TRUE,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA62),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA62)),5)","v":0},{"$f":"SUM(ROUND($CW62:$DB62,2),$DD62,$DF62,$DH62)","v":0},0,{"$f":"SUM(SUM($CU62*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ62*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU62*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ62*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL62,IF(VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM62,$DK62))","v":0},0,false,0,false,0,{"$f":"IF(AND($X62>0,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU62=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH62:$CM62,$CS62,$ED62,$EL62,$ET62:$EY62)-SUM($BY62*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH62:$CM62,$CS62,$ED62,$EL62,$EN62:$ES62)-SUM($BY62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X62>0,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW62=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH62:$CM62,$CO62,$CQ62,$CS62,$ED62,$EF62,$EH62,$EJ62,$ET62:$EY62)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH62:$CM62,$CO62,$CQ62,$CS62,$ED62,$EF62,$EH62,$EJ62,ET62:$EX62)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA62>0,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY62=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW62:$DB62,$DH62,$ED62,$FQ62,$FY62:$GD62)-SUM($CF62*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW62:$DB62,$DH62,$ED62,$FQ62,$FS62:$FX62)-SUM($CF62*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA62>0,VLOOKUP($A62,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA62=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW62:$DB62,$DD62,$DF62,$DH62,$FI62,$FK62,$FM62,$FO62,$FY62:$GD62)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW62:$DB62,$DD62,$DF62,$DH62,$FI62,$FK62,$FM62,$FO62,$FY62:$GD62)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E62<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC62=FALSE,0,ROUND(SUM($AE62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X62>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE62=FALSE,0,ROUND(SUM($BY62*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG62=FALSE,0,SUM($BY62*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X62>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI62=FALSE,0,SUM($BY62*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X62>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK62=TRUE,$X62>0),SUM($BY62*Account!$T$2),0)","v":0},{"$f":"IF(AND($X62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM62=FALSE,0,ROUND(SUM($BS62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM62=FALSE,0,ROUND(SUM($BT62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM62=FALSE,0,ROUND(SUM($BU62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM62=FALSE,0,ROUND(SUM($BV62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM62=FALSE,0,ROUND(SUM($BW62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM62=FALSE,0,ROUND(SUM($BX62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H62/$AD62*$X62),5),0)","v":0},{"$f":"ROUND(SUM($FA62*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ62=FALSE,$FB62,ROUND(MAX(0,SUM(SUM($ET62:$EY62)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE62=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I62","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF62*Account!$AA$2),SUM($FF62*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E62<>\"D-CARE\",Tenant!$F62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH62=FALSE,0,ROUND(SUM($AF62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA62>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A62,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY62=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ62=FALSE,0,ROUND(SUM($CF62*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA62>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA62>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL62=FALSE,0,SUM($CF62*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA62>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN62=FALSE,0,SUM($CF62*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA62>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP62=TRUE,$AA62>0),SUM($CF62*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA62>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR62=FALSE,0,ROUND(SUM($BZ62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR62=FALSE,0,ROUND(SUM($CA62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR62=FALSE,0,ROUND(SUM($CB62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR62=FALSE,0,ROUND(SUM($CC62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR62=FALSE,0,ROUND(SUM($CD62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR62=FALSE,0,ROUND(SUM($CE62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ62*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA62*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB62*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC62*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD62*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE62*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H62/$AD62*$AA62),5),0)","v":0},{"$f":"ROUND(SUM($GF62*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE62=FALSE,$GG62,ROUND(MAX(0,SUM(SUM($FY62:$GD62)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ62=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I62","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK62*Account!$AA$2),SUM($GK62*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D62<=FctrChngDts!$B$14,$E62>FctrChngDts!$B$14),AND($D62<=FctrChngDts!$C$14,$E62>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM62=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP62:$GS62))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO62,$DD62,$GP62:$GS62))","v":0},0,0,{"$f":"IF(AND($X62>0,Tenant!$E62=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX62=FALSE,0,ROUND(SUM($AE62*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA62>0,Tenant!$E62=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ62=FALSE,0,ROUND(SUM($AF62*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO62,$GT62,$GW62,$HB62,$CQ62,$DF62,$DV62,$DX62,$DZ62,$EB62),IF(Account!$Q$2=TRUE,SUM($GO62,$GU62,$GW62,$HB62,$CQ62,$DF62,$DV62,$DX62,$DZ62,$EB62),SUM($GO62,$GT62,$GU62,$GV62,$GW62,$HB62,$CQ62,$DF62,$DV62,$DX62,$DZ62,$EB62)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D62,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,8,FALSE)=TRUE,$HD62<0),0,SUM(SUM(SUM($HD62/$AD62*$HE62)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,8,FALSE)=TRUE,$HD62<0),0,SUM(SUM(SUM($HD62/$AD62*$HF62)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU62,$DJ62,$DR62,$DT62,$DV62,$DX62,$DZ62,$EB62,$ED62,$EF62,$EH62,$EJ62,$FI62,$FK62,$FM62,$FO62,$GN62,$GV62,$GY62,$HA62)/$AD62*$X62*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU62,$DJ62,$DR62,$DT62,$DV62,$DX62,$DZ62,$EB62,$ED62,$EF62,$EH62,$EJ62,$FI62,$FK62,$FM62,$FO62,$GN62,$GV62,$GY62,$HA62)/$AD62*$AA62*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E62),$AD62,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D62,FctrChngDts!$C$17<=$E62),_xlfn.DAYS($D62,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E62),$AD62,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D62,FctrChngDts!$C$19<=$E62),_xlfn.DAYS($D62,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN62*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN62*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO62*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO62*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D62,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU62*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A62,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV62*Account!$AA$2)),5)","v":0}]
[62,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G63),0,IF($F63<=$G63,SUM($G63-$F63),IF($F63>$G63,SUM((Account!$L$2-$F63)+$G63+1))))","v":0},{"$f":"IF(AND($D63>=FctrChngDts!$C$2,$D63<=FctrChngDts!$D$2),$D63,\"\")","v":""},{"$f":"IF($I63=\"\",\"\",IF($E63<=FctrChngDts!$D$2,$E63,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D63<FctrChngDts!$E$2,$E63<FctrChngDts!$E$2),AND($D63>=FctrChngDts!$F$2,$E63>=FctrChngDts!$F$2)),\"\",IF(AND($D63>=FctrChngDts!$E$2,$D63<=FctrChngDts!$F$2),$D63,FctrChngDts!$E$2))","v":""},{"$f":"IF($K63=\"\",\"\",IF(AND($J63=$K63,$E63>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K63=$J63,$E63,IF(AND($E63>=FctrChngDts!$E$2,$E63<=FctrChngDts!$F$2),$E63,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D63<DATE(YEAR(Account!$J$2),6,1),$D63>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I63<FctrChngDts!$A$2,$J63<FctrChngDts!$A$2),AND($I63>=FctrChngDts!$B$2,$J63>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I63<FctrChngDts!$A$2,$J63>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I63>=FctrChngDts!$A$2,$J63<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I63<FctrChngDts!$B$2,$J63>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K63<FctrChngDts!$A$2,$L63<FctrChngDts!$A$2),AND($K63>=FctrChngDts!$B$2,$L63>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K63<FctrChngDts!$A$2,$L63>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K63>=FctrChngDts!$A$2,$L63<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K63<FctrChngDts!$B$2,$L63>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I63=\"\",$J63=0),0,IF(AND($N63=TRUE,$I63<>0),SUM($J63-$I63+1),IF($O63=TRUE,SUM(FctrChngDts!$A$2-$I63),IF($P63=TRUE,0,IF($Q63=TRUE,SUM($J63-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I63=\"\",$J63=0),0,IF($N63=TRUE,0,IF($O63=TRUE,SUM($J63-FctrChngDts!$A$2+1),IF(AND($P63=TRUE,$I63<>0),SUM($J63-$I63+1),IF($Q63=TRUE,SUM(FctrChngDts!$B$2-$I63),0)))))","v":0},0,{"$f":"IF(OR($K63=\"\",$L63=0),0,IF(AND($R63=TRUE,$K63<>0),SUM($L63-$K63+1),IF($S63=TRUE,SUM(FctrChngDts!$A$2-$K63),IF($T63=TRUE,0,IF($U63=TRUE,SUM($L63-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K63=\"\",$L63=0),0,IF($R63=TRUE,0,IF($S63=TRUE,SUM($L63-FctrChngDts!$A$2+1),IF(AND($T63=TRUE,$K63<>0),SUM($L63-$K63+1),IF($U63=TRUE,SUM(FctrChngDts!$B$2-$K63),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A63,Tenant!$A63:$J562,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR63=FALSE,VLOOKUP($AQ63,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ63,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR63=FALSE,VLOOKUP($AQ63,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ63,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR63=FALSE,VLOOKUP($AQ63,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ63,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR63=FALSE,VLOOKUP($AQ63,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ63,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A63,Tenant!$A63:$J562,6,FALSE)","v":0},{"$f":"VLOOKUP($A63,Tenant!$A63:$J562,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG63=FALSE,0,IF($DU63=TRUE,SUM($BS63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS63*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DU63=TRUE,SUM($BT63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT63*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DU63=TRUE,SUM($BU63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU63*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DU63=TRUE,SUM($BV63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DU63=TRUE,SUM($BW63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW63*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG63=FALSE,0,IF($DU63=TRUE,SUM($BX63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX63*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN63=FALSE,0,IF($H63=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP63=FALSE,0,ROUND(SUM($BY63*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR63=FALSE,0,ROUND(SUM($X63*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY63=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X63),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X63)),5)","v":0},{"$f":"SUM(ROUND($CH63:$CM63,2),$CO63,$CQ63,$CS63)","v":0},false,{"$f":"ROUND(IF($CV63=FALSE,0,IF($DY63=TRUE,SUM($BZ63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ63*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV63=FALSE,0,IF($DY63=TRUE,SUM($CA63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA63*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV63=FALSE,0,IF($DY63=TRUE,SUM($CB63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB63*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV63=FALSE,0,IF($DY63=TRUE,SUM($CC63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV63=FALSE,0,IF($DY63=TRUE,SUM($CD63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD63*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV63=FALSE,0,IF($DY63=TRUE,SUM($CE63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE63*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC63=FALSE,0,IF($H63=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE63=FALSE,0,ROUND(SUM($CF63*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG63=FALSE,0,ROUND(SUM($AA63*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY63=TRUE,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA63),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA63)),5)","v":0},{"$f":"SUM(ROUND($CW63:$DB63,2),$DD63,$DF63,$DH63)","v":0},0,{"$f":"SUM(SUM($CU63*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ63*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU63*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ63*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL63,IF(VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM63,$DK63))","v":0},0,false,0,false,0,{"$f":"IF(AND($X63>0,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU63=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH63:$CM63,$CS63,$ED63,$EL63,$ET63:$EY63)-SUM($BY63*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH63:$CM63,$CS63,$ED63,$EL63,$EN63:$ES63)-SUM($BY63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X63>0,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW63=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH63:$CM63,$CO63,$CQ63,$CS63,$ED63,$EF63,$EH63,$EJ63,$ET63:$EY63)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH63:$CM63,$CO63,$CQ63,$CS63,$ED63,$EF63,$EH63,$EJ63,ET63:$EX63)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA63>0,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY63=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW63:$DB63,$DH63,$ED63,$FQ63,$FY63:$GD63)-SUM($CF63*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW63:$DB63,$DH63,$ED63,$FQ63,$FS63:$FX63)-SUM($CF63*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA63>0,VLOOKUP($A63,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA63=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW63:$DB63,$DD63,$DF63,$DH63,$FI63,$FK63,$FM63,$FO63,$FY63:$GD63)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW63:$DB63,$DD63,$DF63,$DH63,$FI63,$FK63,$FM63,$FO63,$FY63:$GD63)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E63<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC63=FALSE,0,ROUND(SUM($AE63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X63>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE63=FALSE,0,ROUND(SUM($BY63*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG63=FALSE,0,SUM($BY63*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X63>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI63=FALSE,0,SUM($BY63*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X63>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK63=TRUE,$X63>0),SUM($BY63*Account!$T$2),0)","v":0},{"$f":"IF(AND($X63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM63=FALSE,0,ROUND(SUM($BS63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM63=FALSE,0,ROUND(SUM($BT63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM63=FALSE,0,ROUND(SUM($BU63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM63=FALSE,0,ROUND(SUM($BV63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM63=FALSE,0,ROUND(SUM($BW63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM63=FALSE,0,ROUND(SUM($BX63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H63/$AD63*$X63),5),0)","v":0},{"$f":"ROUND(SUM($FA63*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ63=FALSE,$FB63,ROUND(MAX(0,SUM(SUM($ET63:$EY63)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE63=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I63","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF63*Account!$AA$2),SUM($FF63*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E63<>\"D-CARE\",Tenant!$F63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH63=FALSE,0,ROUND(SUM($AF63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA63>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A63,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY63=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ63=FALSE,0,ROUND(SUM($CF63*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA63>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA63>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL63=FALSE,0,SUM($CF63*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA63>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN63=FALSE,0,SUM($CF63*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA63>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP63=TRUE,$AA63>0),SUM($CF63*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA63>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR63=FALSE,0,ROUND(SUM($BZ63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR63=FALSE,0,ROUND(SUM($CA63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR63=FALSE,0,ROUND(SUM($CB63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR63=FALSE,0,ROUND(SUM($CC63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR63=FALSE,0,ROUND(SUM($CD63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR63=FALSE,0,ROUND(SUM($CE63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ63*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA63*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB63*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC63*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD63*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE63*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H63/$AD63*$AA63),5),0)","v":0},{"$f":"ROUND(SUM($GF63*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE63=FALSE,$GG63,ROUND(MAX(0,SUM(SUM($FY63:$GD63)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ63=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I63","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK63*Account!$AA$2),SUM($GK63*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D63<=FctrChngDts!$B$14,$E63>FctrChngDts!$B$14),AND($D63<=FctrChngDts!$C$14,$E63>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM63=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP63:$GS63))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO63,$DD63,$GP63:$GS63))","v":0},0,0,{"$f":"IF(AND($X63>0,Tenant!$E63=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX63=FALSE,0,ROUND(SUM($AE63*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA63>0,Tenant!$E63=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ63=FALSE,0,ROUND(SUM($AF63*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO63,$GT63,$GW63,$HB63,$CQ63,$DF63,$DV63,$DX63,$DZ63,$EB63),IF(Account!$Q$2=TRUE,SUM($GO63,$GU63,$GW63,$HB63,$CQ63,$DF63,$DV63,$DX63,$DZ63,$EB63),SUM($GO63,$GT63,$GU63,$GV63,$GW63,$HB63,$CQ63,$DF63,$DV63,$DX63,$DZ63,$EB63)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D63,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,8,FALSE)=TRUE,$HD63<0),0,SUM(SUM(SUM($HD63/$AD63*$HE63)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,8,FALSE)=TRUE,$HD63<0),0,SUM(SUM(SUM($HD63/$AD63*$HF63)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU63,$DJ63,$DR63,$DT63,$DV63,$DX63,$DZ63,$EB63,$ED63,$EF63,$EH63,$EJ63,$FI63,$FK63,$FM63,$FO63,$GN63,$GV63,$GY63,$HA63)/$AD63*$X63*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU63,$DJ63,$DR63,$DT63,$DV63,$DX63,$DZ63,$EB63,$ED63,$EF63,$EH63,$EJ63,$FI63,$FK63,$FM63,$FO63,$GN63,$GV63,$GY63,$HA63)/$AD63*$AA63*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E63),$AD63,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D63,FctrChngDts!$C$17<=$E63),_xlfn.DAYS($D63,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E63),$AD63,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D63,FctrChngDts!$C$19<=$E63),_xlfn.DAYS($D63,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN63*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN63*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO63*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO63*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D63,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU63*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A63,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV63*Account!$AA$2)),5)","v":0}]
[63,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G64),0,IF($F64<=$G64,SUM($G64-$F64),IF($F64>$G64,SUM((Account!$L$2-$F64)+$G64+1))))","v":0},{"$f":"IF(AND($D64>=FctrChngDts!$C$2,$D64<=FctrChngDts!$D$2),$D64,\"\")","v":""},{"$f":"IF($I64=\"\",\"\",IF($E64<=FctrChngDts!$D$2,$E64,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D64<FctrChngDts!$E$2,$E64<FctrChngDts!$E$2),AND($D64>=FctrChngDts!$F$2,$E64>=FctrChngDts!$F$2)),\"\",IF(AND($D64>=FctrChngDts!$E$2,$D64<=FctrChngDts!$F$2),$D64,FctrChngDts!$E$2))","v":""},{"$f":"IF($K64=\"\",\"\",IF(AND($J64=$K64,$E64>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K64=$J64,$E64,IF(AND($E64>=FctrChngDts!$E$2,$E64<=FctrChngDts!$F$2),$E64,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D64<DATE(YEAR(Account!$J$2),6,1),$D64>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I64<FctrChngDts!$A$2,$J64<FctrChngDts!$A$2),AND($I64>=FctrChngDts!$B$2,$J64>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I64<FctrChngDts!$A$2,$J64>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I64>=FctrChngDts!$A$2,$J64<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I64<FctrChngDts!$B$2,$J64>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K64<FctrChngDts!$A$2,$L64<FctrChngDts!$A$2),AND($K64>=FctrChngDts!$B$2,$L64>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K64<FctrChngDts!$A$2,$L64>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K64>=FctrChngDts!$A$2,$L64<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K64<FctrChngDts!$B$2,$L64>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I64=\"\",$J64=0),0,IF(AND($N64=TRUE,$I64<>0),SUM($J64-$I64+1),IF($O64=TRUE,SUM(FctrChngDts!$A$2-$I64),IF($P64=TRUE,0,IF($Q64=TRUE,SUM($J64-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I64=\"\",$J64=0),0,IF($N64=TRUE,0,IF($O64=TRUE,SUM($J64-FctrChngDts!$A$2+1),IF(AND($P64=TRUE,$I64<>0),SUM($J64-$I64+1),IF($Q64=TRUE,SUM(FctrChngDts!$B$2-$I64),0)))))","v":0},0,{"$f":"IF(OR($K64=\"\",$L64=0),0,IF(AND($R64=TRUE,$K64<>0),SUM($L64-$K64+1),IF($S64=TRUE,SUM(FctrChngDts!$A$2-$K64),IF($T64=TRUE,0,IF($U64=TRUE,SUM($L64-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K64=\"\",$L64=0),0,IF($R64=TRUE,0,IF($S64=TRUE,SUM($L64-FctrChngDts!$A$2+1),IF(AND($T64=TRUE,$K64<>0),SUM($L64-$K64+1),IF($U64=TRUE,SUM(FctrChngDts!$B$2-$K64),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A64,Tenant!$A64:$J563,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR64=FALSE,VLOOKUP($AQ64,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ64,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR64=FALSE,VLOOKUP($AQ64,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ64,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR64=FALSE,VLOOKUP($AQ64,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ64,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR64=FALSE,VLOOKUP($AQ64,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ64,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A64,Tenant!$A64:$J563,6,FALSE)","v":0},{"$f":"VLOOKUP($A64,Tenant!$A64:$J563,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG64=FALSE,0,IF($DU64=TRUE,SUM($BS64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS64*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DU64=TRUE,SUM($BT64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT64*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DU64=TRUE,SUM($BU64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU64*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DU64=TRUE,SUM($BV64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DU64=TRUE,SUM($BW64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW64*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG64=FALSE,0,IF($DU64=TRUE,SUM($BX64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX64*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN64=FALSE,0,IF($H64=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP64=FALSE,0,ROUND(SUM($BY64*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR64=FALSE,0,ROUND(SUM($X64*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY64=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X64),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X64)),5)","v":0},{"$f":"SUM(ROUND($CH64:$CM64,2),$CO64,$CQ64,$CS64)","v":0},false,{"$f":"ROUND(IF($CV64=FALSE,0,IF($DY64=TRUE,SUM($BZ64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ64*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV64=FALSE,0,IF($DY64=TRUE,SUM($CA64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA64*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV64=FALSE,0,IF($DY64=TRUE,SUM($CB64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB64*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV64=FALSE,0,IF($DY64=TRUE,SUM($CC64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC64*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV64=FALSE,0,IF($DY64=TRUE,SUM($CD64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD64*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV64=FALSE,0,IF($DY64=TRUE,SUM($CE64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE64*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC64=FALSE,0,IF($H64=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF64*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE64=FALSE,0,ROUND(SUM($CF64*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG64=FALSE,0,ROUND(SUM($AA64*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY64=TRUE,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA64),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA64)),5)","v":0},{"$f":"SUM(ROUND($CW64:$DB64,2),$DD64,$DF64,$DH64)","v":0},0,{"$f":"SUM(SUM($CU64*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ64*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU64*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ64*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL64,IF(VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM64,$DK64))","v":0},0,false,0,false,0,{"$f":"IF(AND($X64>0,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU64=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH64:$CM64,$CS64,$ED64,$EL64,$ET64:$EY64)-SUM($BY64*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH64:$CM64,$CS64,$ED64,$EL64,$EN64:$ES64)-SUM($BY64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X64>0,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW64=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH64:$CM64,$CO64,$CQ64,$CS64,$ED64,$EF64,$EH64,$EJ64,$ET64:$EY64)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH64:$CM64,$CO64,$CQ64,$CS64,$ED64,$EF64,$EH64,$EJ64,ET64:$EX64)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA64>0,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY64=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW64:$DB64,$DH64,$ED64,$FQ64,$FY64:$GD64)-SUM($CF64*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW64:$DB64,$DH64,$ED64,$FQ64,$FS64:$FX64)-SUM($CF64*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA64>0,VLOOKUP($A64,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA64=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW64:$DB64,$DD64,$DF64,$DH64,$FI64,$FK64,$FM64,$FO64,$FY64:$GD64)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW64:$DB64,$DD64,$DF64,$DH64,$FI64,$FK64,$FM64,$FO64,$FY64:$GD64)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X64>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E64<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC64=FALSE,0,ROUND(SUM($AE64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X64>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A64,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE64=FALSE,0,ROUND(SUM($BY64*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X64>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X64>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X64>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG64=FALSE,0,SUM($BY64*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X64>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI64=FALSE,0,SUM($BY64*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X64>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK64=TRUE,$X64>0),SUM($BY64*Account!$T$2),0)","v":0},{"$f":"IF(AND($X64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM64=FALSE,0,ROUND(SUM($BS64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM64=FALSE,0,ROUND(SUM($BT64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM64=FALSE,0,ROUND(SUM($BU64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM64=FALSE,0,ROUND(SUM($BV64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM64=FALSE,0,ROUND(SUM($BW64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM64=FALSE,0,ROUND(SUM($BX64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H64/$AD64*$X64),5),0)","v":0},{"$f":"ROUND(SUM($FA64*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ64=FALSE,$FB64,ROUND(MAX(0,SUM(SUM($ET64:$EY64)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE64=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I64","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF64*Account!$AA$2),SUM($FF64*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA64>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E64<>\"D-CARE\",Tenant!$F64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH64=FALSE,0,ROUND(SUM($AF64*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA64>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A64,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY64=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ64=FALSE,0,ROUND(SUM($CF64*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA64>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA64>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA64>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL64=FALSE,0,SUM($CF64*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA64>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN64=FALSE,0,SUM($CF64*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA64>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP64=TRUE,$AA64>0),SUM($CF64*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA64>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR64=FALSE,0,ROUND(SUM($BZ64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR64=FALSE,0,ROUND(SUM($CA64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR64=FALSE,0,ROUND(SUM($CB64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR64=FALSE,0,ROUND(SUM($CC64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR64=FALSE,0,ROUND(SUM($CD64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR64=FALSE,0,ROUND(SUM($CE64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ64*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA64*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB64*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC64*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD64*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE64*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H64/$AD64*$AA64),5),0)","v":0},{"$f":"ROUND(SUM($GF64*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE64=FALSE,$GG64,ROUND(MAX(0,SUM(SUM($FY64:$GD64)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ64=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I64","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK64*Account!$AA$2),SUM($GK64*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D64<=FctrChngDts!$B$14,$E64>FctrChngDts!$B$14),AND($D64<=FctrChngDts!$C$14,$E64>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM64=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP64:$GS64))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO64,$DD64,$GP64:$GS64))","v":0},0,0,{"$f":"IF(AND($X64>0,Tenant!$E64=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX64=FALSE,0,ROUND(SUM($AE64*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA64>0,Tenant!$E64=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ64=FALSE,0,ROUND(SUM($AF64*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO64,$GT64,$GW64,$HB64,$CQ64,$DF64,$DV64,$DX64,$DZ64,$EB64),IF(Account!$Q$2=TRUE,SUM($GO64,$GU64,$GW64,$HB64,$CQ64,$DF64,$DV64,$DX64,$DZ64,$EB64),SUM($GO64,$GT64,$GU64,$GV64,$GW64,$HB64,$CQ64,$DF64,$DV64,$DX64,$DZ64,$EB64)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D64,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A64,Tenant!$A:$J,8,FALSE)=TRUE,$HD64<0),0,SUM(SUM(SUM($HD64/$AD64*$HE64)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A64,Tenant!$A:$J,8,FALSE)=TRUE,$HD64<0),0,SUM(SUM(SUM($HD64/$AD64*$HF64)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU64,$DJ64,$DR64,$DT64,$DV64,$DX64,$DZ64,$EB64,$ED64,$EF64,$EH64,$EJ64,$FI64,$FK64,$FM64,$FO64,$GN64,$GV64,$GY64,$HA64)/$AD64*$X64*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU64,$DJ64,$DR64,$DT64,$DV64,$DX64,$DZ64,$EB64,$ED64,$EF64,$EH64,$EJ64,$FI64,$FK64,$FM64,$FO64,$GN64,$GV64,$GY64,$HA64)/$AD64*$AA64*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E64),$AD64,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D64,FctrChngDts!$C$17<=$E64),_xlfn.DAYS($D64,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E64),$AD64,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D64,FctrChngDts!$C$19<=$E64),_xlfn.DAYS($D64,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN64*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN64*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO64*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO64*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D64,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A64,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU64*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A64,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV64*Account!$AA$2)),5)","v":0}]
[64,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G65),0,IF($F65<=$G65,SUM($G65-$F65),IF($F65>$G65,SUM((Account!$L$2-$F65)+$G65+1))))","v":0},{"$f":"IF(AND($D65>=FctrChngDts!$C$2,$D65<=FctrChngDts!$D$2),$D65,\"\")","v":""},{"$f":"IF($I65=\"\",\"\",IF($E65<=FctrChngDts!$D$2,$E65,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D65<FctrChngDts!$E$2,$E65<FctrChngDts!$E$2),AND($D65>=FctrChngDts!$F$2,$E65>=FctrChngDts!$F$2)),\"\",IF(AND($D65>=FctrChngDts!$E$2,$D65<=FctrChngDts!$F$2),$D65,FctrChngDts!$E$2))","v":""},{"$f":"IF($K65=\"\",\"\",IF(AND($J65=$K65,$E65>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K65=$J65,$E65,IF(AND($E65>=FctrChngDts!$E$2,$E65<=FctrChngDts!$F$2),$E65,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D65<DATE(YEAR(Account!$J$2),6,1),$D65>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I65<FctrChngDts!$A$2,$J65<FctrChngDts!$A$2),AND($I65>=FctrChngDts!$B$2,$J65>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I65<FctrChngDts!$A$2,$J65>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I65>=FctrChngDts!$A$2,$J65<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I65<FctrChngDts!$B$2,$J65>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K65<FctrChngDts!$A$2,$L65<FctrChngDts!$A$2),AND($K65>=FctrChngDts!$B$2,$L65>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K65<FctrChngDts!$A$2,$L65>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K65>=FctrChngDts!$A$2,$L65<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K65<FctrChngDts!$B$2,$L65>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I65=\"\",$J65=0),0,IF(AND($N65=TRUE,$I65<>0),SUM($J65-$I65+1),IF($O65=TRUE,SUM(FctrChngDts!$A$2-$I65),IF($P65=TRUE,0,IF($Q65=TRUE,SUM($J65-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I65=\"\",$J65=0),0,IF($N65=TRUE,0,IF($O65=TRUE,SUM($J65-FctrChngDts!$A$2+1),IF(AND($P65=TRUE,$I65<>0),SUM($J65-$I65+1),IF($Q65=TRUE,SUM(FctrChngDts!$B$2-$I65),0)))))","v":0},0,{"$f":"IF(OR($K65=\"\",$L65=0),0,IF(AND($R65=TRUE,$K65<>0),SUM($L65-$K65+1),IF($S65=TRUE,SUM(FctrChngDts!$A$2-$K65),IF($T65=TRUE,0,IF($U65=TRUE,SUM($L65-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K65=\"\",$L65=0),0,IF($R65=TRUE,0,IF($S65=TRUE,SUM($L65-FctrChngDts!$A$2+1),IF(AND($T65=TRUE,$K65<>0),SUM($L65-$K65+1),IF($U65=TRUE,SUM(FctrChngDts!$B$2-$K65),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A65,Tenant!$A65:$J564,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR65=FALSE,VLOOKUP($AQ65,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ65,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR65=FALSE,VLOOKUP($AQ65,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ65,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR65=FALSE,VLOOKUP($AQ65,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ65,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR65=FALSE,VLOOKUP($AQ65,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ65,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A65,Tenant!$A65:$J564,6,FALSE)","v":0},{"$f":"VLOOKUP($A65,Tenant!$A65:$J564,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG65=FALSE,0,IF($DU65=TRUE,SUM($BS65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS65*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DU65=TRUE,SUM($BT65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT65*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DU65=TRUE,SUM($BU65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU65*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DU65=TRUE,SUM($BV65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DU65=TRUE,SUM($BW65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW65*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG65=FALSE,0,IF($DU65=TRUE,SUM($BX65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX65*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN65=FALSE,0,IF($H65=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP65=FALSE,0,ROUND(SUM($BY65*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR65=FALSE,0,ROUND(SUM($X65*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY65=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X65),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X65)),5)","v":0},{"$f":"SUM(ROUND($CH65:$CM65,2),$CO65,$CQ65,$CS65)","v":0},false,{"$f":"ROUND(IF($CV65=FALSE,0,IF($DY65=TRUE,SUM($BZ65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ65*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV65=FALSE,0,IF($DY65=TRUE,SUM($CA65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA65*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV65=FALSE,0,IF($DY65=TRUE,SUM($CB65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB65*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV65=FALSE,0,IF($DY65=TRUE,SUM($CC65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC65*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV65=FALSE,0,IF($DY65=TRUE,SUM($CD65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD65*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV65=FALSE,0,IF($DY65=TRUE,SUM($CE65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE65*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC65=FALSE,0,IF($H65=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF65*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE65=FALSE,0,ROUND(SUM($CF65*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG65=FALSE,0,ROUND(SUM($AA65*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY65=TRUE,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA65),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA65)),5)","v":0},{"$f":"SUM(ROUND($CW65:$DB65,2),$DD65,$DF65,$DH65)","v":0},0,{"$f":"SUM(SUM($CU65*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ65*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU65*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ65*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL65,IF(VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM65,$DK65))","v":0},0,false,0,false,0,{"$f":"IF(AND($X65>0,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU65=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH65:$CM65,$CS65,$ED65,$EL65,$ET65:$EY65)-SUM($BY65*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH65:$CM65,$CS65,$ED65,$EL65,$EN65:$ES65)-SUM($BY65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X65>0,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW65=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH65:$CM65,$CO65,$CQ65,$CS65,$ED65,$EF65,$EH65,$EJ65,$ET65:$EY65)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH65:$CM65,$CO65,$CQ65,$CS65,$ED65,$EF65,$EH65,$EJ65,ET65:$EX65)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA65>0,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY65=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW65:$DB65,$DH65,$ED65,$FQ65,$FY65:$GD65)-SUM($CF65*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW65:$DB65,$DH65,$ED65,$FQ65,$FS65:$FX65)-SUM($CF65*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA65>0,VLOOKUP($A65,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA65=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW65:$DB65,$DD65,$DF65,$DH65,$FI65,$FK65,$FM65,$FO65,$FY65:$GD65)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW65:$DB65,$DD65,$DF65,$DH65,$FI65,$FK65,$FM65,$FO65,$FY65:$GD65)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X65>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E65<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC65=FALSE,0,ROUND(SUM($AE65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X65>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A65,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE65=FALSE,0,ROUND(SUM($BY65*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X65>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X65>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X65>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG65=FALSE,0,SUM($BY65*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X65>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI65=FALSE,0,SUM($BY65*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X65>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK65=TRUE,$X65>0),SUM($BY65*Account!$T$2),0)","v":0},{"$f":"IF(AND($X65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM65=FALSE,0,ROUND(SUM($BS65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM65=FALSE,0,ROUND(SUM($BT65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM65=FALSE,0,ROUND(SUM($BU65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM65=FALSE,0,ROUND(SUM($BV65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM65=FALSE,0,ROUND(SUM($BW65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM65=FALSE,0,ROUND(SUM($BX65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H65/$AD65*$X65),5),0)","v":0},{"$f":"ROUND(SUM($FA65*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ65=FALSE,$FB65,ROUND(MAX(0,SUM(SUM($ET65:$EY65)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE65=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I65","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF65*Account!$AA$2),SUM($FF65*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA65>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E65<>\"D-CARE\",Tenant!$F65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH65=FALSE,0,ROUND(SUM($AF65*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA65>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A65,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY65=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ65=FALSE,0,ROUND(SUM($CF65*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA65>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA65>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA65>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL65=FALSE,0,SUM($CF65*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA65>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN65=FALSE,0,SUM($CF65*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA65>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP65=TRUE,$AA65>0),SUM($CF65*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA65>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR65=FALSE,0,ROUND(SUM($BZ65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR65=FALSE,0,ROUND(SUM($CA65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR65=FALSE,0,ROUND(SUM($CB65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR65=FALSE,0,ROUND(SUM($CC65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR65=FALSE,0,ROUND(SUM($CD65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR65=FALSE,0,ROUND(SUM($CE65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ65*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA65*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB65*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC65*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD65*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE65*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H65/$AD65*$AA65),5),0)","v":0},{"$f":"ROUND(SUM($GF65*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE65=FALSE,$GG65,ROUND(MAX(0,SUM(SUM($FY65:$GD65)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ65=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I65","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK65*Account!$AA$2),SUM($GK65*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D65<=FctrChngDts!$B$14,$E65>FctrChngDts!$B$14),AND($D65<=FctrChngDts!$C$14,$E65>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM65=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP65:$GS65))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO65,$DD65,$GP65:$GS65))","v":0},0,0,{"$f":"IF(AND($X65>0,Tenant!$E65=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX65=FALSE,0,ROUND(SUM($AE65*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA65>0,Tenant!$E65=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ65=FALSE,0,ROUND(SUM($AF65*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO65,$GT65,$GW65,$HB65,$CQ65,$DF65,$DV65,$DX65,$DZ65,$EB65),IF(Account!$Q$2=TRUE,SUM($GO65,$GU65,$GW65,$HB65,$CQ65,$DF65,$DV65,$DX65,$DZ65,$EB65),SUM($GO65,$GT65,$GU65,$GV65,$GW65,$HB65,$CQ65,$DF65,$DV65,$DX65,$DZ65,$EB65)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D65,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A65,Tenant!$A:$J,8,FALSE)=TRUE,$HD65<0),0,SUM(SUM(SUM($HD65/$AD65*$HE65)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A65,Tenant!$A:$J,8,FALSE)=TRUE,$HD65<0),0,SUM(SUM(SUM($HD65/$AD65*$HF65)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU65,$DJ65,$DR65,$DT65,$DV65,$DX65,$DZ65,$EB65,$ED65,$EF65,$EH65,$EJ65,$FI65,$FK65,$FM65,$FO65,$GN65,$GV65,$GY65,$HA65)/$AD65*$X65*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU65,$DJ65,$DR65,$DT65,$DV65,$DX65,$DZ65,$EB65,$ED65,$EF65,$EH65,$EJ65,$FI65,$FK65,$FM65,$FO65,$GN65,$GV65,$GY65,$HA65)/$AD65*$AA65*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E65),$AD65,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D65,FctrChngDts!$C$17<=$E65),_xlfn.DAYS($D65,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E65),$AD65,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D65,FctrChngDts!$C$19<=$E65),_xlfn.DAYS($D65,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN65*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN65*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO65*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO65*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D65,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A65,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU65*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A65,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV65*Account!$AA$2)),5)","v":0}]
[65,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G66),0,IF($F66<=$G66,SUM($G66-$F66),IF($F66>$G66,SUM((Account!$L$2-$F66)+$G66+1))))","v":0},{"$f":"IF(AND($D66>=FctrChngDts!$C$2,$D66<=FctrChngDts!$D$2),$D66,\"\")","v":""},{"$f":"IF($I66=\"\",\"\",IF($E66<=FctrChngDts!$D$2,$E66,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D66<FctrChngDts!$E$2,$E66<FctrChngDts!$E$2),AND($D66>=FctrChngDts!$F$2,$E66>=FctrChngDts!$F$2)),\"\",IF(AND($D66>=FctrChngDts!$E$2,$D66<=FctrChngDts!$F$2),$D66,FctrChngDts!$E$2))","v":""},{"$f":"IF($K66=\"\",\"\",IF(AND($J66=$K66,$E66>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K66=$J66,$E66,IF(AND($E66>=FctrChngDts!$E$2,$E66<=FctrChngDts!$F$2),$E66,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D66<DATE(YEAR(Account!$J$2),6,1),$D66>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I66<FctrChngDts!$A$2,$J66<FctrChngDts!$A$2),AND($I66>=FctrChngDts!$B$2,$J66>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I66<FctrChngDts!$A$2,$J66>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I66>=FctrChngDts!$A$2,$J66<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I66<FctrChngDts!$B$2,$J66>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K66<FctrChngDts!$A$2,$L66<FctrChngDts!$A$2),AND($K66>=FctrChngDts!$B$2,$L66>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K66<FctrChngDts!$A$2,$L66>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K66>=FctrChngDts!$A$2,$L66<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K66<FctrChngDts!$B$2,$L66>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I66=\"\",$J66=0),0,IF(AND($N66=TRUE,$I66<>0),SUM($J66-$I66+1),IF($O66=TRUE,SUM(FctrChngDts!$A$2-$I66),IF($P66=TRUE,0,IF($Q66=TRUE,SUM($J66-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I66=\"\",$J66=0),0,IF($N66=TRUE,0,IF($O66=TRUE,SUM($J66-FctrChngDts!$A$2+1),IF(AND($P66=TRUE,$I66<>0),SUM($J66-$I66+1),IF($Q66=TRUE,SUM(FctrChngDts!$B$2-$I66),0)))))","v":0},0,{"$f":"IF(OR($K66=\"\",$L66=0),0,IF(AND($R66=TRUE,$K66<>0),SUM($L66-$K66+1),IF($S66=TRUE,SUM(FctrChngDts!$A$2-$K66),IF($T66=TRUE,0,IF($U66=TRUE,SUM($L66-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K66=\"\",$L66=0),0,IF($R66=TRUE,0,IF($S66=TRUE,SUM($L66-FctrChngDts!$A$2+1),IF(AND($T66=TRUE,$K66<>0),SUM($L66-$K66+1),IF($U66=TRUE,SUM(FctrChngDts!$B$2-$K66),0)))))","v":0},0,0,0,{"$f":"SUM($X66,$AA66)","v":0},{"$f":"IF(ROUND(SUM($H66/$AD66*$X66),0)>ROUND(SUM($H66/$AD66*$AA66),0),SUM($H66-$AF66),ROUND(SUM($H66/$AD66*$X66),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AE66=0,0,SUM($AE66/$X66*$V66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF66=0,0,SUM($AF66/$AA66*$Y66))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH66:$AI66)/SUM($AE66:$AF66)),2)>=0.5,ROUND(SUM(SUM($AH66:$AI66)/SUM($AE66:$AF66)),2),SUM(1-$AN66)),0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF($AE66=0,0,SUM($AE66/$X66*$W66))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF66=0,0,SUM($AF66/$AA66*$Z66))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL66:$AM66)/SUM($AE66:$AF66)),2)>=0.5,ROUND(SUM(SUM($AL66:$AM66)/SUM($AE66:$AF66)),2),SUM(1-$AJ66)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE66/SUM(AE66:AF66)),2)>=0.5,ROUND(SUM(AE66/SUM(AE66:AF66)),2),SUM(1-AP66)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF66/SUM(AE66:AF66)),2)>=0.5,ROUND(SUM(AF66/SUM(AE66:AF66)),2),SUM(1-AO66)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A66,Tenant!$A66:$J565,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR66=FALSE,VLOOKUP($AQ66,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ66,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR66=FALSE,VLOOKUP($AQ66,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ66,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR66=FALSE,VLOOKUP($AQ66,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ66,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR66=FALSE,VLOOKUP($AQ66,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ66,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A66,Tenant!$A66:$J565,6,FALSE)","v":0},{"$f":"VLOOKUP($A66,Tenant!$A66:$J565,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,{"$f":"IF($BB66=\"FWP1\",SUM($V66*$AW66),IF($BB66=\"FWP2\",SUM($Y66*$AW66),IF($BB66=\"SSP1\",SUM(SUM(SUM($V66*$AW66),SUM($W66*$AX66))*$AJ66),IF($BB66=\"SSP2\",SUM(SUM(SUM($Y66*$AW66),SUM($Z66*$AX66))*$AJ66),0))))","v":0},{"$f":"IF($BB66=\"SSP1\",SUM(SUM(SUM($V66*$AW66),SUM($W66*$AX66))*$AN66),IF($BB66=\"SSP2\",SUM(SUM(SUM($Y66*$AW66),SUM($Z66*$AX66))*$AN66),IF($BB66=\"FSP1\",SUM($W66*$AX66),IF($BB66=\"FSP2\",SUM($Z66*$AX66),0))))","v":0},{"$f":"IF($BB66=\"FWP1P2\",SUM($AB66*$AW66*$AO66),IF($BB66=\"SSP1P2\",SUM(SUM(SUM($AB66*$AW66),SUM($AC66*$AX66))*$AO66),IF($BB66=\"FSP1P2\",SUM($AC66*$AX66*$AO66),0)))","v":0},{"$f":"IF($BB66=\"FWP1P2\",SUM($AB66*$AW66*$AP66),IF($BB66=\"SSP1P2\",SUM(SUM(SUM($AB66*$AW66),SUM($AC66*$AX66))*$AP66),IF($BB66=\"FSP1P2\",SUM($AC66*$AX66*$AP66),0)))","v":0},{"$f":"IF($BB66=\"FWP1\",SUM($V66*$AZ66*$BA66),IF($BB66=\"FWP2\",SUM($Y66*$AZ66*$BA66),IF($BB66=\"SSP1\",SUM($X66*$AZ66*$BA66*$AJ66),IF($BB66=\"SSP2\",SUM($AA66*$AZ66*$BA66*$AJ66),0))))","v":0},{"$f":"IF($BB66=\"SSP1\",SUM($X66*$AZ66*$BA66*$AN66),IF($BB66=\"SSP2\",SUM($AA66*$AZ66*$BA66*$AN66),IF($BB66=\"FSP1\",SUM($W66*$AZ66*$BA66),IF($BB66=\"FSP2\",SUM($Z66*$AZ66*$BA66),0))))","v":0},{"$f":"IF($BB66=\"FWP1P2\",SUM($AB66*$AZ66*$BA66*$AO66),IF($BB66=\"SSP1P2\",SUM($AD66*$AZ66*$BA66*$AO66),IF($BB66=\"FSP1P2\",SUM($AC66*$AZ66*$BA66*$AO66),0)))","v":0},{"$f":"IF($BB66=\"FWP1P2\",SUM($AB66*$AZ66*$BA66*$AP66),IF($BB66=\"SSP1P2\",SUM($AD66*$AZ66*$BA66*$AP66),IF($BB66=\"FSP1P2\",SUM($AC66*$AZ66*$BA66*$AP66),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($AH66,SUM($BK66,$BM66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH66-$BS66),SUM(SUM($BK66)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH66-$BS66-$BT66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL66,SUM($BO66,$BQ66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL66-$BV66),SUM(SUM($BO66)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL66-$BV66-$BW66)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MIN($AI66,SUM($BL66,$BN66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI66-$BZ66),SUM(SUM($BL66)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI66-$BZ66-$CA66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM66,SUM($BP66,$BR66)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM66-$CC66),SUM(SUM($BP66)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM66-$CC66-$CD66)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG66=FALSE,0,IF($DU66=TRUE,SUM($BS66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS66*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DU66=TRUE,SUM($BT66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT66*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DU66=TRUE,SUM($BU66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU66*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DU66=TRUE,SUM($BV66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DU66=TRUE,SUM($BW66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW66*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG66=FALSE,0,IF($DU66=TRUE,SUM($BX66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX66*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN66=FALSE,0,IF($H66=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP66=FALSE,0,ROUND(SUM($BY66*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR66=FALSE,0,ROUND(SUM($X66*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY66=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X66),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X66)),5)","v":0},{"$f":"SUM(ROUND($CH66:$CM66,2),$CO66,$CQ66,$CS66)","v":0},false,{"$f":"ROUND(IF($CV66=FALSE,0,IF($DY66=TRUE,SUM($BZ66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ66*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV66=FALSE,0,IF($DY66=TRUE,SUM($CA66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA66*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV66=FALSE,0,IF($DY66=TRUE,SUM($CB66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB66*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV66=FALSE,0,IF($DY66=TRUE,SUM($CC66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC66*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV66=FALSE,0,IF($DY66=TRUE,SUM($CD66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD66*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV66=FALSE,0,IF($DY66=TRUE,SUM($CE66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE66*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC66=FALSE,0,IF($H66=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF66*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE66=FALSE,0,ROUND(SUM($CF66*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG66=FALSE,0,ROUND(SUM($AA66*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY66=TRUE,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA66),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA66)),5)","v":0},{"$f":"SUM(ROUND($CW66:$DB66,2),$DD66,$DF66,$DH66)","v":0},0,{"$f":"SUM(SUM($CU66*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ66*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU66*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ66*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL66,IF(VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM66,$DK66))","v":0},0,{"$f":"IF(AND($X66>0,$DR66>0),TRUE,FALSE)","v":false},0,{"$f":"IF(AND($AA66>0,$DT66>0),TRUE,FALSE)","v":false},0,{"$f":"IF(AND($X66>0,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU66=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH66:$CM66,$CS66,$ED66,$EL66,$ET66:$EY66)-SUM($BY66*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH66:$CM66,$CS66,$ED66,$EL66,$EN66:$ES66)-SUM($BY66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X66>0,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW66=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH66:$CM66,$CO66,$CQ66,$CS66,$ED66,$EF66,$EH66,$EJ66,$ET66:$EY66)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH66:$CM66,$CO66,$CQ66,$CS66,$ED66,$EF66,$EH66,$EJ66,ET66:$EX66)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA66>0,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY66=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW66:$DB66,$DH66,$ED66,$FQ66,$FY66:$GD66)-SUM($CF66*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW66:$DB66,$DH66,$ED66,$FQ66,$FS66:$FX66)-SUM($CF66*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA66>0,VLOOKUP($A66,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA66=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW66:$DB66,$DD66,$DF66,$DH66,$FI66,$FK66,$FM66,$FO66,$FY66:$GD66)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW66:$DB66,$DD66,$DF66,$DH66,$FI66,$FK66,$FM66,$FO66,$FY66:$GD66)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X66>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E66<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC66=FALSE,0,ROUND(SUM($AE66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X66>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A66,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE66=FALSE,0,ROUND(SUM($BY66*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X66>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X66>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X66>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG66=FALSE,0,SUM($BY66*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X66>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI66=FALSE,0,SUM($BY66*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X66>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK66=TRUE,$X66>0),SUM($BY66*Account!$T$2),0)","v":0},{"$f":"IF(AND($X66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM66=FALSE,0,ROUND(SUM($BS66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM66=FALSE,0,ROUND(SUM($BT66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM66=FALSE,0,ROUND(SUM($BU66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM66=FALSE,0,ROUND(SUM($BV66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM66=FALSE,0,ROUND(SUM($BW66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM66=FALSE,0,ROUND(SUM($BX66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H66/$AD66*$X66),5),0)","v":0},{"$f":"ROUND(SUM($FA66*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ66=FALSE,$FB66,ROUND(MAX(0,SUM(SUM($ET66:$EY66)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE66=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I66","v":0},{"$f":"IF($FD66=FALSE,0,$BY66)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF66*Account!$AA$2),SUM($FF66*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA66>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E66<>\"D-CARE\",Tenant!$F66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH66=FALSE,0,ROUND(SUM($AF66*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA66>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A66,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY66=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ66=FALSE,0,ROUND(SUM($CF66*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA66>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA66>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA66>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL66=FALSE,0,SUM($CF66*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA66>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN66=FALSE,0,SUM($CF66*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA66>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP66=TRUE,$AA66>0),SUM($CF66*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA66>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR66=FALSE,0,ROUND(SUM($BZ66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR66=FALSE,0,ROUND(SUM($CA66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR66=FALSE,0,ROUND(SUM($CB66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR66=FALSE,0,ROUND(SUM($CC66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR66=FALSE,0,ROUND(SUM($CD66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR66=FALSE,0,ROUND(SUM($CE66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ66*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA66*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB66*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC66*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD66*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE66*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H66/$AD66*$AA66),5),0)","v":0},{"$f":"ROUND(SUM($GF66*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE66=FALSE,$GG66,ROUND(MAX(0,SUM(SUM($FY66:$GD66)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ66=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I66","v":0},{"$f":"IF($GI66=FALSE,0,$CF66)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK66*Account!$AA$2),SUM($GK66*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D66<=FctrChngDts!$B$14,$E66>FctrChngDts!$B$14),AND($D66<=FctrChngDts!$C$14,$E66>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM66=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP66:$GS66))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO66,$DD66,$GP66:$GS66))","v":0},0,0,{"$f":"IF(AND($X66>0,Tenant!$E66=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX66=FALSE,0,ROUND(SUM($AE66*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA66>0,Tenant!$E66=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ66=FALSE,0,ROUND(SUM($AF66*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO66,$GT66,$GW66,$HB66,$CQ66,$DF66,$DV66,$DX66,$DZ66,$EB66),IF(Account!$Q$2=TRUE,SUM($GO66,$GU66,$GW66,$HB66,$CQ66,$DF66,$DV66,$DX66,$DZ66,$EB66),SUM($GO66,$GT66,$GU66,$GV66,$GW66,$HB66,$CQ66,$DF66,$DV66,$DX66,$DZ66,$EB66)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D66,Account!$Z$2))","v":0},{"$f":"SUM($AD66-$HE66)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A66,Tenant!$A:$J,8,FALSE)=TRUE,$HD66<0),0,SUM(SUM(SUM($HD66/$AD66*$HE66)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A66,Tenant!$A:$J,8,FALSE)=TRUE,$HD66<0),0,SUM(SUM(SUM($HD66/$AD66*$HF66)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU66,$DJ66,$DR66,$DT66,$DV66,$DX66,$DZ66,$EB66,$ED66,$EF66,$EH66,$EJ66,$FI66,$FK66,$FM66,$FO66,$GN66,$GV66,$GY66,$HA66)/$AD66*$X66*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU66,$DJ66,$DR66,$DT66,$DV66,$DX66,$DZ66,$EB66,$ED66,$EF66,$EH66,$EJ66,$FI66,$FK66,$FM66,$FO66,$GN66,$GV66,$GY66,$HA66)/$AD66*$AA66*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E66),$AD66,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D66,FctrChngDts!$C$17<=$E66),_xlfn.DAYS($D66,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E66),$AD66,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D66,FctrChngDts!$C$19<=$E66),_xlfn.DAYS($D66,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD66-$HK66)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM($HM66/$AD66*$HK66)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN66*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN66*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO66*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO66*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D66,Account!$AC$2))","v":0},{"$f":"SUM($AD66-$HS66)","v":0},{"$f":"IF($HS66=0,0,SUM($H66/$AD66*$HS66))","v":0},{"$f":"SUM($H66-$HU66)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A66,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU66*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A66,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV66*Account!$AA$2)),5)","v":0}]
[66,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G67),0,IF($F67<=$G67,SUM($G67-$F67),IF($F67>$G67,SUM((Account!$L$2-$F67)+$G67+1))))","v":0},{"$f":"IF(AND($D67>=FctrChngDts!$C$2,$D67<=FctrChngDts!$D$2),$D67,\"\")","v":""},{"$f":"IF($I67=\"\",\"\",IF($E67<=FctrChngDts!$D$2,$E67,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D67<FctrChngDts!$E$2,$E67<FctrChngDts!$E$2),AND($D67>=FctrChngDts!$F$2,$E67>=FctrChngDts!$F$2)),\"\",IF(AND($D67>=FctrChngDts!$E$2,$D67<=FctrChngDts!$F$2),$D67,FctrChngDts!$E$2))","v":""},{"$f":"IF($K67=\"\",\"\",IF(AND($J67=$K67,$E67>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K67=$J67,$E67,IF(AND($E67>=FctrChngDts!$E$2,$E67<=FctrChngDts!$F$2),$E67,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D67<DATE(YEAR(Account!$J$2),6,1),$D67>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I67<FctrChngDts!$A$2,$J67<FctrChngDts!$A$2),AND($I67>=FctrChngDts!$B$2,$J67>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I67<FctrChngDts!$A$2,$J67>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I67>=FctrChngDts!$A$2,$J67<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I67<FctrChngDts!$B$2,$J67>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K67<FctrChngDts!$A$2,$L67<FctrChngDts!$A$2),AND($K67>=FctrChngDts!$B$2,$L67>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K67<FctrChngDts!$A$2,$L67>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K67>=FctrChngDts!$A$2,$L67<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K67<FctrChngDts!$B$2,$L67>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I67=\"\",$J67=0),0,IF(AND($N67=TRUE,$I67<>0),SUM($J67-$I67+1),IF($O67=TRUE,SUM(FctrChngDts!$A$2-$I67),IF($P67=TRUE,0,IF($Q67=TRUE,SUM($J67-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I67=\"\",$J67=0),0,IF($N67=TRUE,0,IF($O67=TRUE,SUM($J67-FctrChngDts!$A$2+1),IF(AND($P67=TRUE,$I67<>0),SUM($J67-$I67+1),IF($Q67=TRUE,SUM(FctrChngDts!$B$2-$I67),0)))))","v":0},{"$f":"SUM($V67:$W67)","v":0},{"$f":"IF(OR($K67=\"\",$L67=0),0,IF(AND($R67=TRUE,$K67<>0),SUM($L67-$K67+1),IF($S67=TRUE,SUM(FctrChngDts!$A$2-$K67),IF($T67=TRUE,0,IF($U67=TRUE,SUM($L67-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K67=\"\",$L67=0),0,IF($R67=TRUE,0,IF($S67=TRUE,SUM($L67-FctrChngDts!$A$2+1),IF(AND($T67=TRUE,$K67<>0),SUM($L67-$K67+1),IF($U67=TRUE,SUM(FctrChngDts!$B$2-$K67),0)))))","v":0},{"$f":"SUM($Y67:$Z67)","v":0},{"$f":"SUM($V67,$Y67)","v":0},{"$f":"SUM($W67,$Z67)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H67/$AD67*$AA67),0)>ROUND(SUM($H67/$AD67*$X67),0),SUM($H67-$AE67),ROUND(SUM($H67/$AD67*$AA67),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($H67=1,1,SUM($AH67:$AI67))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL67:$AM67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A67,Tenant!$A67:$J566,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR67=FALSE,VLOOKUP($AQ67,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ67,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR67=FALSE,VLOOKUP($AQ67,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ67,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR67=FALSE,VLOOKUP($AQ67,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ67,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR67=FALSE,VLOOKUP($AQ67,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ67,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A67,Tenant!$A67:$J566,6,FALSE)","v":0},{"$f":"VLOOKUP($A67,Tenant!$A67:$J566,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N67=TRUE,$R67=TRUE,$V67>0,$W67=0,$AA67=0),\"FWP1\",IF(AND($N67=TRUE,$R67=TRUE,$V67>0,$Y67>0,$AC67=0),\"FWP1P2\",IF(AND($N67=TRUE,$R67=TRUE,$X67=0,$Y67>0,$Z67=0),\"FWP2\",IF(AND($O67=TRUE,$R67=TRUE,$V67>0,$W67>0,$AA67=0),\"SSP1\",IF(OR(AND($N67=TRUE,$T67=TRUE,$V67>0,$Z67>0),AND($P67=TRUE,$R67=TRUE,$W67>0,$Y67>0)),\"SSP1P2\",IF(AND($N67=TRUE,$U67=TRUE,$X67=0,$Y67>0,$Z67>0),\"SSP2\",IF(AND($P67=TRUE,$R67=TRUE,$V67=0,$W67>0,$AA67=0),\"FSP1\",IF(AND($P67=TRUE,$T67=TRUE,$W67>0,$Z67>0,$AB67=0),\"FSP1P2\",IF(AND($N67=TRUE,$T67=TRUE,$X67=0,$Y67=0,$Z67>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB67=\"FWP1\",$BB67=\"SSP1\"),$BC67,IF(OR($BB67=\"FWP1P2\",$BB67=\"SSP1P2\"),$BE67,0))","v":0},{"$f":"IF(OR($BB67=\"FWP1P2\",$BB67=\"SSP1P2\"),$BF67,IF(OR($BB67=\"FWP2\",$BB67=\"SSP2\"),$BC67,0))","v":0},{"$f":"IF(OR($BB67=\"FWP1\",$BB67=\"SSP1\"),$BG67,IF(OR($BB67=\"FWP1P2\",$BB67=\"SSP1P2\"),$BI67,0))","v":0},{"$f":"IF(OR($BB67=\"FWP1P2\",$BB67=\"SSP1P2\"),$BJ67,IF(OR($BB67=\"FWP2\",$BB67=\"SSP2\"),$BG67,0))","v":0},{"$f":"IF(OR($BB67=\"FSP1\",$BB67=\"SSP1\"),$BD67,IF(OR($BB67=\"FSP1P2\",$BB67=\"SSP1P2\"),$BE67,0))","v":0},{"$f":"IF(OR($BB67=\"FSP1P2\",$BB67=\"SSP1P2\"),$BF67,IF(OR($BB67=\"FSP2\",$BB67=\"SSP2\"),$BD67,0))","v":0},{"$f":"IF(OR($BB67=\"FSP1\",$BB67=\"SSP1\"),$BH67,IF(OR($BB67=\"FSP1P2\",$BB67=\"SSP1P2\"),$BI67,0))","v":0},{"$f":"IF(OR($BB67=\"FSP1P2\",$BB67=\"SSP1P2\"),$BJ67,IF(OR($BB67=\"FSP2\",$BB67=\"SSP2\"),$BH67,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS67:$BX67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ67:$CE67)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X67>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DU67=TRUE,SUM($BS67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS67*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DU67=TRUE,SUM($BT67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT67*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DU67=TRUE,SUM($BU67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU67*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DU67=TRUE,SUM($BV67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DU67=TRUE,SUM($BW67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW67*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG67=FALSE,0,IF($DU67=TRUE,SUM($BX67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX67*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN67=FALSE,0,IF($H67=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP67=FALSE,0,ROUND(SUM($BY67*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($X67>0,TRUE,FALSE)","v":false},{"$f":"IF($CR67=FALSE,0,ROUND(SUM($X67*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY67=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X67),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X67)),5)","v":0},{"$f":"SUM(ROUND($CH67:$CM67,2),$CO67,$CQ67,$CS67)","v":0},{"$f":"IF($AA67>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CV67=FALSE,0,IF($DY67=TRUE,SUM($BZ67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ67*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV67=FALSE,0,IF($DY67=TRUE,SUM($CA67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA67*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV67=FALSE,0,IF($DY67=TRUE,SUM($CB67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB67*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV67=FALSE,0,IF($DY67=TRUE,SUM($CC67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC67*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV67=FALSE,0,IF($DY67=TRUE,SUM($CD67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD67*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV67=FALSE,0,IF($DY67=TRUE,SUM($CE67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE67*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC67=FALSE,0,IF($H67=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF67*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE67=FALSE,0,ROUND(SUM($CF67*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($AA67>0,TRUE,FALSE)","v":false},{"$f":"IF($DG67=FALSE,0,ROUND(SUM($AA67*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY67=TRUE,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA67),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA67)),5)","v":0},{"$f":"SUM(ROUND($CW67:$DB67,2),$DD67,$DF67,$DH67)","v":0},{"$f":"SUM($CU67,$DJ67)","v":0},{"$f":"SUM(SUM($CU67*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ67*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU67*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ67*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM($CT67,$DI67)","v":0},{"$f":"IF(VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL67,IF(VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM67,$DK67))","v":0},{"$f":"IF($DN67>$DO67,SUM($DN67-$DO67),0)","v":0},false,{"$f":"ROUND(IF($DP67=0,0,SUM($DP67/$AD67*$X67)),5)","v":0},false,{"$f":"ROUND(IF($DP67=0,0,SUM($DP67/$AD67*$AA67)),5)","v":0},{"$f":"IF(AND($X67>0,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU67=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH67:$CM67,$CS67,$ED67,$EL67,$ET67:$EY67)-SUM($BY67*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH67:$CM67,$CS67,$ED67,$EL67,$EN67:$ES67)-SUM($BY67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X67>0,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW67=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH67:$CM67,$CO67,$CQ67,$CS67,$ED67,$EF67,$EH67,$EJ67,$ET67:$EY67)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH67:$CM67,$CO67,$CQ67,$CS67,$ED67,$EF67,$EH67,$EJ67,ET67:$EX67)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA67>0,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY67=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW67:$DB67,$DH67,$ED67,$FQ67,$FY67:$GD67)-SUM($CF67*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW67:$DB67,$DH67,$ED67,$FQ67,$FS67:$FX67)-SUM($CF67*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA67>0,VLOOKUP($A67,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA67=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW67:$DB67,$DD67,$DF67,$DH67,$FI67,$FK67,$FM67,$FO67,$FY67:$GD67)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW67:$DB67,$DD67,$DF67,$DH67,$FI67,$FK67,$FM67,$FO67,$FY67:$GD67)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X67>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E67<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC67=FALSE,0,ROUND(SUM($AE67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X67>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A67,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE67=FALSE,0,ROUND(SUM($BY67*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X67>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X67>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X67>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG67=FALSE,0,SUM($BY67*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X67>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI67=FALSE,0,SUM($BY67*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X67>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK67=TRUE,$X67>0),SUM($BY67*Account!$T$2),0)","v":0},{"$f":"IF(AND($X67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM67=FALSE,0,ROUND(SUM($BS67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM67=FALSE,0,ROUND(SUM($BT67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM67=FALSE,0,ROUND(SUM($BU67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM67=FALSE,0,ROUND(SUM($BV67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM67=FALSE,0,ROUND(SUM($BW67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM67=FALSE,0,ROUND(SUM($BX67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H67/$AD67*$X67),5),0)","v":0},{"$f":"ROUND(SUM($FA67*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ67=FALSE,$FB67,ROUND(MAX(0,SUM(SUM($ET67:$EY67)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE67=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I67","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF67*Account!$AA$2),SUM($FF67*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA67>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E67<>\"D-CARE\",Tenant!$F67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH67=FALSE,0,ROUND(SUM($AF67*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA67>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A67,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY67=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ67=FALSE,0,ROUND(SUM($CF67*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA67>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA67>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA67>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL67=FALSE,0,SUM($CF67*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA67>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN67=FALSE,0,SUM($CF67*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA67>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP67=TRUE,$AA67>0),SUM($CF67*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA67>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR67=FALSE,0,ROUND(SUM($BZ67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR67=FALSE,0,ROUND(SUM($CA67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR67=FALSE,0,ROUND(SUM($CB67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR67=FALSE,0,ROUND(SUM($CC67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR67=FALSE,0,ROUND(SUM($CD67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR67=FALSE,0,ROUND(SUM($CE67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ67*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA67*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB67*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC67*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD67*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE67*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H67/$AD67*$AA67),5),0)","v":0},{"$f":"ROUND(SUM($GF67*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE67=FALSE,$GG67,ROUND(MAX(0,SUM(SUM($FY67:$GD67)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ67=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I67","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK67*Account!$AA$2),SUM($GK67*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D67<=FctrChngDts!$B$14,$E67>FctrChngDts!$B$14),AND($D67<=FctrChngDts!$C$14,$E67>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM67=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},{"$f":"ROUND(SUM($CO67,$DD67,$DK67,$DP67,$GN67),5)","v":0},{"$f":"SUM($ED67,$FI67)","v":0},{"$f":"SUM($EF67,$FK67)","v":0},{"$f":"SUM($EH67,$FM67)","v":0},{"$f":"SUM($EJ67,$FO67)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP67:$GS67))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO67,$DD67,$GP67:$GS67))","v":0},{"$f":"ROUND(SUM($EN67:$ES67,$FS67:$FX67),5)","v":0},{"$f":"IF(SUM($FB67:$FC67,$GG67:$GH67)<0,0,SUM($FB67:$FC67,$GG67:$GH67))","v":0},{"$f":"IF(AND($X67>0,Tenant!$E67=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX67=FALSE,0,ROUND(SUM($AE67*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA67>0,Tenant!$E67=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ67=FALSE,0,ROUND(SUM($AF67*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},{"$f":"SUM($GW67,$GY67,$HA67)","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GO67,$GT67,$GW67,$HB67,$CQ67,$DF67,$DV67,$DX67,$DZ67,$EB67),IF(Account!$Q$2=TRUE,SUM($GO67,$GU67,$GW67,$HB67,$CQ67,$DF67,$DV67,$DX67,$DZ67,$EB67),SUM($GO67,$GT67,$GU67,$GV67,$GW67,$HB67,$CQ67,$DF67,$DV67,$DX67,$DZ67,$EB67)))","v":0},{"$f":"SUM($DK67,$DP67,$DV67,$DX67,$DZ67,$EB67,$GP67:$GS67,$GV67,$GW67,$GY67,$HA67)","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D67,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A67,Tenant!$A:$J,8,FALSE)=TRUE,$HD67<0),0,SUM(SUM(SUM($HD67/$AD67*$HE67)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A67,Tenant!$A:$J,8,FALSE)=TRUE,$HD67<0),0,SUM(SUM(SUM($HD67/$AD67*$HF67)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU67,$DJ67,$DR67,$DT67,$DV67,$DX67,$DZ67,$EB67,$ED67,$EF67,$EH67,$EJ67,$FI67,$FK67,$FM67,$FO67,$GN67,$GV67,$GY67,$HA67)/$AD67*$X67*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU67,$DJ67,$DR67,$DT67,$DV67,$DX67,$DZ67,$EB67,$ED67,$EF67,$EH67,$EJ67,$FI67,$FK67,$FM67,$FO67,$GN67,$GV67,$GY67,$HA67)/$AD67*$AA67*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E67),$AD67,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D67,FctrChngDts!$C$17<=$E67),_xlfn.DAYS($D67,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E67),$AD67,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D67,FctrChngDts!$C$19<=$E67),_xlfn.DAYS($D67,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($HD67-SUM($HI67:$HJ67))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($HM67-$HN67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN67*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN67*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO67*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO67*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HP67:$HQ67)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D67,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A67,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU67*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A67,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV67*Account!$AA$2)),5)","v":0}]
[67,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G68),0,IF($F68<=$G68,SUM($G68-$F68),IF($F68>$G68,SUM((Account!$L$2-$F68)+$G68+1))))","v":0},{"$f":"IF(AND($D68>=FctrChngDts!$C$2,$D68<=FctrChngDts!$D$2),$D68,\"\")","v":""},{"$f":"IF($I68=\"\",\"\",IF($E68<=FctrChngDts!$D$2,$E68,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D68<FctrChngDts!$E$2,$E68<FctrChngDts!$E$2),AND($D68>=FctrChngDts!$F$2,$E68>=FctrChngDts!$F$2)),\"\",IF(AND($D68>=FctrChngDts!$E$2,$D68<=FctrChngDts!$F$2),$D68,FctrChngDts!$E$2))","v":""},{"$f":"IF($K68=\"\",\"\",IF(AND($J68=$K68,$E68>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K68=$J68,$E68,IF(AND($E68>=FctrChngDts!$E$2,$E68<=FctrChngDts!$F$2),$E68,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D68<DATE(YEAR(Account!$J$2),6,1),$D68>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I68<FctrChngDts!$A$2,$J68<FctrChngDts!$A$2),AND($I68>=FctrChngDts!$B$2,$J68>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I68<FctrChngDts!$A$2,$J68>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I68>=FctrChngDts!$A$2,$J68<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I68<FctrChngDts!$B$2,$J68>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K68<FctrChngDts!$A$2,$L68<FctrChngDts!$A$2),AND($K68>=FctrChngDts!$B$2,$L68>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K68<FctrChngDts!$A$2,$L68>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K68>=FctrChngDts!$A$2,$L68<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K68<FctrChngDts!$B$2,$L68>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I68=\"\",$J68=0),0,IF(AND($N68=TRUE,$I68<>0),SUM($J68-$I68+1),IF($O68=TRUE,SUM(FctrChngDts!$A$2-$I68),IF($P68=TRUE,0,IF($Q68=TRUE,SUM($J68-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I68=\"\",$J68=0),0,IF($N68=TRUE,0,IF($O68=TRUE,SUM($J68-FctrChngDts!$A$2+1),IF(AND($P68=TRUE,$I68<>0),SUM($J68-$I68+1),IF($Q68=TRUE,SUM(FctrChngDts!$B$2-$I68),0)))))","v":0},0,{"$f":"IF(OR($K68=\"\",$L68=0),0,IF(AND($R68=TRUE,$K68<>0),SUM($L68-$K68+1),IF($S68=TRUE,SUM(FctrChngDts!$A$2-$K68),IF($T68=TRUE,0,IF($U68=TRUE,SUM($L68-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K68=\"\",$L68=0),0,IF($R68=TRUE,0,IF($S68=TRUE,SUM($L68-FctrChngDts!$A$2+1),IF(AND($T68=TRUE,$K68<>0),SUM($L68-$K68+1),IF($U68=TRUE,SUM(FctrChngDts!$B$2-$K68),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A68,Tenant!$A68:$J567,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR68=FALSE,VLOOKUP($AQ68,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ68,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR68=FALSE,VLOOKUP($AQ68,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ68,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR68=FALSE,VLOOKUP($AQ68,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ68,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR68=FALSE,VLOOKUP($AQ68,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ68,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A68,Tenant!$A68:$J567,6,FALSE)","v":0},{"$f":"VLOOKUP($A68,Tenant!$A68:$J567,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG68=FALSE,0,IF($DU68=TRUE,SUM($BS68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS68*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DU68=TRUE,SUM($BT68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT68*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DU68=TRUE,SUM($BU68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU68*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DU68=TRUE,SUM($BV68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DU68=TRUE,SUM($BW68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW68*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG68=FALSE,0,IF($DU68=TRUE,SUM($BX68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX68*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN68=FALSE,0,IF($H68=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP68=FALSE,0,ROUND(SUM($BY68*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR68=FALSE,0,ROUND(SUM($X68*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY68=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X68),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X68)),5)","v":0},{"$f":"SUM(ROUND($CH68:$CM68,2),$CO68,$CQ68,$CS68)","v":0},false,{"$f":"ROUND(IF($CV68=FALSE,0,IF($DY68=TRUE,SUM($BZ68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ68*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV68=FALSE,0,IF($DY68=TRUE,SUM($CA68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA68*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV68=FALSE,0,IF($DY68=TRUE,SUM($CB68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB68*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV68=FALSE,0,IF($DY68=TRUE,SUM($CC68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV68=FALSE,0,IF($DY68=TRUE,SUM($CD68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD68*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV68=FALSE,0,IF($DY68=TRUE,SUM($CE68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE68*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC68=FALSE,0,IF($H68=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE68=FALSE,0,ROUND(SUM($CF68*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG68=FALSE,0,ROUND(SUM($AA68*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY68=TRUE,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA68),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA68)),5)","v":0},{"$f":"SUM(ROUND($CW68:$DB68,2),$DD68,$DF68,$DH68)","v":0},0,{"$f":"SUM(SUM($CU68*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ68*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU68*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ68*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL68,IF(VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM68,$DK68))","v":0},0,false,0,false,0,{"$f":"IF(AND($X68>0,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU68=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH68:$CM68,$CS68,$ED68,$EL68,$ET68:$EY68)-SUM($BY68*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH68:$CM68,$CS68,$ED68,$EL68,$EN68:$ES68)-SUM($BY68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X68>0,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW68=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH68:$CM68,$CO68,$CQ68,$CS68,$ED68,$EF68,$EH68,$EJ68,$ET68:$EY68)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH68:$CM68,$CO68,$CQ68,$CS68,$ED68,$EF68,$EH68,$EJ68,ET68:$EX68)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA68>0,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY68=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW68:$DB68,$DH68,$ED68,$FQ68,$FY68:$GD68)-SUM($CF68*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW68:$DB68,$DH68,$ED68,$FQ68,$FS68:$FX68)-SUM($CF68*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA68>0,VLOOKUP($A68,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA68=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW68:$DB68,$DD68,$DF68,$DH68,$FI68,$FK68,$FM68,$FO68,$FY68:$GD68)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW68:$DB68,$DD68,$DF68,$DH68,$FI68,$FK68,$FM68,$FO68,$FY68:$GD68)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E68<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC68=FALSE,0,ROUND(SUM($AE68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X68>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE68=FALSE,0,ROUND(SUM($BY68*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG68=FALSE,0,SUM($BY68*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X68>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI68=FALSE,0,SUM($BY68*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X68>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK68=TRUE,$X68>0),SUM($BY68*Account!$T$2),0)","v":0},{"$f":"IF(AND($X68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM68=FALSE,0,ROUND(SUM($BS68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM68=FALSE,0,ROUND(SUM($BT68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM68=FALSE,0,ROUND(SUM($BU68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM68=FALSE,0,ROUND(SUM($BV68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM68=FALSE,0,ROUND(SUM($BW68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM68=FALSE,0,ROUND(SUM($BX68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H68/$AD68*$X68),5),0)","v":0},{"$f":"ROUND(SUM($FA68*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ68=FALSE,$FB68,ROUND(MAX(0,SUM(SUM($ET68:$EY68)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE68=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I68","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF68*Account!$AA$2),SUM($FF68*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E68<>\"D-CARE\",Tenant!$F68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH68=FALSE,0,ROUND(SUM($AF68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA68>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A68,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY68=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ68=FALSE,0,ROUND(SUM($CF68*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA68>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA68>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL68=FALSE,0,SUM($CF68*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA68>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN68=FALSE,0,SUM($CF68*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA68>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP68=TRUE,$AA68>0),SUM($CF68*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA68>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR68=FALSE,0,ROUND(SUM($BZ68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR68=FALSE,0,ROUND(SUM($CA68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR68=FALSE,0,ROUND(SUM($CB68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR68=FALSE,0,ROUND(SUM($CC68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR68=FALSE,0,ROUND(SUM($CD68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR68=FALSE,0,ROUND(SUM($CE68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ68*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA68*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB68*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC68*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD68*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE68*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H68/$AD68*$AA68),5),0)","v":0},{"$f":"ROUND(SUM($GF68*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE68=FALSE,$GG68,ROUND(MAX(0,SUM(SUM($FY68:$GD68)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ68=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I68","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK68*Account!$AA$2),SUM($GK68*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D68<=FctrChngDts!$B$14,$E68>FctrChngDts!$B$14),AND($D68<=FctrChngDts!$C$14,$E68>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM68=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP68:$GS68))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO68,$DD68,$GP68:$GS68))","v":0},0,0,{"$f":"IF(AND($X68>0,Tenant!$E68=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX68=FALSE,0,ROUND(SUM($AE68*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA68>0,Tenant!$E68=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ68=FALSE,0,ROUND(SUM($AF68*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO68,$GT68,$GW68,$HB68,$CQ68,$DF68,$DV68,$DX68,$DZ68,$EB68),IF(Account!$Q$2=TRUE,SUM($GO68,$GU68,$GW68,$HB68,$CQ68,$DF68,$DV68,$DX68,$DZ68,$EB68),SUM($GO68,$GT68,$GU68,$GV68,$GW68,$HB68,$CQ68,$DF68,$DV68,$DX68,$DZ68,$EB68)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D68,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,8,FALSE)=TRUE,$HD68<0),0,SUM(SUM(SUM($HD68/$AD68*$HE68)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,8,FALSE)=TRUE,$HD68<0),0,SUM(SUM(SUM($HD68/$AD68*$HF68)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU68,$DJ68,$DR68,$DT68,$DV68,$DX68,$DZ68,$EB68,$ED68,$EF68,$EH68,$EJ68,$FI68,$FK68,$FM68,$FO68,$GN68,$GV68,$GY68,$HA68)/$AD68*$X68*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU68,$DJ68,$DR68,$DT68,$DV68,$DX68,$DZ68,$EB68,$ED68,$EF68,$EH68,$EJ68,$FI68,$FK68,$FM68,$FO68,$GN68,$GV68,$GY68,$HA68)/$AD68*$AA68*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E68),$AD68,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D68,FctrChngDts!$C$17<=$E68),_xlfn.DAYS($D68,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E68),$AD68,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D68,FctrChngDts!$C$19<=$E68),_xlfn.DAYS($D68,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN68*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN68*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO68*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO68*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D68,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU68*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A68,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV68*Account!$AA$2)),5)","v":0}]
[68,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G69),0,IF($F69<=$G69,SUM($G69-$F69),IF($F69>$G69,SUM((Account!$L$2-$F69)+$G69+1))))","v":0},{"$f":"IF(AND($D69>=FctrChngDts!$C$2,$D69<=FctrChngDts!$D$2),$D69,\"\")","v":""},{"$f":"IF($I69=\"\",\"\",IF($E69<=FctrChngDts!$D$2,$E69,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D69<FctrChngDts!$E$2,$E69<FctrChngDts!$E$2),AND($D69>=FctrChngDts!$F$2,$E69>=FctrChngDts!$F$2)),\"\",IF(AND($D69>=FctrChngDts!$E$2,$D69<=FctrChngDts!$F$2),$D69,FctrChngDts!$E$2))","v":""},{"$f":"IF($K69=\"\",\"\",IF(AND($J69=$K69,$E69>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K69=$J69,$E69,IF(AND($E69>=FctrChngDts!$E$2,$E69<=FctrChngDts!$F$2),$E69,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D69<DATE(YEAR(Account!$J$2),6,1),$D69>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I69<FctrChngDts!$A$2,$J69<FctrChngDts!$A$2),AND($I69>=FctrChngDts!$B$2,$J69>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I69<FctrChngDts!$A$2,$J69>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I69>=FctrChngDts!$A$2,$J69<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I69<FctrChngDts!$B$2,$J69>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K69<FctrChngDts!$A$2,$L69<FctrChngDts!$A$2),AND($K69>=FctrChngDts!$B$2,$L69>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K69<FctrChngDts!$A$2,$L69>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K69>=FctrChngDts!$A$2,$L69<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K69<FctrChngDts!$B$2,$L69>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I69=\"\",$J69=0),0,IF(AND($N69=TRUE,$I69<>0),SUM($J69-$I69+1),IF($O69=TRUE,SUM(FctrChngDts!$A$2-$I69),IF($P69=TRUE,0,IF($Q69=TRUE,SUM($J69-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I69=\"\",$J69=0),0,IF($N69=TRUE,0,IF($O69=TRUE,SUM($J69-FctrChngDts!$A$2+1),IF(AND($P69=TRUE,$I69<>0),SUM($J69-$I69+1),IF($Q69=TRUE,SUM(FctrChngDts!$B$2-$I69),0)))))","v":0},0,{"$f":"IF(OR($K69=\"\",$L69=0),0,IF(AND($R69=TRUE,$K69<>0),SUM($L69-$K69+1),IF($S69=TRUE,SUM(FctrChngDts!$A$2-$K69),IF($T69=TRUE,0,IF($U69=TRUE,SUM($L69-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K69=\"\",$L69=0),0,IF($R69=TRUE,0,IF($S69=TRUE,SUM($L69-FctrChngDts!$A$2+1),IF(AND($T69=TRUE,$K69<>0),SUM($L69-$K69+1),IF($U69=TRUE,SUM(FctrChngDts!$B$2-$K69),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A69,Tenant!$A69:$J568,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR69=FALSE,VLOOKUP($AQ69,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ69,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR69=FALSE,VLOOKUP($AQ69,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ69,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR69=FALSE,VLOOKUP($AQ69,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ69,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR69=FALSE,VLOOKUP($AQ69,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ69,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A69,Tenant!$A69:$J568,6,FALSE)","v":0},{"$f":"VLOOKUP($A69,Tenant!$A69:$J568,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG69=FALSE,0,IF($DU69=TRUE,SUM($BS69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS69*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DU69=TRUE,SUM($BT69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT69*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DU69=TRUE,SUM($BU69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU69*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DU69=TRUE,SUM($BV69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DU69=TRUE,SUM($BW69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW69*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG69=FALSE,0,IF($DU69=TRUE,SUM($BX69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX69*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN69=FALSE,0,IF($H69=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP69=FALSE,0,ROUND(SUM($BY69*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR69=FALSE,0,ROUND(SUM($X69*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY69=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X69),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X69)),5)","v":0},{"$f":"SUM(ROUND($CH69:$CM69,2),$CO69,$CQ69,$CS69)","v":0},false,{"$f":"ROUND(IF($CV69=FALSE,0,IF($DY69=TRUE,SUM($BZ69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ69*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV69=FALSE,0,IF($DY69=TRUE,SUM($CA69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA69*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV69=FALSE,0,IF($DY69=TRUE,SUM($CB69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB69*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV69=FALSE,0,IF($DY69=TRUE,SUM($CC69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC69*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV69=FALSE,0,IF($DY69=TRUE,SUM($CD69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD69*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV69=FALSE,0,IF($DY69=TRUE,SUM($CE69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE69*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC69=FALSE,0,IF($H69=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF69*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE69=FALSE,0,ROUND(SUM($CF69*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG69=FALSE,0,ROUND(SUM($AA69*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY69=TRUE,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA69),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA69)),5)","v":0},{"$f":"SUM(ROUND($CW69:$DB69,2),$DD69,$DF69,$DH69)","v":0},0,{"$f":"SUM(SUM($CU69*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ69*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU69*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ69*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL69,IF(VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM69,$DK69))","v":0},0,false,0,false,0,{"$f":"IF(AND($X69>0,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU69=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH69:$CM69,$CS69,$ED69,$EL69,$ET69:$EY69)-SUM($BY69*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH69:$CM69,$CS69,$ED69,$EL69,$EN69:$ES69)-SUM($BY69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X69>0,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW69=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH69:$CM69,$CO69,$CQ69,$CS69,$ED69,$EF69,$EH69,$EJ69,$ET69:$EY69)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH69:$CM69,$CO69,$CQ69,$CS69,$ED69,$EF69,$EH69,$EJ69,ET69:$EX69)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA69>0,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY69=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW69:$DB69,$DH69,$ED69,$FQ69,$FY69:$GD69)-SUM($CF69*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW69:$DB69,$DH69,$ED69,$FQ69,$FS69:$FX69)-SUM($CF69*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA69>0,VLOOKUP($A69,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA69=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW69:$DB69,$DD69,$DF69,$DH69,$FI69,$FK69,$FM69,$FO69,$FY69:$GD69)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW69:$DB69,$DD69,$DF69,$DH69,$FI69,$FK69,$FM69,$FO69,$FY69:$GD69)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X69>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E69<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC69=FALSE,0,ROUND(SUM($AE69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X69>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A69,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE69=FALSE,0,ROUND(SUM($BY69*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X69>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X69>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X69>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG69=FALSE,0,SUM($BY69*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X69>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI69=FALSE,0,SUM($BY69*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X69>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK69=TRUE,$X69>0),SUM($BY69*Account!$T$2),0)","v":0},{"$f":"IF(AND($X69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM69=FALSE,0,ROUND(SUM($BS69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM69=FALSE,0,ROUND(SUM($BT69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM69=FALSE,0,ROUND(SUM($BU69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM69=FALSE,0,ROUND(SUM($BV69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM69=FALSE,0,ROUND(SUM($BW69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM69=FALSE,0,ROUND(SUM($BX69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H69/$AD69*$X69),5),0)","v":0},{"$f":"ROUND(SUM($FA69*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ69=FALSE,$FB69,ROUND(MAX(0,SUM(SUM($ET69:$EY69)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE69=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I69","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF69*Account!$AA$2),SUM($FF69*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA69>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E69<>\"D-CARE\",Tenant!$F69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH69=FALSE,0,ROUND(SUM($AF69*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA69>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A69,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY69=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ69=FALSE,0,ROUND(SUM($CF69*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA69>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA69>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA69>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL69=FALSE,0,SUM($CF69*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA69>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN69=FALSE,0,SUM($CF69*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA69>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP69=TRUE,$AA69>0),SUM($CF69*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA69>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR69=FALSE,0,ROUND(SUM($BZ69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR69=FALSE,0,ROUND(SUM($CA69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR69=FALSE,0,ROUND(SUM($CB69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR69=FALSE,0,ROUND(SUM($CC69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR69=FALSE,0,ROUND(SUM($CD69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR69=FALSE,0,ROUND(SUM($CE69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ69*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA69*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB69*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC69*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD69*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE69*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H69/$AD69*$AA69),5),0)","v":0},{"$f":"ROUND(SUM($GF69*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE69=FALSE,$GG69,ROUND(MAX(0,SUM(SUM($FY69:$GD69)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ69=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I69","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK69*Account!$AA$2),SUM($GK69*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D69<=FctrChngDts!$B$14,$E69>FctrChngDts!$B$14),AND($D69<=FctrChngDts!$C$14,$E69>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM69=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP69:$GS69))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO69,$DD69,$GP69:$GS69))","v":0},0,0,{"$f":"IF(AND($X69>0,Tenant!$E69=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX69=FALSE,0,ROUND(SUM($AE69*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA69>0,Tenant!$E69=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ69=FALSE,0,ROUND(SUM($AF69*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO69,$GT69,$GW69,$HB69,$CQ69,$DF69,$DV69,$DX69,$DZ69,$EB69),IF(Account!$Q$2=TRUE,SUM($GO69,$GU69,$GW69,$HB69,$CQ69,$DF69,$DV69,$DX69,$DZ69,$EB69),SUM($GO69,$GT69,$GU69,$GV69,$GW69,$HB69,$CQ69,$DF69,$DV69,$DX69,$DZ69,$EB69)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D69,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A69,Tenant!$A:$J,8,FALSE)=TRUE,$HD69<0),0,SUM(SUM(SUM($HD69/$AD69*$HE69)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A69,Tenant!$A:$J,8,FALSE)=TRUE,$HD69<0),0,SUM(SUM(SUM($HD69/$AD69*$HF69)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU69,$DJ69,$DR69,$DT69,$DV69,$DX69,$DZ69,$EB69,$ED69,$EF69,$EH69,$EJ69,$FI69,$FK69,$FM69,$FO69,$GN69,$GV69,$GY69,$HA69)/$AD69*$X69*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU69,$DJ69,$DR69,$DT69,$DV69,$DX69,$DZ69,$EB69,$ED69,$EF69,$EH69,$EJ69,$FI69,$FK69,$FM69,$FO69,$GN69,$GV69,$GY69,$HA69)/$AD69*$AA69*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E69),$AD69,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D69,FctrChngDts!$C$17<=$E69),_xlfn.DAYS($D69,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E69),$AD69,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D69,FctrChngDts!$C$19<=$E69),_xlfn.DAYS($D69,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN69*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN69*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO69*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO69*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D69,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A69,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU69*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A69,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV69*Account!$AA$2)),5)","v":0}]
[69,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G70),0,IF($F70<=$G70,SUM($G70-$F70),IF($F70>$G70,SUM((Account!$L$2-$F70)+$G70+1))))","v":0},{"$f":"IF(AND($D70>=FctrChngDts!$C$2,$D70<=FctrChngDts!$D$2),$D70,\"\")","v":""},{"$f":"IF($I70=\"\",\"\",IF($E70<=FctrChngDts!$D$2,$E70,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D70<FctrChngDts!$E$2,$E70<FctrChngDts!$E$2),AND($D70>=FctrChngDts!$F$2,$E70>=FctrChngDts!$F$2)),\"\",IF(AND($D70>=FctrChngDts!$E$2,$D70<=FctrChngDts!$F$2),$D70,FctrChngDts!$E$2))","v":""},{"$f":"IF($K70=\"\",\"\",IF(AND($J70=$K70,$E70>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K70=$J70,$E70,IF(AND($E70>=FctrChngDts!$E$2,$E70<=FctrChngDts!$F$2),$E70,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D70<DATE(YEAR(Account!$J$2),6,1),$D70>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I70<FctrChngDts!$A$2,$J70<FctrChngDts!$A$2),AND($I70>=FctrChngDts!$B$2,$J70>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I70<FctrChngDts!$A$2,$J70>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I70>=FctrChngDts!$A$2,$J70<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I70<FctrChngDts!$B$2,$J70>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K70<FctrChngDts!$A$2,$L70<FctrChngDts!$A$2),AND($K70>=FctrChngDts!$B$2,$L70>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K70<FctrChngDts!$A$2,$L70>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K70>=FctrChngDts!$A$2,$L70<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K70<FctrChngDts!$B$2,$L70>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I70=\"\",$J70=0),0,IF(AND($N70=TRUE,$I70<>0),SUM($J70-$I70+1),IF($O70=TRUE,SUM(FctrChngDts!$A$2-$I70),IF($P70=TRUE,0,IF($Q70=TRUE,SUM($J70-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I70=\"\",$J70=0),0,IF($N70=TRUE,0,IF($O70=TRUE,SUM($J70-FctrChngDts!$A$2+1),IF(AND($P70=TRUE,$I70<>0),SUM($J70-$I70+1),IF($Q70=TRUE,SUM(FctrChngDts!$B$2-$I70),0)))))","v":0},0,{"$f":"IF(OR($K70=\"\",$L70=0),0,IF(AND($R70=TRUE,$K70<>0),SUM($L70-$K70+1),IF($S70=TRUE,SUM(FctrChngDts!$A$2-$K70),IF($T70=TRUE,0,IF($U70=TRUE,SUM($L70-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K70=\"\",$L70=0),0,IF($R70=TRUE,0,IF($S70=TRUE,SUM($L70-FctrChngDts!$A$2+1),IF(AND($T70=TRUE,$K70<>0),SUM($L70-$K70+1),IF($U70=TRUE,SUM(FctrChngDts!$B$2-$K70),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A70,Tenant!$A70:$J569,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR70=FALSE,VLOOKUP($AQ70,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ70,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR70=FALSE,VLOOKUP($AQ70,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ70,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR70=FALSE,VLOOKUP($AQ70,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ70,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR70=FALSE,VLOOKUP($AQ70,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ70,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A70,Tenant!$A70:$J569,6,FALSE)","v":0},{"$f":"VLOOKUP($A70,Tenant!$A70:$J569,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG70=FALSE,0,IF($DU70=TRUE,SUM($BS70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS70*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DU70=TRUE,SUM($BT70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT70*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DU70=TRUE,SUM($BU70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU70*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DU70=TRUE,SUM($BV70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DU70=TRUE,SUM($BW70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW70*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG70=FALSE,0,IF($DU70=TRUE,SUM($BX70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX70*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN70=FALSE,0,IF($H70=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP70=FALSE,0,ROUND(SUM($BY70*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR70=FALSE,0,ROUND(SUM($X70*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY70=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X70),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X70)),5)","v":0},{"$f":"SUM(ROUND($CH70:$CM70,2),$CO70,$CQ70,$CS70)","v":0},false,{"$f":"ROUND(IF($CV70=FALSE,0,IF($DY70=TRUE,SUM($BZ70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ70*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV70=FALSE,0,IF($DY70=TRUE,SUM($CA70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA70*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV70=FALSE,0,IF($DY70=TRUE,SUM($CB70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB70*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV70=FALSE,0,IF($DY70=TRUE,SUM($CC70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC70*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV70=FALSE,0,IF($DY70=TRUE,SUM($CD70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD70*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV70=FALSE,0,IF($DY70=TRUE,SUM($CE70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE70*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC70=FALSE,0,IF($H70=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF70*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE70=FALSE,0,ROUND(SUM($CF70*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG70=FALSE,0,ROUND(SUM($AA70*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY70=TRUE,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA70),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA70)),5)","v":0},{"$f":"SUM(ROUND($CW70:$DB70,2),$DD70,$DF70,$DH70)","v":0},0,{"$f":"SUM(SUM($CU70*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ70*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU70*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ70*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL70,IF(VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM70,$DK70))","v":0},0,false,0,false,0,{"$f":"IF(AND($X70>0,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU70=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH70:$CM70,$CS70,$ED70,$EL70,$ET70:$EY70)-SUM($BY70*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH70:$CM70,$CS70,$ED70,$EL70,$EN70:$ES70)-SUM($BY70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X70>0,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW70=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH70:$CM70,$CO70,$CQ70,$CS70,$ED70,$EF70,$EH70,$EJ70,$ET70:$EY70)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH70:$CM70,$CO70,$CQ70,$CS70,$ED70,$EF70,$EH70,$EJ70,ET70:$EX70)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA70>0,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY70=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW70:$DB70,$DH70,$ED70,$FQ70,$FY70:$GD70)-SUM($CF70*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW70:$DB70,$DH70,$ED70,$FQ70,$FS70:$FX70)-SUM($CF70*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA70>0,VLOOKUP($A70,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA70=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW70:$DB70,$DD70,$DF70,$DH70,$FI70,$FK70,$FM70,$FO70,$FY70:$GD70)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW70:$DB70,$DD70,$DF70,$DH70,$FI70,$FK70,$FM70,$FO70,$FY70:$GD70)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X70>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E70<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC70=FALSE,0,ROUND(SUM($AE70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X70>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A70,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE70=FALSE,0,ROUND(SUM($BY70*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X70>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X70>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X70>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG70=FALSE,0,SUM($BY70*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X70>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI70=FALSE,0,SUM($BY70*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X70>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK70=TRUE,$X70>0),SUM($BY70*Account!$T$2),0)","v":0},{"$f":"IF(AND($X70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM70=FALSE,0,ROUND(SUM($BS70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM70=FALSE,0,ROUND(SUM($BT70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM70=FALSE,0,ROUND(SUM($BU70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM70=FALSE,0,ROUND(SUM($BV70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM70=FALSE,0,ROUND(SUM($BW70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM70=FALSE,0,ROUND(SUM($BX70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H70/$AD70*$X70),5),0)","v":0},{"$f":"ROUND(SUM($FA70*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ70=FALSE,$FB70,ROUND(MAX(0,SUM(SUM($ET70:$EY70)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE70=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I70","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF70*Account!$AA$2),SUM($FF70*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA70>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E70<>\"D-CARE\",Tenant!$F70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH70=FALSE,0,ROUND(SUM($AF70*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA70>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A70,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY70=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ70=FALSE,0,ROUND(SUM($CF70*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA70>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA70>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA70>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL70=FALSE,0,SUM($CF70*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA70>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN70=FALSE,0,SUM($CF70*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA70>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP70=TRUE,$AA70>0),SUM($CF70*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA70>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR70=FALSE,0,ROUND(SUM($BZ70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR70=FALSE,0,ROUND(SUM($CA70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR70=FALSE,0,ROUND(SUM($CB70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR70=FALSE,0,ROUND(SUM($CC70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR70=FALSE,0,ROUND(SUM($CD70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR70=FALSE,0,ROUND(SUM($CE70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ70*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA70*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB70*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC70*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD70*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE70*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H70/$AD70*$AA70),5),0)","v":0},{"$f":"ROUND(SUM($GF70*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE70=FALSE,$GG70,ROUND(MAX(0,SUM(SUM($FY70:$GD70)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ70=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I70","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK70*Account!$AA$2),SUM($GK70*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D70<=FctrChngDts!$B$14,$E70>FctrChngDts!$B$14),AND($D70<=FctrChngDts!$C$14,$E70>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM70=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP70:$GS70))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO70,$DD70,$GP70:$GS70))","v":0},0,0,{"$f":"IF(AND($X70>0,Tenant!$E70=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX70=FALSE,0,ROUND(SUM($AE70*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA70>0,Tenant!$E70=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ70=FALSE,0,ROUND(SUM($AF70*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO70,$GT70,$GW70,$HB70,$CQ70,$DF70,$DV70,$DX70,$DZ70,$EB70),IF(Account!$Q$2=TRUE,SUM($GO70,$GU70,$GW70,$HB70,$CQ70,$DF70,$DV70,$DX70,$DZ70,$EB70),SUM($GO70,$GT70,$GU70,$GV70,$GW70,$HB70,$CQ70,$DF70,$DV70,$DX70,$DZ70,$EB70)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D70,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A70,Tenant!$A:$J,8,FALSE)=TRUE,$HD70<0),0,SUM(SUM(SUM($HD70/$AD70*$HE70)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A70,Tenant!$A:$J,8,FALSE)=TRUE,$HD70<0),0,SUM(SUM(SUM($HD70/$AD70*$HF70)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU70,$DJ70,$DR70,$DT70,$DV70,$DX70,$DZ70,$EB70,$ED70,$EF70,$EH70,$EJ70,$FI70,$FK70,$FM70,$FO70,$GN70,$GV70,$GY70,$HA70)/$AD70*$X70*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU70,$DJ70,$DR70,$DT70,$DV70,$DX70,$DZ70,$EB70,$ED70,$EF70,$EH70,$EJ70,$FI70,$FK70,$FM70,$FO70,$GN70,$GV70,$GY70,$HA70)/$AD70*$AA70*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E70),$AD70,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D70,FctrChngDts!$C$17<=$E70),_xlfn.DAYS($D70,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E70),$AD70,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D70,FctrChngDts!$C$19<=$E70),_xlfn.DAYS($D70,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN70*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN70*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO70*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO70*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D70,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A70,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU70*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A70,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV70*Account!$AA$2)),5)","v":0}]
[70,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G71),0,IF($F71<=$G71,SUM($G71-$F71),IF($F71>$G71,SUM((Account!$L$2-$F71)+$G71+1))))","v":0},{"$f":"IF(AND($D71>=FctrChngDts!$C$2,$D71<=FctrChngDts!$D$2),$D71,\"\")","v":""},{"$f":"IF($I71=\"\",\"\",IF($E71<=FctrChngDts!$D$2,$E71,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D71<FctrChngDts!$E$2,$E71<FctrChngDts!$E$2),AND($D71>=FctrChngDts!$F$2,$E71>=FctrChngDts!$F$2)),\"\",IF(AND($D71>=FctrChngDts!$E$2,$D71<=FctrChngDts!$F$2),$D71,FctrChngDts!$E$2))","v":""},{"$f":"IF($K71=\"\",\"\",IF(AND($J71=$K71,$E71>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K71=$J71,$E71,IF(AND($E71>=FctrChngDts!$E$2,$E71<=FctrChngDts!$F$2),$E71,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D71<DATE(YEAR(Account!$J$2),6,1),$D71>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I71<FctrChngDts!$A$2,$J71<FctrChngDts!$A$2),AND($I71>=FctrChngDts!$B$2,$J71>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I71<FctrChngDts!$A$2,$J71>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I71>=FctrChngDts!$A$2,$J71<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I71<FctrChngDts!$B$2,$J71>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K71<FctrChngDts!$A$2,$L71<FctrChngDts!$A$2),AND($K71>=FctrChngDts!$B$2,$L71>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K71<FctrChngDts!$A$2,$L71>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K71>=FctrChngDts!$A$2,$L71<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K71<FctrChngDts!$B$2,$L71>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I71=\"\",$J71=0),0,IF(AND($N71=TRUE,$I71<>0),SUM($J71-$I71+1),IF($O71=TRUE,SUM(FctrChngDts!$A$2-$I71),IF($P71=TRUE,0,IF($Q71=TRUE,SUM($J71-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I71=\"\",$J71=0),0,IF($N71=TRUE,0,IF($O71=TRUE,SUM($J71-FctrChngDts!$A$2+1),IF(AND($P71=TRUE,$I71<>0),SUM($J71-$I71+1),IF($Q71=TRUE,SUM(FctrChngDts!$B$2-$I71),0)))))","v":0},0,{"$f":"IF(OR($K71=\"\",$L71=0),0,IF(AND($R71=TRUE,$K71<>0),SUM($L71-$K71+1),IF($S71=TRUE,SUM(FctrChngDts!$A$2-$K71),IF($T71=TRUE,0,IF($U71=TRUE,SUM($L71-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K71=\"\",$L71=0),0,IF($R71=TRUE,0,IF($S71=TRUE,SUM($L71-FctrChngDts!$A$2+1),IF(AND($T71=TRUE,$K71<>0),SUM($L71-$K71+1),IF($U71=TRUE,SUM(FctrChngDts!$B$2-$K71),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A71,Tenant!$A71:$J570,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR71=FALSE,VLOOKUP($AQ71,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ71,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR71=FALSE,VLOOKUP($AQ71,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ71,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR71=FALSE,VLOOKUP($AQ71,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ71,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR71=FALSE,VLOOKUP($AQ71,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ71,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A71,Tenant!$A71:$J570,6,FALSE)","v":0},{"$f":"VLOOKUP($A71,Tenant!$A71:$J570,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG71=FALSE,0,IF($DU71=TRUE,SUM($BS71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS71*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DU71=TRUE,SUM($BT71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT71*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DU71=TRUE,SUM($BU71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU71*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DU71=TRUE,SUM($BV71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DU71=TRUE,SUM($BW71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW71*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG71=FALSE,0,IF($DU71=TRUE,SUM($BX71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX71*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN71=FALSE,0,IF($H71=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP71=FALSE,0,ROUND(SUM($BY71*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR71=FALSE,0,ROUND(SUM($X71*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY71=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X71),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X71)),5)","v":0},{"$f":"SUM(ROUND($CH71:$CM71,2),$CO71,$CQ71,$CS71)","v":0},false,{"$f":"ROUND(IF($CV71=FALSE,0,IF($DY71=TRUE,SUM($BZ71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ71*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV71=FALSE,0,IF($DY71=TRUE,SUM($CA71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA71*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV71=FALSE,0,IF($DY71=TRUE,SUM($CB71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB71*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV71=FALSE,0,IF($DY71=TRUE,SUM($CC71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV71=FALSE,0,IF($DY71=TRUE,SUM($CD71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD71*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV71=FALSE,0,IF($DY71=TRUE,SUM($CE71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE71*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC71=FALSE,0,IF($H71=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE71=FALSE,0,ROUND(SUM($CF71*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG71=FALSE,0,ROUND(SUM($AA71*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY71=TRUE,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA71),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA71)),5)","v":0},{"$f":"SUM(ROUND($CW71:$DB71,2),$DD71,$DF71,$DH71)","v":0},0,{"$f":"SUM(SUM($CU71*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ71*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU71*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ71*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL71,IF(VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM71,$DK71))","v":0},0,false,0,false,0,{"$f":"IF(AND($X71>0,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU71=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH71:$CM71,$CS71,$ED71,$EL71,$ET71:$EY71)-SUM($BY71*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH71:$CM71,$CS71,$ED71,$EL71,$EN71:$ES71)-SUM($BY71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X71>0,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW71=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH71:$CM71,$CO71,$CQ71,$CS71,$ED71,$EF71,$EH71,$EJ71,$ET71:$EY71)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH71:$CM71,$CO71,$CQ71,$CS71,$ED71,$EF71,$EH71,$EJ71,ET71:$EX71)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA71>0,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY71=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW71:$DB71,$DH71,$ED71,$FQ71,$FY71:$GD71)-SUM($CF71*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW71:$DB71,$DH71,$ED71,$FQ71,$FS71:$FX71)-SUM($CF71*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA71>0,VLOOKUP($A71,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA71=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW71:$DB71,$DD71,$DF71,$DH71,$FI71,$FK71,$FM71,$FO71,$FY71:$GD71)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW71:$DB71,$DD71,$DF71,$DH71,$FI71,$FK71,$FM71,$FO71,$FY71:$GD71)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E71<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC71=FALSE,0,ROUND(SUM($AE71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X71>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE71=FALSE,0,ROUND(SUM($BY71*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG71=FALSE,0,SUM($BY71*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X71>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI71=FALSE,0,SUM($BY71*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X71>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK71=TRUE,$X71>0),SUM($BY71*Account!$T$2),0)","v":0},{"$f":"IF(AND($X71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM71=FALSE,0,ROUND(SUM($BS71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM71=FALSE,0,ROUND(SUM($BT71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM71=FALSE,0,ROUND(SUM($BU71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM71=FALSE,0,ROUND(SUM($BV71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM71=FALSE,0,ROUND(SUM($BW71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM71=FALSE,0,ROUND(SUM($BX71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H71/$AD71*$X71),5),0)","v":0},{"$f":"ROUND(SUM($FA71*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ71=FALSE,$FB71,ROUND(MAX(0,SUM(SUM($ET71:$EY71)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE71=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I71","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF71*Account!$AA$2),SUM($FF71*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E71<>\"D-CARE\",Tenant!$F71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH71=FALSE,0,ROUND(SUM($AF71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA71>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A71,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY71=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ71=FALSE,0,ROUND(SUM($CF71*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA71>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA71>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL71=FALSE,0,SUM($CF71*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA71>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN71=FALSE,0,SUM($CF71*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA71>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP71=TRUE,$AA71>0),SUM($CF71*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA71>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR71=FALSE,0,ROUND(SUM($BZ71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR71=FALSE,0,ROUND(SUM($CA71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR71=FALSE,0,ROUND(SUM($CB71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR71=FALSE,0,ROUND(SUM($CC71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR71=FALSE,0,ROUND(SUM($CD71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR71=FALSE,0,ROUND(SUM($CE71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ71*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA71*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB71*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC71*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD71*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE71*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H71/$AD71*$AA71),5),0)","v":0},{"$f":"ROUND(SUM($GF71*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE71=FALSE,$GG71,ROUND(MAX(0,SUM(SUM($FY71:$GD71)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ71=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I71","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK71*Account!$AA$2),SUM($GK71*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D71<=FctrChngDts!$B$14,$E71>FctrChngDts!$B$14),AND($D71<=FctrChngDts!$C$14,$E71>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM71=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP71:$GS71))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO71,$DD71,$GP71:$GS71))","v":0},0,0,{"$f":"IF(AND($X71>0,Tenant!$E71=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX71=FALSE,0,ROUND(SUM($AE71*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA71>0,Tenant!$E71=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ71=FALSE,0,ROUND(SUM($AF71*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO71,$GT71,$GW71,$HB71,$CQ71,$DF71,$DV71,$DX71,$DZ71,$EB71),IF(Account!$Q$2=TRUE,SUM($GO71,$GU71,$GW71,$HB71,$CQ71,$DF71,$DV71,$DX71,$DZ71,$EB71),SUM($GO71,$GT71,$GU71,$GV71,$GW71,$HB71,$CQ71,$DF71,$DV71,$DX71,$DZ71,$EB71)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D71,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,8,FALSE)=TRUE,$HD71<0),0,SUM(SUM(SUM($HD71/$AD71*$HE71)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,8,FALSE)=TRUE,$HD71<0),0,SUM(SUM(SUM($HD71/$AD71*$HF71)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU71,$DJ71,$DR71,$DT71,$DV71,$DX71,$DZ71,$EB71,$ED71,$EF71,$EH71,$EJ71,$FI71,$FK71,$FM71,$FO71,$GN71,$GV71,$GY71,$HA71)/$AD71*$X71*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU71,$DJ71,$DR71,$DT71,$DV71,$DX71,$DZ71,$EB71,$ED71,$EF71,$EH71,$EJ71,$FI71,$FK71,$FM71,$FO71,$GN71,$GV71,$GY71,$HA71)/$AD71*$AA71*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E71),$AD71,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D71,FctrChngDts!$C$17<=$E71),_xlfn.DAYS($D71,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E71),$AD71,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D71,FctrChngDts!$C$19<=$E71),_xlfn.DAYS($D71,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN71*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN71*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO71*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO71*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D71,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU71*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A71,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV71*Account!$AA$2)),5)","v":0}]
[71,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G72),0,IF($F72<=$G72,SUM($G72-$F72),IF($F72>$G72,SUM((Account!$L$2-$F72)+$G72+1))))","v":0},{"$f":"IF(AND($D72>=FctrChngDts!$C$2,$D72<=FctrChngDts!$D$2),$D72,\"\")","v":""},{"$f":"IF($I72=\"\",\"\",IF($E72<=FctrChngDts!$D$2,$E72,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D72<FctrChngDts!$E$2,$E72<FctrChngDts!$E$2),AND($D72>=FctrChngDts!$F$2,$E72>=FctrChngDts!$F$2)),\"\",IF(AND($D72>=FctrChngDts!$E$2,$D72<=FctrChngDts!$F$2),$D72,FctrChngDts!$E$2))","v":""},{"$f":"IF($K72=\"\",\"\",IF(AND($J72=$K72,$E72>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K72=$J72,$E72,IF(AND($E72>=FctrChngDts!$E$2,$E72<=FctrChngDts!$F$2),$E72,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D72<DATE(YEAR(Account!$J$2),6,1),$D72>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I72<FctrChngDts!$A$2,$J72<FctrChngDts!$A$2),AND($I72>=FctrChngDts!$B$2,$J72>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I72<FctrChngDts!$A$2,$J72>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I72>=FctrChngDts!$A$2,$J72<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I72<FctrChngDts!$B$2,$J72>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K72<FctrChngDts!$A$2,$L72<FctrChngDts!$A$2),AND($K72>=FctrChngDts!$B$2,$L72>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K72<FctrChngDts!$A$2,$L72>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K72>=FctrChngDts!$A$2,$L72<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K72<FctrChngDts!$B$2,$L72>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I72=\"\",$J72=0),0,IF(AND($N72=TRUE,$I72<>0),SUM($J72-$I72+1),IF($O72=TRUE,SUM(FctrChngDts!$A$2-$I72),IF($P72=TRUE,0,IF($Q72=TRUE,SUM($J72-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I72=\"\",$J72=0),0,IF($N72=TRUE,0,IF($O72=TRUE,SUM($J72-FctrChngDts!$A$2+1),IF(AND($P72=TRUE,$I72<>0),SUM($J72-$I72+1),IF($Q72=TRUE,SUM(FctrChngDts!$B$2-$I72),0)))))","v":0},0,{"$f":"IF(OR($K72=\"\",$L72=0),0,IF(AND($R72=TRUE,$K72<>0),SUM($L72-$K72+1),IF($S72=TRUE,SUM(FctrChngDts!$A$2-$K72),IF($T72=TRUE,0,IF($U72=TRUE,SUM($L72-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K72=\"\",$L72=0),0,IF($R72=TRUE,0,IF($S72=TRUE,SUM($L72-FctrChngDts!$A$2+1),IF(AND($T72=TRUE,$K72<>0),SUM($L72-$K72+1),IF($U72=TRUE,SUM(FctrChngDts!$B$2-$K72),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A72,Tenant!$A72:$J571,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR72=FALSE,VLOOKUP($AQ72,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ72,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR72=FALSE,VLOOKUP($AQ72,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ72,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR72=FALSE,VLOOKUP($AQ72,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ72,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR72=FALSE,VLOOKUP($AQ72,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ72,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A72,Tenant!$A72:$J571,6,FALSE)","v":0},{"$f":"VLOOKUP($A72,Tenant!$A72:$J571,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG72=FALSE,0,IF($DU72=TRUE,SUM($BS72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS72*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DU72=TRUE,SUM($BT72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT72*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DU72=TRUE,SUM($BU72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU72*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DU72=TRUE,SUM($BV72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DU72=TRUE,SUM($BW72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW72*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG72=FALSE,0,IF($DU72=TRUE,SUM($BX72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX72*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN72=FALSE,0,IF($H72=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP72=FALSE,0,ROUND(SUM($BY72*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR72=FALSE,0,ROUND(SUM($X72*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY72=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X72),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X72)),5)","v":0},{"$f":"SUM(ROUND($CH72:$CM72,2),$CO72,$CQ72,$CS72)","v":0},false,{"$f":"ROUND(IF($CV72=FALSE,0,IF($DY72=TRUE,SUM($BZ72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ72*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV72=FALSE,0,IF($DY72=TRUE,SUM($CA72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA72*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV72=FALSE,0,IF($DY72=TRUE,SUM($CB72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB72*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV72=FALSE,0,IF($DY72=TRUE,SUM($CC72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC72*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV72=FALSE,0,IF($DY72=TRUE,SUM($CD72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD72*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV72=FALSE,0,IF($DY72=TRUE,SUM($CE72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE72*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC72=FALSE,0,IF($H72=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF72*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE72=FALSE,0,ROUND(SUM($CF72*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG72=FALSE,0,ROUND(SUM($AA72*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY72=TRUE,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA72),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA72)),5)","v":0},{"$f":"SUM(ROUND($CW72:$DB72,2),$DD72,$DF72,$DH72)","v":0},0,{"$f":"SUM(SUM($CU72*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ72*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU72*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ72*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL72,IF(VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM72,$DK72))","v":0},0,false,0,false,0,{"$f":"IF(AND($X72>0,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU72=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH72:$CM72,$CS72,$ED72,$EL72,$ET72:$EY72)-SUM($BY72*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH72:$CM72,$CS72,$ED72,$EL72,$EN72:$ES72)-SUM($BY72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X72>0,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW72=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH72:$CM72,$CO72,$CQ72,$CS72,$ED72,$EF72,$EH72,$EJ72,$ET72:$EY72)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH72:$CM72,$CO72,$CQ72,$CS72,$ED72,$EF72,$EH72,$EJ72,ET72:$EX72)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA72>0,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY72=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW72:$DB72,$DH72,$ED72,$FQ72,$FY72:$GD72)-SUM($CF72*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW72:$DB72,$DH72,$ED72,$FQ72,$FS72:$FX72)-SUM($CF72*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA72>0,VLOOKUP($A72,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA72=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW72:$DB72,$DD72,$DF72,$DH72,$FI72,$FK72,$FM72,$FO72,$FY72:$GD72)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW72:$DB72,$DD72,$DF72,$DH72,$FI72,$FK72,$FM72,$FO72,$FY72:$GD72)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X72>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E72<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC72=FALSE,0,ROUND(SUM($AE72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X72>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A72,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE72=FALSE,0,ROUND(SUM($BY72*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X72>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X72>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X72>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG72=FALSE,0,SUM($BY72*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X72>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI72=FALSE,0,SUM($BY72*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X72>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK72=TRUE,$X72>0),SUM($BY72*Account!$T$2),0)","v":0},{"$f":"IF(AND($X72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM72=FALSE,0,ROUND(SUM($BS72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM72=FALSE,0,ROUND(SUM($BT72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM72=FALSE,0,ROUND(SUM($BU72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM72=FALSE,0,ROUND(SUM($BV72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM72=FALSE,0,ROUND(SUM($BW72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM72=FALSE,0,ROUND(SUM($BX72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H72/$AD72*$X72),5),0)","v":0},{"$f":"ROUND(SUM($FA72*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ72=FALSE,$FB72,ROUND(MAX(0,SUM(SUM($ET72:$EY72)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE72=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I72","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF72*Account!$AA$2),SUM($FF72*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA72>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E72<>\"D-CARE\",Tenant!$F72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH72=FALSE,0,ROUND(SUM($AF72*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA72>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A72,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY72=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ72=FALSE,0,ROUND(SUM($CF72*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA72>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA72>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA72>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL72=FALSE,0,SUM($CF72*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA72>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN72=FALSE,0,SUM($CF72*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA72>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP72=TRUE,$AA72>0),SUM($CF72*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA72>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR72=FALSE,0,ROUND(SUM($BZ72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR72=FALSE,0,ROUND(SUM($CA72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR72=FALSE,0,ROUND(SUM($CB72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR72=FALSE,0,ROUND(SUM($CC72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR72=FALSE,0,ROUND(SUM($CD72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR72=FALSE,0,ROUND(SUM($CE72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ72*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA72*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB72*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC72*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD72*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE72*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H72/$AD72*$AA72),5),0)","v":0},{"$f":"ROUND(SUM($GF72*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE72=FALSE,$GG72,ROUND(MAX(0,SUM(SUM($FY72:$GD72)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ72=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I72","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK72*Account!$AA$2),SUM($GK72*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D72<=FctrChngDts!$B$14,$E72>FctrChngDts!$B$14),AND($D72<=FctrChngDts!$C$14,$E72>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM72=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP72:$GS72))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO72,$DD72,$GP72:$GS72))","v":0},0,0,{"$f":"IF(AND($X72>0,Tenant!$E72=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX72=FALSE,0,ROUND(SUM($AE72*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA72>0,Tenant!$E72=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ72=FALSE,0,ROUND(SUM($AF72*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO72,$GT72,$GW72,$HB72,$CQ72,$DF72,$DV72,$DX72,$DZ72,$EB72),IF(Account!$Q$2=TRUE,SUM($GO72,$GU72,$GW72,$HB72,$CQ72,$DF72,$DV72,$DX72,$DZ72,$EB72),SUM($GO72,$GT72,$GU72,$GV72,$GW72,$HB72,$CQ72,$DF72,$DV72,$DX72,$DZ72,$EB72)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D72,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A72,Tenant!$A:$J,8,FALSE)=TRUE,$HD72<0),0,SUM(SUM(SUM($HD72/$AD72*$HE72)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A72,Tenant!$A:$J,8,FALSE)=TRUE,$HD72<0),0,SUM(SUM(SUM($HD72/$AD72*$HF72)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU72,$DJ72,$DR72,$DT72,$DV72,$DX72,$DZ72,$EB72,$ED72,$EF72,$EH72,$EJ72,$FI72,$FK72,$FM72,$FO72,$GN72,$GV72,$GY72,$HA72)/$AD72*$X72*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU72,$DJ72,$DR72,$DT72,$DV72,$DX72,$DZ72,$EB72,$ED72,$EF72,$EH72,$EJ72,$FI72,$FK72,$FM72,$FO72,$GN72,$GV72,$GY72,$HA72)/$AD72*$AA72*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E72),$AD72,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D72,FctrChngDts!$C$17<=$E72),_xlfn.DAYS($D72,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E72),$AD72,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D72,FctrChngDts!$C$19<=$E72),_xlfn.DAYS($D72,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN72*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN72*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO72*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO72*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D72,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A72,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU72*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A72,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV72*Account!$AA$2)),5)","v":0}]
[72,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G73),0,IF($F73<=$G73,SUM($G73-$F73),IF($F73>$G73,SUM((Account!$L$2-$F73)+$G73+1))))","v":0},{"$f":"IF(AND($D73>=FctrChngDts!$C$2,$D73<=FctrChngDts!$D$2),$D73,\"\")","v":""},{"$f":"IF($I73=\"\",\"\",IF($E73<=FctrChngDts!$D$2,$E73,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D73<FctrChngDts!$E$2,$E73<FctrChngDts!$E$2),AND($D73>=FctrChngDts!$F$2,$E73>=FctrChngDts!$F$2)),\"\",IF(AND($D73>=FctrChngDts!$E$2,$D73<=FctrChngDts!$F$2),$D73,FctrChngDts!$E$2))","v":""},{"$f":"IF($K73=\"\",\"\",IF(AND($J73=$K73,$E73>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K73=$J73,$E73,IF(AND($E73>=FctrChngDts!$E$2,$E73<=FctrChngDts!$F$2),$E73,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D73<DATE(YEAR(Account!$J$2),6,1),$D73>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I73<FctrChngDts!$A$2,$J73<FctrChngDts!$A$2),AND($I73>=FctrChngDts!$B$2,$J73>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I73<FctrChngDts!$A$2,$J73>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I73>=FctrChngDts!$A$2,$J73<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I73<FctrChngDts!$B$2,$J73>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K73<FctrChngDts!$A$2,$L73<FctrChngDts!$A$2),AND($K73>=FctrChngDts!$B$2,$L73>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K73<FctrChngDts!$A$2,$L73>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K73>=FctrChngDts!$A$2,$L73<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K73<FctrChngDts!$B$2,$L73>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I73=\"\",$J73=0),0,IF(AND($N73=TRUE,$I73<>0),SUM($J73-$I73+1),IF($O73=TRUE,SUM(FctrChngDts!$A$2-$I73),IF($P73=TRUE,0,IF($Q73=TRUE,SUM($J73-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I73=\"\",$J73=0),0,IF($N73=TRUE,0,IF($O73=TRUE,SUM($J73-FctrChngDts!$A$2+1),IF(AND($P73=TRUE,$I73<>0),SUM($J73-$I73+1),IF($Q73=TRUE,SUM(FctrChngDts!$B$2-$I73),0)))))","v":0},0,{"$f":"IF(OR($K73=\"\",$L73=0),0,IF(AND($R73=TRUE,$K73<>0),SUM($L73-$K73+1),IF($S73=TRUE,SUM(FctrChngDts!$A$2-$K73),IF($T73=TRUE,0,IF($U73=TRUE,SUM($L73-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K73=\"\",$L73=0),0,IF($R73=TRUE,0,IF($S73=TRUE,SUM($L73-FctrChngDts!$A$2+1),IF(AND($T73=TRUE,$K73<>0),SUM($L73-$K73+1),IF($U73=TRUE,SUM(FctrChngDts!$B$2-$K73),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A73,Tenant!$A73:$J572,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR73=FALSE,VLOOKUP($AQ73,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ73,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR73=FALSE,VLOOKUP($AQ73,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ73,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR73=FALSE,VLOOKUP($AQ73,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ73,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR73=FALSE,VLOOKUP($AQ73,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ73,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A73,Tenant!$A73:$J572,6,FALSE)","v":0},{"$f":"VLOOKUP($A73,Tenant!$A73:$J572,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG73=FALSE,0,IF($DU73=TRUE,SUM($BS73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS73*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DU73=TRUE,SUM($BT73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT73*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DU73=TRUE,SUM($BU73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU73*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DU73=TRUE,SUM($BV73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DU73=TRUE,SUM($BW73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW73*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG73=FALSE,0,IF($DU73=TRUE,SUM($BX73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX73*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN73=FALSE,0,IF($H73=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP73=FALSE,0,ROUND(SUM($BY73*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR73=FALSE,0,ROUND(SUM($X73*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY73=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X73),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X73)),5)","v":0},{"$f":"SUM(ROUND($CH73:$CM73,2),$CO73,$CQ73,$CS73)","v":0},false,{"$f":"ROUND(IF($CV73=FALSE,0,IF($DY73=TRUE,SUM($BZ73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ73*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV73=FALSE,0,IF($DY73=TRUE,SUM($CA73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA73*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV73=FALSE,0,IF($DY73=TRUE,SUM($CB73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB73*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV73=FALSE,0,IF($DY73=TRUE,SUM($CC73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV73=FALSE,0,IF($DY73=TRUE,SUM($CD73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD73*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV73=FALSE,0,IF($DY73=TRUE,SUM($CE73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE73*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC73=FALSE,0,IF($H73=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE73=FALSE,0,ROUND(SUM($CF73*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG73=FALSE,0,ROUND(SUM($AA73*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY73=TRUE,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA73),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA73)),5)","v":0},{"$f":"SUM(ROUND($CW73:$DB73,2),$DD73,$DF73,$DH73)","v":0},0,{"$f":"SUM(SUM($CU73*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ73*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU73*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ73*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL73,IF(VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM73,$DK73))","v":0},0,false,0,false,0,{"$f":"IF(AND($X73>0,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU73=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH73:$CM73,$CS73,$ED73,$EL73,$ET73:$EY73)-SUM($BY73*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH73:$CM73,$CS73,$ED73,$EL73,$EN73:$ES73)-SUM($BY73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X73>0,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW73=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH73:$CM73,$CO73,$CQ73,$CS73,$ED73,$EF73,$EH73,$EJ73,$ET73:$EY73)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH73:$CM73,$CO73,$CQ73,$CS73,$ED73,$EF73,$EH73,$EJ73,ET73:$EX73)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA73>0,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY73=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW73:$DB73,$DH73,$ED73,$FQ73,$FY73:$GD73)-SUM($CF73*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW73:$DB73,$DH73,$ED73,$FQ73,$FS73:$FX73)-SUM($CF73*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA73>0,VLOOKUP($A73,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA73=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW73:$DB73,$DD73,$DF73,$DH73,$FI73,$FK73,$FM73,$FO73,$FY73:$GD73)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW73:$DB73,$DD73,$DF73,$DH73,$FI73,$FK73,$FM73,$FO73,$FY73:$GD73)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E73<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC73=FALSE,0,ROUND(SUM($AE73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X73>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE73=FALSE,0,ROUND(SUM($BY73*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG73=FALSE,0,SUM($BY73*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X73>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI73=FALSE,0,SUM($BY73*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X73>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK73=TRUE,$X73>0),SUM($BY73*Account!$T$2),0)","v":0},{"$f":"IF(AND($X73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM73=FALSE,0,ROUND(SUM($BS73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM73=FALSE,0,ROUND(SUM($BT73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM73=FALSE,0,ROUND(SUM($BU73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM73=FALSE,0,ROUND(SUM($BV73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM73=FALSE,0,ROUND(SUM($BW73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM73=FALSE,0,ROUND(SUM($BX73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H73/$AD73*$X73),5),0)","v":0},{"$f":"ROUND(SUM($FA73*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ73=FALSE,$FB73,ROUND(MAX(0,SUM(SUM($ET73:$EY73)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE73=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I73","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF73*Account!$AA$2),SUM($FF73*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E73<>\"D-CARE\",Tenant!$F73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH73=FALSE,0,ROUND(SUM($AF73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA73>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A73,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY73=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ73=FALSE,0,ROUND(SUM($CF73*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA73>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA73>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL73=FALSE,0,SUM($CF73*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA73>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN73=FALSE,0,SUM($CF73*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA73>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP73=TRUE,$AA73>0),SUM($CF73*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA73>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR73=FALSE,0,ROUND(SUM($BZ73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR73=FALSE,0,ROUND(SUM($CA73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR73=FALSE,0,ROUND(SUM($CB73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR73=FALSE,0,ROUND(SUM($CC73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR73=FALSE,0,ROUND(SUM($CD73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR73=FALSE,0,ROUND(SUM($CE73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ73*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA73*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB73*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC73*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD73*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE73*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H73/$AD73*$AA73),5),0)","v":0},{"$f":"ROUND(SUM($GF73*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE73=FALSE,$GG73,ROUND(MAX(0,SUM(SUM($FY73:$GD73)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ73=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I73","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK73*Account!$AA$2),SUM($GK73*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D73<=FctrChngDts!$B$14,$E73>FctrChngDts!$B$14),AND($D73<=FctrChngDts!$C$14,$E73>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM73=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP73:$GS73))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO73,$DD73,$GP73:$GS73))","v":0},0,0,{"$f":"IF(AND($X73>0,Tenant!$E73=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX73=FALSE,0,ROUND(SUM($AE73*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA73>0,Tenant!$E73=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ73=FALSE,0,ROUND(SUM($AF73*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO73,$GT73,$GW73,$HB73,$CQ73,$DF73,$DV73,$DX73,$DZ73,$EB73),IF(Account!$Q$2=TRUE,SUM($GO73,$GU73,$GW73,$HB73,$CQ73,$DF73,$DV73,$DX73,$DZ73,$EB73),SUM($GO73,$GT73,$GU73,$GV73,$GW73,$HB73,$CQ73,$DF73,$DV73,$DX73,$DZ73,$EB73)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D73,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,8,FALSE)=TRUE,$HD73<0),0,SUM(SUM(SUM($HD73/$AD73*$HE73)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,8,FALSE)=TRUE,$HD73<0),0,SUM(SUM(SUM($HD73/$AD73*$HF73)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU73,$DJ73,$DR73,$DT73,$DV73,$DX73,$DZ73,$EB73,$ED73,$EF73,$EH73,$EJ73,$FI73,$FK73,$FM73,$FO73,$GN73,$GV73,$GY73,$HA73)/$AD73*$X73*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU73,$DJ73,$DR73,$DT73,$DV73,$DX73,$DZ73,$EB73,$ED73,$EF73,$EH73,$EJ73,$FI73,$FK73,$FM73,$FO73,$GN73,$GV73,$GY73,$HA73)/$AD73*$AA73*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E73),$AD73,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D73,FctrChngDts!$C$17<=$E73),_xlfn.DAYS($D73,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E73),$AD73,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D73,FctrChngDts!$C$19<=$E73),_xlfn.DAYS($D73,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN73*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN73*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO73*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO73*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D73,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU73*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A73,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV73*Account!$AA$2)),5)","v":0}]
[73,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G74),0,IF($F74<=$G74,SUM($G74-$F74),IF($F74>$G74,SUM((Account!$L$2-$F74)+$G74+1))))","v":0},{"$f":"IF(AND($D74>=FctrChngDts!$C$2,$D74<=FctrChngDts!$D$2),$D74,\"\")","v":""},{"$f":"IF($I74=\"\",\"\",IF($E74<=FctrChngDts!$D$2,$E74,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D74<FctrChngDts!$E$2,$E74<FctrChngDts!$E$2),AND($D74>=FctrChngDts!$F$2,$E74>=FctrChngDts!$F$2)),\"\",IF(AND($D74>=FctrChngDts!$E$2,$D74<=FctrChngDts!$F$2),$D74,FctrChngDts!$E$2))","v":""},{"$f":"IF($K74=\"\",\"\",IF(AND($J74=$K74,$E74>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K74=$J74,$E74,IF(AND($E74>=FctrChngDts!$E$2,$E74<=FctrChngDts!$F$2),$E74,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D74<DATE(YEAR(Account!$J$2),6,1),$D74>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I74<FctrChngDts!$A$2,$J74<FctrChngDts!$A$2),AND($I74>=FctrChngDts!$B$2,$J74>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I74<FctrChngDts!$A$2,$J74>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I74>=FctrChngDts!$A$2,$J74<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I74<FctrChngDts!$B$2,$J74>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K74<FctrChngDts!$A$2,$L74<FctrChngDts!$A$2),AND($K74>=FctrChngDts!$B$2,$L74>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K74<FctrChngDts!$A$2,$L74>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K74>=FctrChngDts!$A$2,$L74<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K74<FctrChngDts!$B$2,$L74>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I74=\"\",$J74=0),0,IF(AND($N74=TRUE,$I74<>0),SUM($J74-$I74+1),IF($O74=TRUE,SUM(FctrChngDts!$A$2-$I74),IF($P74=TRUE,0,IF($Q74=TRUE,SUM($J74-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I74=\"\",$J74=0),0,IF($N74=TRUE,0,IF($O74=TRUE,SUM($J74-FctrChngDts!$A$2+1),IF(AND($P74=TRUE,$I74<>0),SUM($J74-$I74+1),IF($Q74=TRUE,SUM(FctrChngDts!$B$2-$I74),0)))))","v":0},0,{"$f":"IF(OR($K74=\"\",$L74=0),0,IF(AND($R74=TRUE,$K74<>0),SUM($L74-$K74+1),IF($S74=TRUE,SUM(FctrChngDts!$A$2-$K74),IF($T74=TRUE,0,IF($U74=TRUE,SUM($L74-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K74=\"\",$L74=0),0,IF($R74=TRUE,0,IF($S74=TRUE,SUM($L74-FctrChngDts!$A$2+1),IF(AND($T74=TRUE,$K74<>0),SUM($L74-$K74+1),IF($U74=TRUE,SUM(FctrChngDts!$B$2-$K74),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A74,Tenant!$A74:$J573,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR74=FALSE,VLOOKUP($AQ74,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ74,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR74=FALSE,VLOOKUP($AQ74,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ74,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR74=FALSE,VLOOKUP($AQ74,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ74,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR74=FALSE,VLOOKUP($AQ74,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ74,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A74,Tenant!$A74:$J573,6,FALSE)","v":0},{"$f":"VLOOKUP($A74,Tenant!$A74:$J573,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG74=FALSE,0,IF($DU74=TRUE,SUM($BS74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS74*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DU74=TRUE,SUM($BT74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT74*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DU74=TRUE,SUM($BU74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU74*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DU74=TRUE,SUM($BV74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DU74=TRUE,SUM($BW74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW74*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG74=FALSE,0,IF($DU74=TRUE,SUM($BX74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX74*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN74=FALSE,0,IF($H74=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP74=FALSE,0,ROUND(SUM($BY74*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR74=FALSE,0,ROUND(SUM($X74*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY74=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X74),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X74)),5)","v":0},{"$f":"SUM(ROUND($CH74:$CM74,2),$CO74,$CQ74,$CS74)","v":0},false,{"$f":"ROUND(IF($CV74=FALSE,0,IF($DY74=TRUE,SUM($BZ74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ74*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV74=FALSE,0,IF($DY74=TRUE,SUM($CA74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA74*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV74=FALSE,0,IF($DY74=TRUE,SUM($CB74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB74*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV74=FALSE,0,IF($DY74=TRUE,SUM($CC74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC74*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV74=FALSE,0,IF($DY74=TRUE,SUM($CD74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD74*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV74=FALSE,0,IF($DY74=TRUE,SUM($CE74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE74*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC74=FALSE,0,IF($H74=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF74*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE74=FALSE,0,ROUND(SUM($CF74*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG74=FALSE,0,ROUND(SUM($AA74*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY74=TRUE,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA74),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA74)),5)","v":0},{"$f":"SUM(ROUND($CW74:$DB74,2),$DD74,$DF74,$DH74)","v":0},0,{"$f":"SUM(SUM($CU74*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ74*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU74*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ74*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL74,IF(VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM74,$DK74))","v":0},0,false,0,false,0,{"$f":"IF(AND($X74>0,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU74=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH74:$CM74,$CS74,$ED74,$EL74,$ET74:$EY74)-SUM($BY74*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH74:$CM74,$CS74,$ED74,$EL74,$EN74:$ES74)-SUM($BY74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X74>0,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW74=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH74:$CM74,$CO74,$CQ74,$CS74,$ED74,$EF74,$EH74,$EJ74,$ET74:$EY74)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH74:$CM74,$CO74,$CQ74,$CS74,$ED74,$EF74,$EH74,$EJ74,ET74:$EX74)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA74>0,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY74=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW74:$DB74,$DH74,$ED74,$FQ74,$FY74:$GD74)-SUM($CF74*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW74:$DB74,$DH74,$ED74,$FQ74,$FS74:$FX74)-SUM($CF74*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA74>0,VLOOKUP($A74,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA74=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW74:$DB74,$DD74,$DF74,$DH74,$FI74,$FK74,$FM74,$FO74,$FY74:$GD74)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW74:$DB74,$DD74,$DF74,$DH74,$FI74,$FK74,$FM74,$FO74,$FY74:$GD74)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X74>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E74<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC74=FALSE,0,ROUND(SUM($AE74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X74>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A74,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE74=FALSE,0,ROUND(SUM($BY74*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X74>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X74>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X74>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG74=FALSE,0,SUM($BY74*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X74>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI74=FALSE,0,SUM($BY74*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X74>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK74=TRUE,$X74>0),SUM($BY74*Account!$T$2),0)","v":0},{"$f":"IF(AND($X74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM74=FALSE,0,ROUND(SUM($BS74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM74=FALSE,0,ROUND(SUM($BT74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM74=FALSE,0,ROUND(SUM($BU74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM74=FALSE,0,ROUND(SUM($BV74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM74=FALSE,0,ROUND(SUM($BW74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM74=FALSE,0,ROUND(SUM($BX74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H74/$AD74*$X74),5),0)","v":0},{"$f":"ROUND(SUM($FA74*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ74=FALSE,$FB74,ROUND(MAX(0,SUM(SUM($ET74:$EY74)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE74=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I74","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF74*Account!$AA$2),SUM($FF74*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA74>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E74<>\"D-CARE\",Tenant!$F74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH74=FALSE,0,ROUND(SUM($AF74*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA74>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A74,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY74=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ74=FALSE,0,ROUND(SUM($CF74*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA74>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA74>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA74>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL74=FALSE,0,SUM($CF74*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA74>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN74=FALSE,0,SUM($CF74*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA74>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP74=TRUE,$AA74>0),SUM($CF74*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA74>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR74=FALSE,0,ROUND(SUM($BZ74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR74=FALSE,0,ROUND(SUM($CA74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR74=FALSE,0,ROUND(SUM($CB74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR74=FALSE,0,ROUND(SUM($CC74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR74=FALSE,0,ROUND(SUM($CD74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR74=FALSE,0,ROUND(SUM($CE74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ74*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA74*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB74*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC74*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD74*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE74*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H74/$AD74*$AA74),5),0)","v":0},{"$f":"ROUND(SUM($GF74*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE74=FALSE,$GG74,ROUND(MAX(0,SUM(SUM($FY74:$GD74)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ74=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I74","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK74*Account!$AA$2),SUM($GK74*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D74<=FctrChngDts!$B$14,$E74>FctrChngDts!$B$14),AND($D74<=FctrChngDts!$C$14,$E74>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM74=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP74:$GS74))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO74,$DD74,$GP74:$GS74))","v":0},0,0,{"$f":"IF(AND($X74>0,Tenant!$E74=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX74=FALSE,0,ROUND(SUM($AE74*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA74>0,Tenant!$E74=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ74=FALSE,0,ROUND(SUM($AF74*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO74,$GT74,$GW74,$HB74,$CQ74,$DF74,$DV74,$DX74,$DZ74,$EB74),IF(Account!$Q$2=TRUE,SUM($GO74,$GU74,$GW74,$HB74,$CQ74,$DF74,$DV74,$DX74,$DZ74,$EB74),SUM($GO74,$GT74,$GU74,$GV74,$GW74,$HB74,$CQ74,$DF74,$DV74,$DX74,$DZ74,$EB74)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D74,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A74,Tenant!$A:$J,8,FALSE)=TRUE,$HD74<0),0,SUM(SUM(SUM($HD74/$AD74*$HE74)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A74,Tenant!$A:$J,8,FALSE)=TRUE,$HD74<0),0,SUM(SUM(SUM($HD74/$AD74*$HF74)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU74,$DJ74,$DR74,$DT74,$DV74,$DX74,$DZ74,$EB74,$ED74,$EF74,$EH74,$EJ74,$FI74,$FK74,$FM74,$FO74,$GN74,$GV74,$GY74,$HA74)/$AD74*$X74*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU74,$DJ74,$DR74,$DT74,$DV74,$DX74,$DZ74,$EB74,$ED74,$EF74,$EH74,$EJ74,$FI74,$FK74,$FM74,$FO74,$GN74,$GV74,$GY74,$HA74)/$AD74*$AA74*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E74),$AD74,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D74,FctrChngDts!$C$17<=$E74),_xlfn.DAYS($D74,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E74),$AD74,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D74,FctrChngDts!$C$19<=$E74),_xlfn.DAYS($D74,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN74*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN74*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO74*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO74*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D74,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A74,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU74*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A74,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV74*Account!$AA$2)),5)","v":0}]
[74,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G75),0,IF($F75<=$G75,SUM($G75-$F75),IF($F75>$G75,SUM((Account!$L$2-$F75)+$G75+1))))","v":0},{"$f":"IF(AND($D75>=FctrChngDts!$C$2,$D75<=FctrChngDts!$D$2),$D75,\"\")","v":""},{"$f":"IF($I75=\"\",\"\",IF($E75<=FctrChngDts!$D$2,$E75,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D75<FctrChngDts!$E$2,$E75<FctrChngDts!$E$2),AND($D75>=FctrChngDts!$F$2,$E75>=FctrChngDts!$F$2)),\"\",IF(AND($D75>=FctrChngDts!$E$2,$D75<=FctrChngDts!$F$2),$D75,FctrChngDts!$E$2))","v":""},{"$f":"IF($K75=\"\",\"\",IF(AND($J75=$K75,$E75>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K75=$J75,$E75,IF(AND($E75>=FctrChngDts!$E$2,$E75<=FctrChngDts!$F$2),$E75,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D75<DATE(YEAR(Account!$J$2),6,1),$D75>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I75<FctrChngDts!$A$2,$J75<FctrChngDts!$A$2),AND($I75>=FctrChngDts!$B$2,$J75>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I75<FctrChngDts!$A$2,$J75>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I75>=FctrChngDts!$A$2,$J75<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I75<FctrChngDts!$B$2,$J75>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K75<FctrChngDts!$A$2,$L75<FctrChngDts!$A$2),AND($K75>=FctrChngDts!$B$2,$L75>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K75<FctrChngDts!$A$2,$L75>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K75>=FctrChngDts!$A$2,$L75<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K75<FctrChngDts!$B$2,$L75>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I75=\"\",$J75=0),0,IF(AND($N75=TRUE,$I75<>0),SUM($J75-$I75+1),IF($O75=TRUE,SUM(FctrChngDts!$A$2-$I75),IF($P75=TRUE,0,IF($Q75=TRUE,SUM($J75-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I75=\"\",$J75=0),0,IF($N75=TRUE,0,IF($O75=TRUE,SUM($J75-FctrChngDts!$A$2+1),IF(AND($P75=TRUE,$I75<>0),SUM($J75-$I75+1),IF($Q75=TRUE,SUM(FctrChngDts!$B$2-$I75),0)))))","v":0},0,{"$f":"IF(OR($K75=\"\",$L75=0),0,IF(AND($R75=TRUE,$K75<>0),SUM($L75-$K75+1),IF($S75=TRUE,SUM(FctrChngDts!$A$2-$K75),IF($T75=TRUE,0,IF($U75=TRUE,SUM($L75-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K75=\"\",$L75=0),0,IF($R75=TRUE,0,IF($S75=TRUE,SUM($L75-FctrChngDts!$A$2+1),IF(AND($T75=TRUE,$K75<>0),SUM($L75-$K75+1),IF($U75=TRUE,SUM(FctrChngDts!$B$2-$K75),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A75,Tenant!$A75:$J574,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR75=FALSE,VLOOKUP($AQ75,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ75,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR75=FALSE,VLOOKUP($AQ75,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ75,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR75=FALSE,VLOOKUP($AQ75,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ75,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR75=FALSE,VLOOKUP($AQ75,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ75,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A75,Tenant!$A75:$J574,6,FALSE)","v":0},{"$f":"VLOOKUP($A75,Tenant!$A75:$J574,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG75=FALSE,0,IF($DU75=TRUE,SUM($BS75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS75*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DU75=TRUE,SUM($BT75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT75*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DU75=TRUE,SUM($BU75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU75*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DU75=TRUE,SUM($BV75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DU75=TRUE,SUM($BW75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW75*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG75=FALSE,0,IF($DU75=TRUE,SUM($BX75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX75*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN75=FALSE,0,IF($H75=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP75=FALSE,0,ROUND(SUM($BY75*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR75=FALSE,0,ROUND(SUM($X75*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY75=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X75),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X75)),5)","v":0},{"$f":"SUM(ROUND($CH75:$CM75,2),$CO75,$CQ75,$CS75)","v":0},false,{"$f":"ROUND(IF($CV75=FALSE,0,IF($DY75=TRUE,SUM($BZ75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ75*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV75=FALSE,0,IF($DY75=TRUE,SUM($CA75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA75*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV75=FALSE,0,IF($DY75=TRUE,SUM($CB75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB75*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV75=FALSE,0,IF($DY75=TRUE,SUM($CC75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC75*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV75=FALSE,0,IF($DY75=TRUE,SUM($CD75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD75*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV75=FALSE,0,IF($DY75=TRUE,SUM($CE75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE75*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC75=FALSE,0,IF($H75=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF75*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE75=FALSE,0,ROUND(SUM($CF75*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG75=FALSE,0,ROUND(SUM($AA75*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY75=TRUE,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA75),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA75)),5)","v":0},{"$f":"SUM(ROUND($CW75:$DB75,2),$DD75,$DF75,$DH75)","v":0},0,{"$f":"SUM(SUM($CU75*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ75*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU75*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ75*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL75,IF(VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM75,$DK75))","v":0},0,false,0,false,0,{"$f":"IF(AND($X75>0,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU75=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH75:$CM75,$CS75,$ED75,$EL75,$ET75:$EY75)-SUM($BY75*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH75:$CM75,$CS75,$ED75,$EL75,$EN75:$ES75)-SUM($BY75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X75>0,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW75=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH75:$CM75,$CO75,$CQ75,$CS75,$ED75,$EF75,$EH75,$EJ75,$ET75:$EY75)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH75:$CM75,$CO75,$CQ75,$CS75,$ED75,$EF75,$EH75,$EJ75,ET75:$EX75)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA75>0,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY75=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW75:$DB75,$DH75,$ED75,$FQ75,$FY75:$GD75)-SUM($CF75*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW75:$DB75,$DH75,$ED75,$FQ75,$FS75:$FX75)-SUM($CF75*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA75>0,VLOOKUP($A75,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA75=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW75:$DB75,$DD75,$DF75,$DH75,$FI75,$FK75,$FM75,$FO75,$FY75:$GD75)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW75:$DB75,$DD75,$DF75,$DH75,$FI75,$FK75,$FM75,$FO75,$FY75:$GD75)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X75>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E75<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC75=FALSE,0,ROUND(SUM($AE75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X75>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A75,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE75=FALSE,0,ROUND(SUM($BY75*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X75>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X75>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X75>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG75=FALSE,0,SUM($BY75*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X75>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI75=FALSE,0,SUM($BY75*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X75>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK75=TRUE,$X75>0),SUM($BY75*Account!$T$2),0)","v":0},{"$f":"IF(AND($X75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM75=FALSE,0,ROUND(SUM($BS75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM75=FALSE,0,ROUND(SUM($BT75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM75=FALSE,0,ROUND(SUM($BU75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM75=FALSE,0,ROUND(SUM($BV75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM75=FALSE,0,ROUND(SUM($BW75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM75=FALSE,0,ROUND(SUM($BX75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H75/$AD75*$X75),5),0)","v":0},{"$f":"ROUND(SUM($FA75*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ75=FALSE,$FB75,ROUND(MAX(0,SUM(SUM($ET75:$EY75)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE75=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I75","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF75*Account!$AA$2),SUM($FF75*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA75>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E75<>\"D-CARE\",Tenant!$F75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH75=FALSE,0,ROUND(SUM($AF75*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA75>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A75,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY75=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ75=FALSE,0,ROUND(SUM($CF75*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA75>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA75>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA75>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL75=FALSE,0,SUM($CF75*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA75>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN75=FALSE,0,SUM($CF75*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA75>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP75=TRUE,$AA75>0),SUM($CF75*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA75>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR75=FALSE,0,ROUND(SUM($BZ75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR75=FALSE,0,ROUND(SUM($CA75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR75=FALSE,0,ROUND(SUM($CB75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR75=FALSE,0,ROUND(SUM($CC75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR75=FALSE,0,ROUND(SUM($CD75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR75=FALSE,0,ROUND(SUM($CE75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ75*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA75*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB75*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC75*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD75*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE75*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H75/$AD75*$AA75),5),0)","v":0},{"$f":"ROUND(SUM($GF75*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE75=FALSE,$GG75,ROUND(MAX(0,SUM(SUM($FY75:$GD75)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ75=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I75","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK75*Account!$AA$2),SUM($GK75*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D75<=FctrChngDts!$B$14,$E75>FctrChngDts!$B$14),AND($D75<=FctrChngDts!$C$14,$E75>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM75=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP75:$GS75))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO75,$DD75,$GP75:$GS75))","v":0},0,0,{"$f":"IF(AND($X75>0,Tenant!$E75=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX75=FALSE,0,ROUND(SUM($AE75*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA75>0,Tenant!$E75=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ75=FALSE,0,ROUND(SUM($AF75*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO75,$GT75,$GW75,$HB75,$CQ75,$DF75,$DV75,$DX75,$DZ75,$EB75),IF(Account!$Q$2=TRUE,SUM($GO75,$GU75,$GW75,$HB75,$CQ75,$DF75,$DV75,$DX75,$DZ75,$EB75),SUM($GO75,$GT75,$GU75,$GV75,$GW75,$HB75,$CQ75,$DF75,$DV75,$DX75,$DZ75,$EB75)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D75,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A75,Tenant!$A:$J,8,FALSE)=TRUE,$HD75<0),0,SUM(SUM(SUM($HD75/$AD75*$HE75)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A75,Tenant!$A:$J,8,FALSE)=TRUE,$HD75<0),0,SUM(SUM(SUM($HD75/$AD75*$HF75)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU75,$DJ75,$DR75,$DT75,$DV75,$DX75,$DZ75,$EB75,$ED75,$EF75,$EH75,$EJ75,$FI75,$FK75,$FM75,$FO75,$GN75,$GV75,$GY75,$HA75)/$AD75*$X75*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU75,$DJ75,$DR75,$DT75,$DV75,$DX75,$DZ75,$EB75,$ED75,$EF75,$EH75,$EJ75,$FI75,$FK75,$FM75,$FO75,$GN75,$GV75,$GY75,$HA75)/$AD75*$AA75*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E75),$AD75,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D75,FctrChngDts!$C$17<=$E75),_xlfn.DAYS($D75,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E75),$AD75,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D75,FctrChngDts!$C$19<=$E75),_xlfn.DAYS($D75,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN75*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN75*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO75*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO75*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D75,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A75,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU75*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A75,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV75*Account!$AA$2)),5)","v":0}]
[75,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G76),0,IF($F76<=$G76,SUM($G76-$F76),IF($F76>$G76,SUM((Account!$L$2-$F76)+$G76+1))))","v":0},{"$f":"IF(AND($D76>=FctrChngDts!$C$2,$D76<=FctrChngDts!$D$2),$D76,\"\")","v":""},{"$f":"IF($I76=\"\",\"\",IF($E76<=FctrChngDts!$D$2,$E76,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D76<FctrChngDts!$E$2,$E76<FctrChngDts!$E$2),AND($D76>=FctrChngDts!$F$2,$E76>=FctrChngDts!$F$2)),\"\",IF(AND($D76>=FctrChngDts!$E$2,$D76<=FctrChngDts!$F$2),$D76,FctrChngDts!$E$2))","v":""},{"$f":"IF($K76=\"\",\"\",IF(AND($J76=$K76,$E76>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K76=$J76,$E76,IF(AND($E76>=FctrChngDts!$E$2,$E76<=FctrChngDts!$F$2),$E76,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D76<DATE(YEAR(Account!$J$2),6,1),$D76>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I76<FctrChngDts!$A$2,$J76<FctrChngDts!$A$2),AND($I76>=FctrChngDts!$B$2,$J76>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I76<FctrChngDts!$A$2,$J76>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I76>=FctrChngDts!$A$2,$J76<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I76<FctrChngDts!$B$2,$J76>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K76<FctrChngDts!$A$2,$L76<FctrChngDts!$A$2),AND($K76>=FctrChngDts!$B$2,$L76>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K76<FctrChngDts!$A$2,$L76>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K76>=FctrChngDts!$A$2,$L76<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K76<FctrChngDts!$B$2,$L76>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I76=\"\",$J76=0),0,IF(AND($N76=TRUE,$I76<>0),SUM($J76-$I76+1),IF($O76=TRUE,SUM(FctrChngDts!$A$2-$I76),IF($P76=TRUE,0,IF($Q76=TRUE,SUM($J76-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I76=\"\",$J76=0),0,IF($N76=TRUE,0,IF($O76=TRUE,SUM($J76-FctrChngDts!$A$2+1),IF(AND($P76=TRUE,$I76<>0),SUM($J76-$I76+1),IF($Q76=TRUE,SUM(FctrChngDts!$B$2-$I76),0)))))","v":0},0,{"$f":"IF(OR($K76=\"\",$L76=0),0,IF(AND($R76=TRUE,$K76<>0),SUM($L76-$K76+1),IF($S76=TRUE,SUM(FctrChngDts!$A$2-$K76),IF($T76=TRUE,0,IF($U76=TRUE,SUM($L76-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K76=\"\",$L76=0),0,IF($R76=TRUE,0,IF($S76=TRUE,SUM($L76-FctrChngDts!$A$2+1),IF(AND($T76=TRUE,$K76<>0),SUM($L76-$K76+1),IF($U76=TRUE,SUM(FctrChngDts!$B$2-$K76),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A76,Tenant!$A76:$J575,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR76=FALSE,VLOOKUP($AQ76,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ76,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR76=FALSE,VLOOKUP($AQ76,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ76,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR76=FALSE,VLOOKUP($AQ76,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ76,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR76=FALSE,VLOOKUP($AQ76,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ76,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A76,Tenant!$A76:$J575,6,FALSE)","v":0},{"$f":"VLOOKUP($A76,Tenant!$A76:$J575,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG76=FALSE,0,IF($DU76=TRUE,SUM($BS76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS76*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DU76=TRUE,SUM($BT76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT76*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DU76=TRUE,SUM($BU76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU76*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DU76=TRUE,SUM($BV76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DU76=TRUE,SUM($BW76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW76*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG76=FALSE,0,IF($DU76=TRUE,SUM($BX76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX76*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN76=FALSE,0,IF($H76=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP76=FALSE,0,ROUND(SUM($BY76*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR76=FALSE,0,ROUND(SUM($X76*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY76=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X76),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X76)),5)","v":0},{"$f":"SUM(ROUND($CH76:$CM76,2),$CO76,$CQ76,$CS76)","v":0},false,{"$f":"ROUND(IF($CV76=FALSE,0,IF($DY76=TRUE,SUM($BZ76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ76*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV76=FALSE,0,IF($DY76=TRUE,SUM($CA76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA76*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV76=FALSE,0,IF($DY76=TRUE,SUM($CB76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB76*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV76=FALSE,0,IF($DY76=TRUE,SUM($CC76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC76*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV76=FALSE,0,IF($DY76=TRUE,SUM($CD76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD76*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV76=FALSE,0,IF($DY76=TRUE,SUM($CE76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE76*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC76=FALSE,0,IF($H76=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF76*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE76=FALSE,0,ROUND(SUM($CF76*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG76=FALSE,0,ROUND(SUM($AA76*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY76=TRUE,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA76),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA76)),5)","v":0},{"$f":"SUM(ROUND($CW76:$DB76,2),$DD76,$DF76,$DH76)","v":0},0,{"$f":"SUM(SUM($CU76*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ76*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU76*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ76*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL76,IF(VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM76,$DK76))","v":0},0,false,0,false,0,{"$f":"IF(AND($X76>0,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU76=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH76:$CM76,$CS76,$ED76,$EL76,$ET76:$EY76)-SUM($BY76*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH76:$CM76,$CS76,$ED76,$EL76,$EN76:$ES76)-SUM($BY76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X76>0,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW76=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH76:$CM76,$CO76,$CQ76,$CS76,$ED76,$EF76,$EH76,$EJ76,$ET76:$EY76)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH76:$CM76,$CO76,$CQ76,$CS76,$ED76,$EF76,$EH76,$EJ76,ET76:$EX76)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA76>0,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY76=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW76:$DB76,$DH76,$ED76,$FQ76,$FY76:$GD76)-SUM($CF76*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW76:$DB76,$DH76,$ED76,$FQ76,$FS76:$FX76)-SUM($CF76*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA76>0,VLOOKUP($A76,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA76=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW76:$DB76,$DD76,$DF76,$DH76,$FI76,$FK76,$FM76,$FO76,$FY76:$GD76)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW76:$DB76,$DD76,$DF76,$DH76,$FI76,$FK76,$FM76,$FO76,$FY76:$GD76)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X76>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E76<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC76=FALSE,0,ROUND(SUM($AE76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X76>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A76,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE76=FALSE,0,ROUND(SUM($BY76*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X76>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X76>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X76>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG76=FALSE,0,SUM($BY76*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X76>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI76=FALSE,0,SUM($BY76*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X76>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK76=TRUE,$X76>0),SUM($BY76*Account!$T$2),0)","v":0},{"$f":"IF(AND($X76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM76=FALSE,0,ROUND(SUM($BS76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM76=FALSE,0,ROUND(SUM($BT76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM76=FALSE,0,ROUND(SUM($BU76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM76=FALSE,0,ROUND(SUM($BV76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM76=FALSE,0,ROUND(SUM($BW76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM76=FALSE,0,ROUND(SUM($BX76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H76/$AD76*$X76),5),0)","v":0},{"$f":"ROUND(SUM($FA76*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ76=FALSE,$FB76,ROUND(MAX(0,SUM(SUM($ET76:$EY76)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE76=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I76","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF76*Account!$AA$2),SUM($FF76*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA76>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E76<>\"D-CARE\",Tenant!$F76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH76=FALSE,0,ROUND(SUM($AF76*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA76>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A76,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY76=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ76=FALSE,0,ROUND(SUM($CF76*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA76>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA76>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA76>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL76=FALSE,0,SUM($CF76*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA76>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN76=FALSE,0,SUM($CF76*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA76>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP76=TRUE,$AA76>0),SUM($CF76*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA76>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR76=FALSE,0,ROUND(SUM($BZ76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR76=FALSE,0,ROUND(SUM($CA76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR76=FALSE,0,ROUND(SUM($CB76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR76=FALSE,0,ROUND(SUM($CC76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR76=FALSE,0,ROUND(SUM($CD76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR76=FALSE,0,ROUND(SUM($CE76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ76*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA76*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB76*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC76*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD76*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE76*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H76/$AD76*$AA76),5),0)","v":0},{"$f":"ROUND(SUM($GF76*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE76=FALSE,$GG76,ROUND(MAX(0,SUM(SUM($FY76:$GD76)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ76=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I76","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK76*Account!$AA$2),SUM($GK76*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D76<=FctrChngDts!$B$14,$E76>FctrChngDts!$B$14),AND($D76<=FctrChngDts!$C$14,$E76>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM76=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP76:$GS76))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO76,$DD76,$GP76:$GS76))","v":0},0,0,{"$f":"IF(AND($X76>0,Tenant!$E76=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX76=FALSE,0,ROUND(SUM($AE76*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA76>0,Tenant!$E76=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ76=FALSE,0,ROUND(SUM($AF76*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO76,$GT76,$GW76,$HB76,$CQ76,$DF76,$DV76,$DX76,$DZ76,$EB76),IF(Account!$Q$2=TRUE,SUM($GO76,$GU76,$GW76,$HB76,$CQ76,$DF76,$DV76,$DX76,$DZ76,$EB76),SUM($GO76,$GT76,$GU76,$GV76,$GW76,$HB76,$CQ76,$DF76,$DV76,$DX76,$DZ76,$EB76)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D76,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A76,Tenant!$A:$J,8,FALSE)=TRUE,$HD76<0),0,SUM(SUM(SUM($HD76/$AD76*$HE76)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A76,Tenant!$A:$J,8,FALSE)=TRUE,$HD76<0),0,SUM(SUM(SUM($HD76/$AD76*$HF76)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU76,$DJ76,$DR76,$DT76,$DV76,$DX76,$DZ76,$EB76,$ED76,$EF76,$EH76,$EJ76,$FI76,$FK76,$FM76,$FO76,$GN76,$GV76,$GY76,$HA76)/$AD76*$X76*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU76,$DJ76,$DR76,$DT76,$DV76,$DX76,$DZ76,$EB76,$ED76,$EF76,$EH76,$EJ76,$FI76,$FK76,$FM76,$FO76,$GN76,$GV76,$GY76,$HA76)/$AD76*$AA76*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E76),$AD76,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D76,FctrChngDts!$C$17<=$E76),_xlfn.DAYS($D76,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E76),$AD76,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D76,FctrChngDts!$C$19<=$E76),_xlfn.DAYS($D76,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN76*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN76*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO76*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO76*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D76,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A76,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU76*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A76,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV76*Account!$AA$2)),5)","v":0}]
[76,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G77),0,IF($F77<=$G77,SUM($G77-$F77),IF($F77>$G77,SUM((Account!$L$2-$F77)+$G77+1))))","v":0},{"$f":"IF(AND($D77>=FctrChngDts!$C$2,$D77<=FctrChngDts!$D$2),$D77,\"\")","v":""},{"$f":"IF($I77=\"\",\"\",IF($E77<=FctrChngDts!$D$2,$E77,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D77<FctrChngDts!$E$2,$E77<FctrChngDts!$E$2),AND($D77>=FctrChngDts!$F$2,$E77>=FctrChngDts!$F$2)),\"\",IF(AND($D77>=FctrChngDts!$E$2,$D77<=FctrChngDts!$F$2),$D77,FctrChngDts!$E$2))","v":""},{"$f":"IF($K77=\"\",\"\",IF(AND($J77=$K77,$E77>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K77=$J77,$E77,IF(AND($E77>=FctrChngDts!$E$2,$E77<=FctrChngDts!$F$2),$E77,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D77<DATE(YEAR(Account!$J$2),6,1),$D77>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I77<FctrChngDts!$A$2,$J77<FctrChngDts!$A$2),AND($I77>=FctrChngDts!$B$2,$J77>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I77<FctrChngDts!$A$2,$J77>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I77>=FctrChngDts!$A$2,$J77<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I77<FctrChngDts!$B$2,$J77>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K77<FctrChngDts!$A$2,$L77<FctrChngDts!$A$2),AND($K77>=FctrChngDts!$B$2,$L77>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K77<FctrChngDts!$A$2,$L77>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K77>=FctrChngDts!$A$2,$L77<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K77<FctrChngDts!$B$2,$L77>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I77=\"\",$J77=0),0,IF(AND($N77=TRUE,$I77<>0),SUM($J77-$I77+1),IF($O77=TRUE,SUM(FctrChngDts!$A$2-$I77),IF($P77=TRUE,0,IF($Q77=TRUE,SUM($J77-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I77=\"\",$J77=0),0,IF($N77=TRUE,0,IF($O77=TRUE,SUM($J77-FctrChngDts!$A$2+1),IF(AND($P77=TRUE,$I77<>0),SUM($J77-$I77+1),IF($Q77=TRUE,SUM(FctrChngDts!$B$2-$I77),0)))))","v":0},0,{"$f":"IF(OR($K77=\"\",$L77=0),0,IF(AND($R77=TRUE,$K77<>0),SUM($L77-$K77+1),IF($S77=TRUE,SUM(FctrChngDts!$A$2-$K77),IF($T77=TRUE,0,IF($U77=TRUE,SUM($L77-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K77=\"\",$L77=0),0,IF($R77=TRUE,0,IF($S77=TRUE,SUM($L77-FctrChngDts!$A$2+1),IF(AND($T77=TRUE,$K77<>0),SUM($L77-$K77+1),IF($U77=TRUE,SUM(FctrChngDts!$B$2-$K77),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A77,Tenant!$A77:$J576,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR77=FALSE,VLOOKUP($AQ77,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ77,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR77=FALSE,VLOOKUP($AQ77,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ77,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR77=FALSE,VLOOKUP($AQ77,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ77,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR77=FALSE,VLOOKUP($AQ77,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ77,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A77,Tenant!$A77:$J576,6,FALSE)","v":0},{"$f":"VLOOKUP($A77,Tenant!$A77:$J576,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG77=FALSE,0,IF($DU77=TRUE,SUM($BS77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS77*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DU77=TRUE,SUM($BT77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT77*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DU77=TRUE,SUM($BU77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU77*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DU77=TRUE,SUM($BV77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DU77=TRUE,SUM($BW77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW77*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG77=FALSE,0,IF($DU77=TRUE,SUM($BX77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX77*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN77=FALSE,0,IF($H77=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP77=FALSE,0,ROUND(SUM($BY77*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR77=FALSE,0,ROUND(SUM($X77*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY77=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X77),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X77)),5)","v":0},{"$f":"SUM(ROUND($CH77:$CM77,2),$CO77,$CQ77,$CS77)","v":0},false,{"$f":"ROUND(IF($CV77=FALSE,0,IF($DY77=TRUE,SUM($BZ77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ77*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV77=FALSE,0,IF($DY77=TRUE,SUM($CA77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA77*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV77=FALSE,0,IF($DY77=TRUE,SUM($CB77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB77*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV77=FALSE,0,IF($DY77=TRUE,SUM($CC77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC77*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV77=FALSE,0,IF($DY77=TRUE,SUM($CD77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD77*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV77=FALSE,0,IF($DY77=TRUE,SUM($CE77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE77*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC77=FALSE,0,IF($H77=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF77*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE77=FALSE,0,ROUND(SUM($CF77*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG77=FALSE,0,ROUND(SUM($AA77*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY77=TRUE,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA77),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA77)),5)","v":0},{"$f":"SUM(ROUND($CW77:$DB77,2),$DD77,$DF77,$DH77)","v":0},0,{"$f":"SUM(SUM($CU77*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ77*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU77*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ77*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL77,IF(VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM77,$DK77))","v":0},0,false,0,false,0,{"$f":"IF(AND($X77>0,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU77=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH77:$CM77,$CS77,$ED77,$EL77,$ET77:$EY77)-SUM($BY77*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH77:$CM77,$CS77,$ED77,$EL77,$EN77:$ES77)-SUM($BY77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X77>0,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW77=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH77:$CM77,$CO77,$CQ77,$CS77,$ED77,$EF77,$EH77,$EJ77,$ET77:$EY77)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH77:$CM77,$CO77,$CQ77,$CS77,$ED77,$EF77,$EH77,$EJ77,ET77:$EX77)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA77>0,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY77=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW77:$DB77,$DH77,$ED77,$FQ77,$FY77:$GD77)-SUM($CF77*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW77:$DB77,$DH77,$ED77,$FQ77,$FS77:$FX77)-SUM($CF77*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA77>0,VLOOKUP($A77,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA77=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW77:$DB77,$DD77,$DF77,$DH77,$FI77,$FK77,$FM77,$FO77,$FY77:$GD77)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW77:$DB77,$DD77,$DF77,$DH77,$FI77,$FK77,$FM77,$FO77,$FY77:$GD77)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X77>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E77<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC77=FALSE,0,ROUND(SUM($AE77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X77>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A77,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE77=FALSE,0,ROUND(SUM($BY77*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X77>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X77>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X77>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG77=FALSE,0,SUM($BY77*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X77>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI77=FALSE,0,SUM($BY77*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X77>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK77=TRUE,$X77>0),SUM($BY77*Account!$T$2),0)","v":0},{"$f":"IF(AND($X77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM77=FALSE,0,ROUND(SUM($BS77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM77=FALSE,0,ROUND(SUM($BT77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM77=FALSE,0,ROUND(SUM($BU77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM77=FALSE,0,ROUND(SUM($BV77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM77=FALSE,0,ROUND(SUM($BW77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM77=FALSE,0,ROUND(SUM($BX77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H77/$AD77*$X77),5),0)","v":0},{"$f":"ROUND(SUM($FA77*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ77=FALSE,$FB77,ROUND(MAX(0,SUM(SUM($ET77:$EY77)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE77=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I77","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF77*Account!$AA$2),SUM($FF77*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA77>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E77<>\"D-CARE\",Tenant!$F77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH77=FALSE,0,ROUND(SUM($AF77*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA77>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A77,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY77=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ77=FALSE,0,ROUND(SUM($CF77*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA77>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA77>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA77>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL77=FALSE,0,SUM($CF77*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA77>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN77=FALSE,0,SUM($CF77*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA77>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP77=TRUE,$AA77>0),SUM($CF77*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA77>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR77=FALSE,0,ROUND(SUM($BZ77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR77=FALSE,0,ROUND(SUM($CA77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR77=FALSE,0,ROUND(SUM($CB77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR77=FALSE,0,ROUND(SUM($CC77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR77=FALSE,0,ROUND(SUM($CD77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR77=FALSE,0,ROUND(SUM($CE77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ77*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA77*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB77*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC77*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD77*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE77*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H77/$AD77*$AA77),5),0)","v":0},{"$f":"ROUND(SUM($GF77*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE77=FALSE,$GG77,ROUND(MAX(0,SUM(SUM($FY77:$GD77)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ77=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I77","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK77*Account!$AA$2),SUM($GK77*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D77<=FctrChngDts!$B$14,$E77>FctrChngDts!$B$14),AND($D77<=FctrChngDts!$C$14,$E77>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM77=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP77:$GS77))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO77,$DD77,$GP77:$GS77))","v":0},0,0,{"$f":"IF(AND($X77>0,Tenant!$E77=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX77=FALSE,0,ROUND(SUM($AE77*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA77>0,Tenant!$E77=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ77=FALSE,0,ROUND(SUM($AF77*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO77,$GT77,$GW77,$HB77,$CQ77,$DF77,$DV77,$DX77,$DZ77,$EB77),IF(Account!$Q$2=TRUE,SUM($GO77,$GU77,$GW77,$HB77,$CQ77,$DF77,$DV77,$DX77,$DZ77,$EB77),SUM($GO77,$GT77,$GU77,$GV77,$GW77,$HB77,$CQ77,$DF77,$DV77,$DX77,$DZ77,$EB77)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D77,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A77,Tenant!$A:$J,8,FALSE)=TRUE,$HD77<0),0,SUM(SUM(SUM($HD77/$AD77*$HE77)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A77,Tenant!$A:$J,8,FALSE)=TRUE,$HD77<0),0,SUM(SUM(SUM($HD77/$AD77*$HF77)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU77,$DJ77,$DR77,$DT77,$DV77,$DX77,$DZ77,$EB77,$ED77,$EF77,$EH77,$EJ77,$FI77,$FK77,$FM77,$FO77,$GN77,$GV77,$GY77,$HA77)/$AD77*$X77*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU77,$DJ77,$DR77,$DT77,$DV77,$DX77,$DZ77,$EB77,$ED77,$EF77,$EH77,$EJ77,$FI77,$FK77,$FM77,$FO77,$GN77,$GV77,$GY77,$HA77)/$AD77*$AA77*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E77),$AD77,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D77,FctrChngDts!$C$17<=$E77),_xlfn.DAYS($D77,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E77),$AD77,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D77,FctrChngDts!$C$19<=$E77),_xlfn.DAYS($D77,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN77*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN77*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO77*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO77*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D77,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A77,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU77*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A77,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV77*Account!$AA$2)),5)","v":0}]
[77,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G78),0,IF($F78<=$G78,SUM($G78-$F78),IF($F78>$G78,SUM((Account!$L$2-$F78)+$G78+1))))","v":0},{"$f":"IF(AND($D78>=FctrChngDts!$C$2,$D78<=FctrChngDts!$D$2),$D78,\"\")","v":""},{"$f":"IF($I78=\"\",\"\",IF($E78<=FctrChngDts!$D$2,$E78,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D78<FctrChngDts!$E$2,$E78<FctrChngDts!$E$2),AND($D78>=FctrChngDts!$F$2,$E78>=FctrChngDts!$F$2)),\"\",IF(AND($D78>=FctrChngDts!$E$2,$D78<=FctrChngDts!$F$2),$D78,FctrChngDts!$E$2))","v":""},{"$f":"IF($K78=\"\",\"\",IF(AND($J78=$K78,$E78>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K78=$J78,$E78,IF(AND($E78>=FctrChngDts!$E$2,$E78<=FctrChngDts!$F$2),$E78,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D78<DATE(YEAR(Account!$J$2),6,1),$D78>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I78<FctrChngDts!$A$2,$J78<FctrChngDts!$A$2),AND($I78>=FctrChngDts!$B$2,$J78>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I78<FctrChngDts!$A$2,$J78>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I78>=FctrChngDts!$A$2,$J78<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I78<FctrChngDts!$B$2,$J78>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K78<FctrChngDts!$A$2,$L78<FctrChngDts!$A$2),AND($K78>=FctrChngDts!$B$2,$L78>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K78<FctrChngDts!$A$2,$L78>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K78>=FctrChngDts!$A$2,$L78<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K78<FctrChngDts!$B$2,$L78>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I78=\"\",$J78=0),0,IF(AND($N78=TRUE,$I78<>0),SUM($J78-$I78+1),IF($O78=TRUE,SUM(FctrChngDts!$A$2-$I78),IF($P78=TRUE,0,IF($Q78=TRUE,SUM($J78-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I78=\"\",$J78=0),0,IF($N78=TRUE,0,IF($O78=TRUE,SUM($J78-FctrChngDts!$A$2+1),IF(AND($P78=TRUE,$I78<>0),SUM($J78-$I78+1),IF($Q78=TRUE,SUM(FctrChngDts!$B$2-$I78),0)))))","v":0},0,{"$f":"IF(OR($K78=\"\",$L78=0),0,IF(AND($R78=TRUE,$K78<>0),SUM($L78-$K78+1),IF($S78=TRUE,SUM(FctrChngDts!$A$2-$K78),IF($T78=TRUE,0,IF($U78=TRUE,SUM($L78-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K78=\"\",$L78=0),0,IF($R78=TRUE,0,IF($S78=TRUE,SUM($L78-FctrChngDts!$A$2+1),IF(AND($T78=TRUE,$K78<>0),SUM($L78-$K78+1),IF($U78=TRUE,SUM(FctrChngDts!$B$2-$K78),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A78,Tenant!$A78:$J577,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR78=FALSE,VLOOKUP($AQ78,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ78,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR78=FALSE,VLOOKUP($AQ78,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ78,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR78=FALSE,VLOOKUP($AQ78,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ78,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR78=FALSE,VLOOKUP($AQ78,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ78,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A78,Tenant!$A78:$J577,6,FALSE)","v":0},{"$f":"VLOOKUP($A78,Tenant!$A78:$J577,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG78=FALSE,0,IF($DU78=TRUE,SUM($BS78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS78*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DU78=TRUE,SUM($BT78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT78*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DU78=TRUE,SUM($BU78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU78*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DU78=TRUE,SUM($BV78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DU78=TRUE,SUM($BW78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW78*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG78=FALSE,0,IF($DU78=TRUE,SUM($BX78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX78*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN78=FALSE,0,IF($H78=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP78=FALSE,0,ROUND(SUM($BY78*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR78=FALSE,0,ROUND(SUM($X78*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY78=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X78),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X78)),5)","v":0},{"$f":"SUM(ROUND($CH78:$CM78,2),$CO78,$CQ78,$CS78)","v":0},false,{"$f":"ROUND(IF($CV78=FALSE,0,IF($DY78=TRUE,SUM($BZ78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ78*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV78=FALSE,0,IF($DY78=TRUE,SUM($CA78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA78*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV78=FALSE,0,IF($DY78=TRUE,SUM($CB78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB78*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV78=FALSE,0,IF($DY78=TRUE,SUM($CC78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV78=FALSE,0,IF($DY78=TRUE,SUM($CD78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD78*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV78=FALSE,0,IF($DY78=TRUE,SUM($CE78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE78*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC78=FALSE,0,IF($H78=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE78=FALSE,0,ROUND(SUM($CF78*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG78=FALSE,0,ROUND(SUM($AA78*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY78=TRUE,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA78),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA78)),5)","v":0},{"$f":"SUM(ROUND($CW78:$DB78,2),$DD78,$DF78,$DH78)","v":0},0,{"$f":"SUM(SUM($CU78*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ78*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU78*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ78*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL78,IF(VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM78,$DK78))","v":0},0,false,0,false,0,{"$f":"IF(AND($X78>0,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU78=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH78:$CM78,$CS78,$ED78,$EL78,$ET78:$EY78)-SUM($BY78*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH78:$CM78,$CS78,$ED78,$EL78,$EN78:$ES78)-SUM($BY78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X78>0,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW78=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH78:$CM78,$CO78,$CQ78,$CS78,$ED78,$EF78,$EH78,$EJ78,$ET78:$EY78)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH78:$CM78,$CO78,$CQ78,$CS78,$ED78,$EF78,$EH78,$EJ78,ET78:$EX78)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA78>0,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY78=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW78:$DB78,$DH78,$ED78,$FQ78,$FY78:$GD78)-SUM($CF78*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW78:$DB78,$DH78,$ED78,$FQ78,$FS78:$FX78)-SUM($CF78*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA78>0,VLOOKUP($A78,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA78=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW78:$DB78,$DD78,$DF78,$DH78,$FI78,$FK78,$FM78,$FO78,$FY78:$GD78)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW78:$DB78,$DD78,$DF78,$DH78,$FI78,$FK78,$FM78,$FO78,$FY78:$GD78)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E78<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC78=FALSE,0,ROUND(SUM($AE78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X78>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE78=FALSE,0,ROUND(SUM($BY78*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG78=FALSE,0,SUM($BY78*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X78>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI78=FALSE,0,SUM($BY78*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X78>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK78=TRUE,$X78>0),SUM($BY78*Account!$T$2),0)","v":0},{"$f":"IF(AND($X78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM78=FALSE,0,ROUND(SUM($BS78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM78=FALSE,0,ROUND(SUM($BT78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM78=FALSE,0,ROUND(SUM($BU78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM78=FALSE,0,ROUND(SUM($BV78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM78=FALSE,0,ROUND(SUM($BW78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM78=FALSE,0,ROUND(SUM($BX78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H78/$AD78*$X78),5),0)","v":0},{"$f":"ROUND(SUM($FA78*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ78=FALSE,$FB78,ROUND(MAX(0,SUM(SUM($ET78:$EY78)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE78=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I78","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF78*Account!$AA$2),SUM($FF78*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E78<>\"D-CARE\",Tenant!$F78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH78=FALSE,0,ROUND(SUM($AF78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA78>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A78,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY78=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ78=FALSE,0,ROUND(SUM($CF78*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA78>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA78>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL78=FALSE,0,SUM($CF78*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA78>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN78=FALSE,0,SUM($CF78*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA78>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP78=TRUE,$AA78>0),SUM($CF78*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA78>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR78=FALSE,0,ROUND(SUM($BZ78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR78=FALSE,0,ROUND(SUM($CA78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR78=FALSE,0,ROUND(SUM($CB78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR78=FALSE,0,ROUND(SUM($CC78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR78=FALSE,0,ROUND(SUM($CD78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR78=FALSE,0,ROUND(SUM($CE78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ78*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA78*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB78*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC78*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD78*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE78*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H78/$AD78*$AA78),5),0)","v":0},{"$f":"ROUND(SUM($GF78*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE78=FALSE,$GG78,ROUND(MAX(0,SUM(SUM($FY78:$GD78)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ78=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I78","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK78*Account!$AA$2),SUM($GK78*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D78<=FctrChngDts!$B$14,$E78>FctrChngDts!$B$14),AND($D78<=FctrChngDts!$C$14,$E78>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM78=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP78:$GS78))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO78,$DD78,$GP78:$GS78))","v":0},0,0,{"$f":"IF(AND($X78>0,Tenant!$E78=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX78=FALSE,0,ROUND(SUM($AE78*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA78>0,Tenant!$E78=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ78=FALSE,0,ROUND(SUM($AF78*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO78,$GT78,$GW78,$HB78,$CQ78,$DF78,$DV78,$DX78,$DZ78,$EB78),IF(Account!$Q$2=TRUE,SUM($GO78,$GU78,$GW78,$HB78,$CQ78,$DF78,$DV78,$DX78,$DZ78,$EB78),SUM($GO78,$GT78,$GU78,$GV78,$GW78,$HB78,$CQ78,$DF78,$DV78,$DX78,$DZ78,$EB78)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D78,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,8,FALSE)=TRUE,$HD78<0),0,SUM(SUM(SUM($HD78/$AD78*$HE78)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,8,FALSE)=TRUE,$HD78<0),0,SUM(SUM(SUM($HD78/$AD78*$HF78)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU78,$DJ78,$DR78,$DT78,$DV78,$DX78,$DZ78,$EB78,$ED78,$EF78,$EH78,$EJ78,$FI78,$FK78,$FM78,$FO78,$GN78,$GV78,$GY78,$HA78)/$AD78*$X78*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU78,$DJ78,$DR78,$DT78,$DV78,$DX78,$DZ78,$EB78,$ED78,$EF78,$EH78,$EJ78,$FI78,$FK78,$FM78,$FO78,$GN78,$GV78,$GY78,$HA78)/$AD78*$AA78*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E78),$AD78,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D78,FctrChngDts!$C$17<=$E78),_xlfn.DAYS($D78,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E78),$AD78,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D78,FctrChngDts!$C$19<=$E78),_xlfn.DAYS($D78,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN78*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN78*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO78*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO78*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D78,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU78*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A78,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV78*Account!$AA$2)),5)","v":0}]
[78,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G79),0,IF($F79<=$G79,SUM($G79-$F79),IF($F79>$G79,SUM((Account!$L$2-$F79)+$G79+1))))","v":0},{"$f":"IF(AND($D79>=FctrChngDts!$C$2,$D79<=FctrChngDts!$D$2),$D79,\"\")","v":""},{"$f":"IF($I79=\"\",\"\",IF($E79<=FctrChngDts!$D$2,$E79,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D79<FctrChngDts!$E$2,$E79<FctrChngDts!$E$2),AND($D79>=FctrChngDts!$F$2,$E79>=FctrChngDts!$F$2)),\"\",IF(AND($D79>=FctrChngDts!$E$2,$D79<=FctrChngDts!$F$2),$D79,FctrChngDts!$E$2))","v":""},{"$f":"IF($K79=\"\",\"\",IF(AND($J79=$K79,$E79>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K79=$J79,$E79,IF(AND($E79>=FctrChngDts!$E$2,$E79<=FctrChngDts!$F$2),$E79,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D79<DATE(YEAR(Account!$J$2),6,1),$D79>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I79<FctrChngDts!$A$2,$J79<FctrChngDts!$A$2),AND($I79>=FctrChngDts!$B$2,$J79>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I79<FctrChngDts!$A$2,$J79>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I79>=FctrChngDts!$A$2,$J79<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I79<FctrChngDts!$B$2,$J79>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K79<FctrChngDts!$A$2,$L79<FctrChngDts!$A$2),AND($K79>=FctrChngDts!$B$2,$L79>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K79<FctrChngDts!$A$2,$L79>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K79>=FctrChngDts!$A$2,$L79<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K79<FctrChngDts!$B$2,$L79>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I79=\"\",$J79=0),0,IF(AND($N79=TRUE,$I79<>0),SUM($J79-$I79+1),IF($O79=TRUE,SUM(FctrChngDts!$A$2-$I79),IF($P79=TRUE,0,IF($Q79=TRUE,SUM($J79-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I79=\"\",$J79=0),0,IF($N79=TRUE,0,IF($O79=TRUE,SUM($J79-FctrChngDts!$A$2+1),IF(AND($P79=TRUE,$I79<>0),SUM($J79-$I79+1),IF($Q79=TRUE,SUM(FctrChngDts!$B$2-$I79),0)))))","v":0},0,{"$f":"IF(OR($K79=\"\",$L79=0),0,IF(AND($R79=TRUE,$K79<>0),SUM($L79-$K79+1),IF($S79=TRUE,SUM(FctrChngDts!$A$2-$K79),IF($T79=TRUE,0,IF($U79=TRUE,SUM($L79-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K79=\"\",$L79=0),0,IF($R79=TRUE,0,IF($S79=TRUE,SUM($L79-FctrChngDts!$A$2+1),IF(AND($T79=TRUE,$K79<>0),SUM($L79-$K79+1),IF($U79=TRUE,SUM(FctrChngDts!$B$2-$K79),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A79,Tenant!$A79:$J578,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR79=FALSE,VLOOKUP($AQ79,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ79,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR79=FALSE,VLOOKUP($AQ79,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ79,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR79=FALSE,VLOOKUP($AQ79,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ79,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR79=FALSE,VLOOKUP($AQ79,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ79,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A79,Tenant!$A79:$J578,6,FALSE)","v":0},{"$f":"VLOOKUP($A79,Tenant!$A79:$J578,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG79=FALSE,0,IF($DU79=TRUE,SUM($BS79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS79*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DU79=TRUE,SUM($BT79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT79*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DU79=TRUE,SUM($BU79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU79*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DU79=TRUE,SUM($BV79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DU79=TRUE,SUM($BW79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW79*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG79=FALSE,0,IF($DU79=TRUE,SUM($BX79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX79*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN79=FALSE,0,IF($H79=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP79=FALSE,0,ROUND(SUM($BY79*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR79=FALSE,0,ROUND(SUM($X79*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY79=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X79),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X79)),5)","v":0},{"$f":"SUM(ROUND($CH79:$CM79,2),$CO79,$CQ79,$CS79)","v":0},false,{"$f":"ROUND(IF($CV79=FALSE,0,IF($DY79=TRUE,SUM($BZ79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ79*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV79=FALSE,0,IF($DY79=TRUE,SUM($CA79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA79*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV79=FALSE,0,IF($DY79=TRUE,SUM($CB79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB79*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV79=FALSE,0,IF($DY79=TRUE,SUM($CC79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC79*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV79=FALSE,0,IF($DY79=TRUE,SUM($CD79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD79*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV79=FALSE,0,IF($DY79=TRUE,SUM($CE79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE79*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC79=FALSE,0,IF($H79=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF79*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE79=FALSE,0,ROUND(SUM($CF79*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG79=FALSE,0,ROUND(SUM($AA79*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY79=TRUE,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA79),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA79)),5)","v":0},{"$f":"SUM(ROUND($CW79:$DB79,2),$DD79,$DF79,$DH79)","v":0},0,{"$f":"SUM(SUM($CU79*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ79*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU79*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ79*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL79,IF(VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM79,$DK79))","v":0},0,false,0,false,0,{"$f":"IF(AND($X79>0,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU79=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH79:$CM79,$CS79,$ED79,$EL79,$ET79:$EY79)-SUM($BY79*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH79:$CM79,$CS79,$ED79,$EL79,$EN79:$ES79)-SUM($BY79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X79>0,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW79=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH79:$CM79,$CO79,$CQ79,$CS79,$ED79,$EF79,$EH79,$EJ79,$ET79:$EY79)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH79:$CM79,$CO79,$CQ79,$CS79,$ED79,$EF79,$EH79,$EJ79,ET79:$EX79)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA79>0,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY79=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW79:$DB79,$DH79,$ED79,$FQ79,$FY79:$GD79)-SUM($CF79*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW79:$DB79,$DH79,$ED79,$FQ79,$FS79:$FX79)-SUM($CF79*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA79>0,VLOOKUP($A79,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA79=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW79:$DB79,$DD79,$DF79,$DH79,$FI79,$FK79,$FM79,$FO79,$FY79:$GD79)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW79:$DB79,$DD79,$DF79,$DH79,$FI79,$FK79,$FM79,$FO79,$FY79:$GD79)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X79>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E79<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC79=FALSE,0,ROUND(SUM($AE79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X79>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A79,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE79=FALSE,0,ROUND(SUM($BY79*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X79>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X79>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X79>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG79=FALSE,0,SUM($BY79*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X79>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI79=FALSE,0,SUM($BY79*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X79>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK79=TRUE,$X79>0),SUM($BY79*Account!$T$2),0)","v":0},{"$f":"IF(AND($X79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM79=FALSE,0,ROUND(SUM($BS79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM79=FALSE,0,ROUND(SUM($BT79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM79=FALSE,0,ROUND(SUM($BU79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM79=FALSE,0,ROUND(SUM($BV79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM79=FALSE,0,ROUND(SUM($BW79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM79=FALSE,0,ROUND(SUM($BX79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H79/$AD79*$X79),5),0)","v":0},{"$f":"ROUND(SUM($FA79*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ79=FALSE,$FB79,ROUND(MAX(0,SUM(SUM($ET79:$EY79)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE79=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I79","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF79*Account!$AA$2),SUM($FF79*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA79>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E79<>\"D-CARE\",Tenant!$F79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH79=FALSE,0,ROUND(SUM($AF79*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA79>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A79,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY79=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ79=FALSE,0,ROUND(SUM($CF79*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA79>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA79>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA79>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL79=FALSE,0,SUM($CF79*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA79>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN79=FALSE,0,SUM($CF79*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA79>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP79=TRUE,$AA79>0),SUM($CF79*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA79>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR79=FALSE,0,ROUND(SUM($BZ79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR79=FALSE,0,ROUND(SUM($CA79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR79=FALSE,0,ROUND(SUM($CB79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR79=FALSE,0,ROUND(SUM($CC79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR79=FALSE,0,ROUND(SUM($CD79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR79=FALSE,0,ROUND(SUM($CE79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ79*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA79*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB79*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC79*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD79*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE79*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H79/$AD79*$AA79),5),0)","v":0},{"$f":"ROUND(SUM($GF79*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE79=FALSE,$GG79,ROUND(MAX(0,SUM(SUM($FY79:$GD79)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ79=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I79","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK79*Account!$AA$2),SUM($GK79*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D79<=FctrChngDts!$B$14,$E79>FctrChngDts!$B$14),AND($D79<=FctrChngDts!$C$14,$E79>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM79=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP79:$GS79))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO79,$DD79,$GP79:$GS79))","v":0},0,0,{"$f":"IF(AND($X79>0,Tenant!$E79=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX79=FALSE,0,ROUND(SUM($AE79*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA79>0,Tenant!$E79=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ79=FALSE,0,ROUND(SUM($AF79*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO79,$GT79,$GW79,$HB79,$CQ79,$DF79,$DV79,$DX79,$DZ79,$EB79),IF(Account!$Q$2=TRUE,SUM($GO79,$GU79,$GW79,$HB79,$CQ79,$DF79,$DV79,$DX79,$DZ79,$EB79),SUM($GO79,$GT79,$GU79,$GV79,$GW79,$HB79,$CQ79,$DF79,$DV79,$DX79,$DZ79,$EB79)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D79,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A79,Tenant!$A:$J,8,FALSE)=TRUE,$HD79<0),0,SUM(SUM(SUM($HD79/$AD79*$HE79)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A79,Tenant!$A:$J,8,FALSE)=TRUE,$HD79<0),0,SUM(SUM(SUM($HD79/$AD79*$HF79)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU79,$DJ79,$DR79,$DT79,$DV79,$DX79,$DZ79,$EB79,$ED79,$EF79,$EH79,$EJ79,$FI79,$FK79,$FM79,$FO79,$GN79,$GV79,$GY79,$HA79)/$AD79*$X79*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU79,$DJ79,$DR79,$DT79,$DV79,$DX79,$DZ79,$EB79,$ED79,$EF79,$EH79,$EJ79,$FI79,$FK79,$FM79,$FO79,$GN79,$GV79,$GY79,$HA79)/$AD79*$AA79*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E79),$AD79,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D79,FctrChngDts!$C$17<=$E79),_xlfn.DAYS($D79,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E79),$AD79,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D79,FctrChngDts!$C$19<=$E79),_xlfn.DAYS($D79,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN79*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN79*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO79*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO79*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D79,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A79,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU79*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A79,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV79*Account!$AA$2)),5)","v":0}]
[79,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G80),0,IF($F80<=$G80,SUM($G80-$F80),IF($F80>$G80,SUM((Account!$L$2-$F80)+$G80+1))))","v":0},{"$f":"IF(AND($D80>=FctrChngDts!$C$2,$D80<=FctrChngDts!$D$2),$D80,\"\")","v":""},{"$f":"IF($I80=\"\",\"\",IF($E80<=FctrChngDts!$D$2,$E80,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D80<FctrChngDts!$E$2,$E80<FctrChngDts!$E$2),AND($D80>=FctrChngDts!$F$2,$E80>=FctrChngDts!$F$2)),\"\",IF(AND($D80>=FctrChngDts!$E$2,$D80<=FctrChngDts!$F$2),$D80,FctrChngDts!$E$2))","v":""},{"$f":"IF($K80=\"\",\"\",IF(AND($J80=$K80,$E80>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K80=$J80,$E80,IF(AND($E80>=FctrChngDts!$E$2,$E80<=FctrChngDts!$F$2),$E80,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D80<DATE(YEAR(Account!$J$2),6,1),$D80>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I80<FctrChngDts!$A$2,$J80<FctrChngDts!$A$2),AND($I80>=FctrChngDts!$B$2,$J80>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I80<FctrChngDts!$A$2,$J80>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I80>=FctrChngDts!$A$2,$J80<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I80<FctrChngDts!$B$2,$J80>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K80<FctrChngDts!$A$2,$L80<FctrChngDts!$A$2),AND($K80>=FctrChngDts!$B$2,$L80>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K80<FctrChngDts!$A$2,$L80>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K80>=FctrChngDts!$A$2,$L80<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K80<FctrChngDts!$B$2,$L80>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I80=\"\",$J80=0),0,IF(AND($N80=TRUE,$I80<>0),SUM($J80-$I80+1),IF($O80=TRUE,SUM(FctrChngDts!$A$2-$I80),IF($P80=TRUE,0,IF($Q80=TRUE,SUM($J80-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I80=\"\",$J80=0),0,IF($N80=TRUE,0,IF($O80=TRUE,SUM($J80-FctrChngDts!$A$2+1),IF(AND($P80=TRUE,$I80<>0),SUM($J80-$I80+1),IF($Q80=TRUE,SUM(FctrChngDts!$B$2-$I80),0)))))","v":0},0,{"$f":"IF(OR($K80=\"\",$L80=0),0,IF(AND($R80=TRUE,$K80<>0),SUM($L80-$K80+1),IF($S80=TRUE,SUM(FctrChngDts!$A$2-$K80),IF($T80=TRUE,0,IF($U80=TRUE,SUM($L80-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K80=\"\",$L80=0),0,IF($R80=TRUE,0,IF($S80=TRUE,SUM($L80-FctrChngDts!$A$2+1),IF(AND($T80=TRUE,$K80<>0),SUM($L80-$K80+1),IF($U80=TRUE,SUM(FctrChngDts!$B$2-$K80),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A80,Tenant!$A80:$J579,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR80=FALSE,VLOOKUP($AQ80,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ80,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR80=FALSE,VLOOKUP($AQ80,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ80,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR80=FALSE,VLOOKUP($AQ80,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ80,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR80=FALSE,VLOOKUP($AQ80,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ80,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A80,Tenant!$A80:$J579,6,FALSE)","v":0},{"$f":"VLOOKUP($A80,Tenant!$A80:$J579,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG80=FALSE,0,IF($DU80=TRUE,SUM($BS80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS80*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DU80=TRUE,SUM($BT80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT80*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DU80=TRUE,SUM($BU80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU80*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DU80=TRUE,SUM($BV80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DU80=TRUE,SUM($BW80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW80*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG80=FALSE,0,IF($DU80=TRUE,SUM($BX80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX80*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN80=FALSE,0,IF($H80=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP80=FALSE,0,ROUND(SUM($BY80*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR80=FALSE,0,ROUND(SUM($X80*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY80=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X80),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X80)),5)","v":0},{"$f":"SUM(ROUND($CH80:$CM80,2),$CO80,$CQ80,$CS80)","v":0},false,{"$f":"ROUND(IF($CV80=FALSE,0,IF($DY80=TRUE,SUM($BZ80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ80*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV80=FALSE,0,IF($DY80=TRUE,SUM($CA80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA80*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV80=FALSE,0,IF($DY80=TRUE,SUM($CB80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB80*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV80=FALSE,0,IF($DY80=TRUE,SUM($CC80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC80*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV80=FALSE,0,IF($DY80=TRUE,SUM($CD80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD80*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV80=FALSE,0,IF($DY80=TRUE,SUM($CE80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE80*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC80=FALSE,0,IF($H80=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF80*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE80=FALSE,0,ROUND(SUM($CF80*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG80=FALSE,0,ROUND(SUM($AA80*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY80=TRUE,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA80),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA80)),5)","v":0},{"$f":"SUM(ROUND($CW80:$DB80,2),$DD80,$DF80,$DH80)","v":0},0,{"$f":"SUM(SUM($CU80*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ80*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU80*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ80*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL80,IF(VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM80,$DK80))","v":0},0,false,0,false,0,{"$f":"IF(AND($X80>0,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU80=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH80:$CM80,$CS80,$ED80,$EL80,$ET80:$EY80)-SUM($BY80*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH80:$CM80,$CS80,$ED80,$EL80,$EN80:$ES80)-SUM($BY80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X80>0,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW80=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH80:$CM80,$CO80,$CQ80,$CS80,$ED80,$EF80,$EH80,$EJ80,$ET80:$EY80)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH80:$CM80,$CO80,$CQ80,$CS80,$ED80,$EF80,$EH80,$EJ80,ET80:$EX80)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA80>0,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY80=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW80:$DB80,$DH80,$ED80,$FQ80,$FY80:$GD80)-SUM($CF80*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW80:$DB80,$DH80,$ED80,$FQ80,$FS80:$FX80)-SUM($CF80*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA80>0,VLOOKUP($A80,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA80=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW80:$DB80,$DD80,$DF80,$DH80,$FI80,$FK80,$FM80,$FO80,$FY80:$GD80)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW80:$DB80,$DD80,$DF80,$DH80,$FI80,$FK80,$FM80,$FO80,$FY80:$GD80)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X80>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E80<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC80=FALSE,0,ROUND(SUM($AE80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X80>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A80,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE80=FALSE,0,ROUND(SUM($BY80*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X80>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X80>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X80>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG80=FALSE,0,SUM($BY80*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X80>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI80=FALSE,0,SUM($BY80*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X80>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK80=TRUE,$X80>0),SUM($BY80*Account!$T$2),0)","v":0},{"$f":"IF(AND($X80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM80=FALSE,0,ROUND(SUM($BS80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM80=FALSE,0,ROUND(SUM($BT80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM80=FALSE,0,ROUND(SUM($BU80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM80=FALSE,0,ROUND(SUM($BV80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM80=FALSE,0,ROUND(SUM($BW80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM80=FALSE,0,ROUND(SUM($BX80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H80/$AD80*$X80),5),0)","v":0},{"$f":"ROUND(SUM($FA80*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ80=FALSE,$FB80,ROUND(MAX(0,SUM(SUM($ET80:$EY80)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE80=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I80","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF80*Account!$AA$2),SUM($FF80*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA80>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E80<>\"D-CARE\",Tenant!$F80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH80=FALSE,0,ROUND(SUM($AF80*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA80>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A80,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY80=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ80=FALSE,0,ROUND(SUM($CF80*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA80>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA80>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA80>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL80=FALSE,0,SUM($CF80*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA80>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN80=FALSE,0,SUM($CF80*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA80>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP80=TRUE,$AA80>0),SUM($CF80*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA80>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR80=FALSE,0,ROUND(SUM($BZ80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR80=FALSE,0,ROUND(SUM($CA80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR80=FALSE,0,ROUND(SUM($CB80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR80=FALSE,0,ROUND(SUM($CC80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR80=FALSE,0,ROUND(SUM($CD80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR80=FALSE,0,ROUND(SUM($CE80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ80*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA80*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB80*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC80*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD80*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE80*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H80/$AD80*$AA80),5),0)","v":0},{"$f":"ROUND(SUM($GF80*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE80=FALSE,$GG80,ROUND(MAX(0,SUM(SUM($FY80:$GD80)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ80=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I80","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK80*Account!$AA$2),SUM($GK80*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D80<=FctrChngDts!$B$14,$E80>FctrChngDts!$B$14),AND($D80<=FctrChngDts!$C$14,$E80>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM80=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP80:$GS80))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO80,$DD80,$GP80:$GS80))","v":0},0,0,{"$f":"IF(AND($X80>0,Tenant!$E80=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX80=FALSE,0,ROUND(SUM($AE80*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA80>0,Tenant!$E80=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ80=FALSE,0,ROUND(SUM($AF80*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO80,$GT80,$GW80,$HB80,$CQ80,$DF80,$DV80,$DX80,$DZ80,$EB80),IF(Account!$Q$2=TRUE,SUM($GO80,$GU80,$GW80,$HB80,$CQ80,$DF80,$DV80,$DX80,$DZ80,$EB80),SUM($GO80,$GT80,$GU80,$GV80,$GW80,$HB80,$CQ80,$DF80,$DV80,$DX80,$DZ80,$EB80)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D80,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A80,Tenant!$A:$J,8,FALSE)=TRUE,$HD80<0),0,SUM(SUM(SUM($HD80/$AD80*$HE80)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A80,Tenant!$A:$J,8,FALSE)=TRUE,$HD80<0),0,SUM(SUM(SUM($HD80/$AD80*$HF80)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU80,$DJ80,$DR80,$DT80,$DV80,$DX80,$DZ80,$EB80,$ED80,$EF80,$EH80,$EJ80,$FI80,$FK80,$FM80,$FO80,$GN80,$GV80,$GY80,$HA80)/$AD80*$X80*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU80,$DJ80,$DR80,$DT80,$DV80,$DX80,$DZ80,$EB80,$ED80,$EF80,$EH80,$EJ80,$FI80,$FK80,$FM80,$FO80,$GN80,$GV80,$GY80,$HA80)/$AD80*$AA80*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E80),$AD80,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D80,FctrChngDts!$C$17<=$E80),_xlfn.DAYS($D80,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E80),$AD80,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D80,FctrChngDts!$C$19<=$E80),_xlfn.DAYS($D80,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN80*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN80*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO80*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO80*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D80,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A80,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU80*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A80,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV80*Account!$AA$2)),5)","v":0}]
[80,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G81),0,IF($F81<=$G81,SUM($G81-$F81),IF($F81>$G81,SUM((Account!$L$2-$F81)+$G81+1))))","v":0},{"$f":"IF(AND($D81>=FctrChngDts!$C$2,$D81<=FctrChngDts!$D$2),$D81,\"\")","v":""},{"$f":"IF($I81=\"\",\"\",IF($E81<=FctrChngDts!$D$2,$E81,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D81<FctrChngDts!$E$2,$E81<FctrChngDts!$E$2),AND($D81>=FctrChngDts!$F$2,$E81>=FctrChngDts!$F$2)),\"\",IF(AND($D81>=FctrChngDts!$E$2,$D81<=FctrChngDts!$F$2),$D81,FctrChngDts!$E$2))","v":""},{"$f":"IF($K81=\"\",\"\",IF(AND($J81=$K81,$E81>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K81=$J81,$E81,IF(AND($E81>=FctrChngDts!$E$2,$E81<=FctrChngDts!$F$2),$E81,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D81<DATE(YEAR(Account!$J$2),6,1),$D81>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I81<FctrChngDts!$A$2,$J81<FctrChngDts!$A$2),AND($I81>=FctrChngDts!$B$2,$J81>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I81<FctrChngDts!$A$2,$J81>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I81>=FctrChngDts!$A$2,$J81<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I81<FctrChngDts!$B$2,$J81>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K81<FctrChngDts!$A$2,$L81<FctrChngDts!$A$2),AND($K81>=FctrChngDts!$B$2,$L81>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K81<FctrChngDts!$A$2,$L81>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K81>=FctrChngDts!$A$2,$L81<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K81<FctrChngDts!$B$2,$L81>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I81=\"\",$J81=0),0,IF(AND($N81=TRUE,$I81<>0),SUM($J81-$I81+1),IF($O81=TRUE,SUM(FctrChngDts!$A$2-$I81),IF($P81=TRUE,0,IF($Q81=TRUE,SUM($J81-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I81=\"\",$J81=0),0,IF($N81=TRUE,0,IF($O81=TRUE,SUM($J81-FctrChngDts!$A$2+1),IF(AND($P81=TRUE,$I81<>0),SUM($J81-$I81+1),IF($Q81=TRUE,SUM(FctrChngDts!$B$2-$I81),0)))))","v":0},0,{"$f":"IF(OR($K81=\"\",$L81=0),0,IF(AND($R81=TRUE,$K81<>0),SUM($L81-$K81+1),IF($S81=TRUE,SUM(FctrChngDts!$A$2-$K81),IF($T81=TRUE,0,IF($U81=TRUE,SUM($L81-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K81=\"\",$L81=0),0,IF($R81=TRUE,0,IF($S81=TRUE,SUM($L81-FctrChngDts!$A$2+1),IF(AND($T81=TRUE,$K81<>0),SUM($L81-$K81+1),IF($U81=TRUE,SUM(FctrChngDts!$B$2-$K81),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A81,Tenant!$A81:$J580,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR81=FALSE,VLOOKUP($AQ81,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ81,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR81=FALSE,VLOOKUP($AQ81,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ81,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR81=FALSE,VLOOKUP($AQ81,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ81,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR81=FALSE,VLOOKUP($AQ81,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ81,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A81,Tenant!$A81:$J580,6,FALSE)","v":0},{"$f":"VLOOKUP($A81,Tenant!$A81:$J580,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG81=FALSE,0,IF($DU81=TRUE,SUM($BS81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS81*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DU81=TRUE,SUM($BT81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT81*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DU81=TRUE,SUM($BU81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU81*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DU81=TRUE,SUM($BV81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DU81=TRUE,SUM($BW81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW81*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG81=FALSE,0,IF($DU81=TRUE,SUM($BX81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX81*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN81=FALSE,0,IF($H81=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP81=FALSE,0,ROUND(SUM($BY81*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR81=FALSE,0,ROUND(SUM($X81*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY81=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X81),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X81)),5)","v":0},{"$f":"SUM(ROUND($CH81:$CM81,2),$CO81,$CQ81,$CS81)","v":0},false,{"$f":"ROUND(IF($CV81=FALSE,0,IF($DY81=TRUE,SUM($BZ81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ81*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV81=FALSE,0,IF($DY81=TRUE,SUM($CA81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA81*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV81=FALSE,0,IF($DY81=TRUE,SUM($CB81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB81*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV81=FALSE,0,IF($DY81=TRUE,SUM($CC81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC81*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV81=FALSE,0,IF($DY81=TRUE,SUM($CD81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD81*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV81=FALSE,0,IF($DY81=TRUE,SUM($CE81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE81*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC81=FALSE,0,IF($H81=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF81*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE81=FALSE,0,ROUND(SUM($CF81*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG81=FALSE,0,ROUND(SUM($AA81*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY81=TRUE,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA81),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA81)),5)","v":0},{"$f":"SUM(ROUND($CW81:$DB81,2),$DD81,$DF81,$DH81)","v":0},0,{"$f":"SUM(SUM($CU81*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ81*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU81*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ81*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL81,IF(VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM81,$DK81))","v":0},0,false,0,false,0,{"$f":"IF(AND($X81>0,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU81=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH81:$CM81,$CS81,$ED81,$EL81,$ET81:$EY81)-SUM($BY81*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH81:$CM81,$CS81,$ED81,$EL81,$EN81:$ES81)-SUM($BY81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X81>0,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW81=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH81:$CM81,$CO81,$CQ81,$CS81,$ED81,$EF81,$EH81,$EJ81,$ET81:$EY81)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH81:$CM81,$CO81,$CQ81,$CS81,$ED81,$EF81,$EH81,$EJ81,ET81:$EX81)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA81>0,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY81=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW81:$DB81,$DH81,$ED81,$FQ81,$FY81:$GD81)-SUM($CF81*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW81:$DB81,$DH81,$ED81,$FQ81,$FS81:$FX81)-SUM($CF81*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA81>0,VLOOKUP($A81,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA81=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW81:$DB81,$DD81,$DF81,$DH81,$FI81,$FK81,$FM81,$FO81,$FY81:$GD81)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW81:$DB81,$DD81,$DF81,$DH81,$FI81,$FK81,$FM81,$FO81,$FY81:$GD81)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X81>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E81<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC81=FALSE,0,ROUND(SUM($AE81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X81>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A81,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE81=FALSE,0,ROUND(SUM($BY81*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X81>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X81>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X81>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG81=FALSE,0,SUM($BY81*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X81>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI81=FALSE,0,SUM($BY81*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X81>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK81=TRUE,$X81>0),SUM($BY81*Account!$T$2),0)","v":0},{"$f":"IF(AND($X81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM81=FALSE,0,ROUND(SUM($BS81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM81=FALSE,0,ROUND(SUM($BT81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM81=FALSE,0,ROUND(SUM($BU81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM81=FALSE,0,ROUND(SUM($BV81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM81=FALSE,0,ROUND(SUM($BW81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM81=FALSE,0,ROUND(SUM($BX81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H81/$AD81*$X81),5),0)","v":0},{"$f":"ROUND(SUM($FA81*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ81=FALSE,$FB81,ROUND(MAX(0,SUM(SUM($ET81:$EY81)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE81=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I81","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF81*Account!$AA$2),SUM($FF81*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA81>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E81<>\"D-CARE\",Tenant!$F81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH81=FALSE,0,ROUND(SUM($AF81*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA81>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A81,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY81=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ81=FALSE,0,ROUND(SUM($CF81*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA81>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA81>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA81>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL81=FALSE,0,SUM($CF81*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA81>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN81=FALSE,0,SUM($CF81*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA81>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP81=TRUE,$AA81>0),SUM($CF81*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA81>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR81=FALSE,0,ROUND(SUM($BZ81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR81=FALSE,0,ROUND(SUM($CA81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR81=FALSE,0,ROUND(SUM($CB81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR81=FALSE,0,ROUND(SUM($CC81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR81=FALSE,0,ROUND(SUM($CD81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR81=FALSE,0,ROUND(SUM($CE81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ81*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA81*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB81*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC81*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD81*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE81*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H81/$AD81*$AA81),5),0)","v":0},{"$f":"ROUND(SUM($GF81*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE81=FALSE,$GG81,ROUND(MAX(0,SUM(SUM($FY81:$GD81)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ81=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I81","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK81*Account!$AA$2),SUM($GK81*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D81<=FctrChngDts!$B$14,$E81>FctrChngDts!$B$14),AND($D81<=FctrChngDts!$C$14,$E81>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM81=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP81:$GS81))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO81,$DD81,$GP81:$GS81))","v":0},0,0,{"$f":"IF(AND($X81>0,Tenant!$E81=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX81=FALSE,0,ROUND(SUM($AE81*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA81>0,Tenant!$E81=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ81=FALSE,0,ROUND(SUM($AF81*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO81,$GT81,$GW81,$HB81,$CQ81,$DF81,$DV81,$DX81,$DZ81,$EB81),IF(Account!$Q$2=TRUE,SUM($GO81,$GU81,$GW81,$HB81,$CQ81,$DF81,$DV81,$DX81,$DZ81,$EB81),SUM($GO81,$GT81,$GU81,$GV81,$GW81,$HB81,$CQ81,$DF81,$DV81,$DX81,$DZ81,$EB81)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D81,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A81,Tenant!$A:$J,8,FALSE)=TRUE,$HD81<0),0,SUM(SUM(SUM($HD81/$AD81*$HE81)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A81,Tenant!$A:$J,8,FALSE)=TRUE,$HD81<0),0,SUM(SUM(SUM($HD81/$AD81*$HF81)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU81,$DJ81,$DR81,$DT81,$DV81,$DX81,$DZ81,$EB81,$ED81,$EF81,$EH81,$EJ81,$FI81,$FK81,$FM81,$FO81,$GN81,$GV81,$GY81,$HA81)/$AD81*$X81*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU81,$DJ81,$DR81,$DT81,$DV81,$DX81,$DZ81,$EB81,$ED81,$EF81,$EH81,$EJ81,$FI81,$FK81,$FM81,$FO81,$GN81,$GV81,$GY81,$HA81)/$AD81*$AA81*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E81),$AD81,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D81,FctrChngDts!$C$17<=$E81),_xlfn.DAYS($D81,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E81),$AD81,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D81,FctrChngDts!$C$19<=$E81),_xlfn.DAYS($D81,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN81*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN81*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO81*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO81*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D81,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A81,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU81*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A81,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV81*Account!$AA$2)),5)","v":0}]
[81,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G82),0,IF($F82<=$G82,SUM($G82-$F82),IF($F82>$G82,SUM((Account!$L$2-$F82)+$G82+1))))","v":0},{"$f":"IF(AND($D82>=FctrChngDts!$C$2,$D82<=FctrChngDts!$D$2),$D82,\"\")","v":""},{"$f":"IF($I82=\"\",\"\",IF($E82<=FctrChngDts!$D$2,$E82,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D82<FctrChngDts!$E$2,$E82<FctrChngDts!$E$2),AND($D82>=FctrChngDts!$F$2,$E82>=FctrChngDts!$F$2)),\"\",IF(AND($D82>=FctrChngDts!$E$2,$D82<=FctrChngDts!$F$2),$D82,FctrChngDts!$E$2))","v":""},{"$f":"IF($K82=\"\",\"\",IF(AND($J82=$K82,$E82>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K82=$J82,$E82,IF(AND($E82>=FctrChngDts!$E$2,$E82<=FctrChngDts!$F$2),$E82,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D82<DATE(YEAR(Account!$J$2),6,1),$D82>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I82<FctrChngDts!$A$2,$J82<FctrChngDts!$A$2),AND($I82>=FctrChngDts!$B$2,$J82>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I82<FctrChngDts!$A$2,$J82>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I82>=FctrChngDts!$A$2,$J82<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I82<FctrChngDts!$B$2,$J82>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K82<FctrChngDts!$A$2,$L82<FctrChngDts!$A$2),AND($K82>=FctrChngDts!$B$2,$L82>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K82<FctrChngDts!$A$2,$L82>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K82>=FctrChngDts!$A$2,$L82<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K82<FctrChngDts!$B$2,$L82>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I82=\"\",$J82=0),0,IF(AND($N82=TRUE,$I82<>0),SUM($J82-$I82+1),IF($O82=TRUE,SUM(FctrChngDts!$A$2-$I82),IF($P82=TRUE,0,IF($Q82=TRUE,SUM($J82-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I82=\"\",$J82=0),0,IF($N82=TRUE,0,IF($O82=TRUE,SUM($J82-FctrChngDts!$A$2+1),IF(AND($P82=TRUE,$I82<>0),SUM($J82-$I82+1),IF($Q82=TRUE,SUM(FctrChngDts!$B$2-$I82),0)))))","v":0},0,{"$f":"IF(OR($K82=\"\",$L82=0),0,IF(AND($R82=TRUE,$K82<>0),SUM($L82-$K82+1),IF($S82=TRUE,SUM(FctrChngDts!$A$2-$K82),IF($T82=TRUE,0,IF($U82=TRUE,SUM($L82-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K82=\"\",$L82=0),0,IF($R82=TRUE,0,IF($S82=TRUE,SUM($L82-FctrChngDts!$A$2+1),IF(AND($T82=TRUE,$K82<>0),SUM($L82-$K82+1),IF($U82=TRUE,SUM(FctrChngDts!$B$2-$K82),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A82,Tenant!$A82:$J581,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR82=FALSE,VLOOKUP($AQ82,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ82,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR82=FALSE,VLOOKUP($AQ82,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ82,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR82=FALSE,VLOOKUP($AQ82,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ82,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR82=FALSE,VLOOKUP($AQ82,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ82,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A82,Tenant!$A82:$J581,6,FALSE)","v":0},{"$f":"VLOOKUP($A82,Tenant!$A82:$J581,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG82=FALSE,0,IF($DU82=TRUE,SUM($BS82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS82*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DU82=TRUE,SUM($BT82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT82*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DU82=TRUE,SUM($BU82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU82*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DU82=TRUE,SUM($BV82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DU82=TRUE,SUM($BW82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW82*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG82=FALSE,0,IF($DU82=TRUE,SUM($BX82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX82*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN82=FALSE,0,IF($H82=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP82=FALSE,0,ROUND(SUM($BY82*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR82=FALSE,0,ROUND(SUM($X82*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY82=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X82),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X82)),5)","v":0},{"$f":"SUM(ROUND($CH82:$CM82,2),$CO82,$CQ82,$CS82)","v":0},false,{"$f":"ROUND(IF($CV82=FALSE,0,IF($DY82=TRUE,SUM($BZ82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ82*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV82=FALSE,0,IF($DY82=TRUE,SUM($CA82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA82*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV82=FALSE,0,IF($DY82=TRUE,SUM($CB82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB82*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV82=FALSE,0,IF($DY82=TRUE,SUM($CC82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC82*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV82=FALSE,0,IF($DY82=TRUE,SUM($CD82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD82*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV82=FALSE,0,IF($DY82=TRUE,SUM($CE82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE82*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC82=FALSE,0,IF($H82=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF82*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE82=FALSE,0,ROUND(SUM($CF82*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG82=FALSE,0,ROUND(SUM($AA82*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY82=TRUE,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA82),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA82)),5)","v":0},{"$f":"SUM(ROUND($CW82:$DB82,2),$DD82,$DF82,$DH82)","v":0},0,{"$f":"SUM(SUM($CU82*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ82*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU82*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ82*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL82,IF(VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM82,$DK82))","v":0},0,false,0,false,0,{"$f":"IF(AND($X82>0,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU82=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH82:$CM82,$CS82,$ED82,$EL82,$ET82:$EY82)-SUM($BY82*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH82:$CM82,$CS82,$ED82,$EL82,$EN82:$ES82)-SUM($BY82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X82>0,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW82=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH82:$CM82,$CO82,$CQ82,$CS82,$ED82,$EF82,$EH82,$EJ82,$ET82:$EY82)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH82:$CM82,$CO82,$CQ82,$CS82,$ED82,$EF82,$EH82,$EJ82,ET82:$EX82)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA82>0,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY82=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW82:$DB82,$DH82,$ED82,$FQ82,$FY82:$GD82)-SUM($CF82*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW82:$DB82,$DH82,$ED82,$FQ82,$FS82:$FX82)-SUM($CF82*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA82>0,VLOOKUP($A82,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA82=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW82:$DB82,$DD82,$DF82,$DH82,$FI82,$FK82,$FM82,$FO82,$FY82:$GD82)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW82:$DB82,$DD82,$DF82,$DH82,$FI82,$FK82,$FM82,$FO82,$FY82:$GD82)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X82>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E82<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC82=FALSE,0,ROUND(SUM($AE82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X82>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A82,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE82=FALSE,0,ROUND(SUM($BY82*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X82>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X82>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X82>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG82=FALSE,0,SUM($BY82*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X82>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI82=FALSE,0,SUM($BY82*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X82>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK82=TRUE,$X82>0),SUM($BY82*Account!$T$2),0)","v":0},{"$f":"IF(AND($X82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM82=FALSE,0,ROUND(SUM($BS82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM82=FALSE,0,ROUND(SUM($BT82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM82=FALSE,0,ROUND(SUM($BU82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM82=FALSE,0,ROUND(SUM($BV82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM82=FALSE,0,ROUND(SUM($BW82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM82=FALSE,0,ROUND(SUM($BX82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H82/$AD82*$X82),5),0)","v":0},{"$f":"ROUND(SUM($FA82*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ82=FALSE,$FB82,ROUND(MAX(0,SUM(SUM($ET82:$EY82)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE82=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I82","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF82*Account!$AA$2),SUM($FF82*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA82>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E82<>\"D-CARE\",Tenant!$F82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH82=FALSE,0,ROUND(SUM($AF82*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA82>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A82,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY82=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ82=FALSE,0,ROUND(SUM($CF82*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA82>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA82>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA82>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL82=FALSE,0,SUM($CF82*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA82>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN82=FALSE,0,SUM($CF82*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA82>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP82=TRUE,$AA82>0),SUM($CF82*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA82>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR82=FALSE,0,ROUND(SUM($BZ82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR82=FALSE,0,ROUND(SUM($CA82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR82=FALSE,0,ROUND(SUM($CB82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR82=FALSE,0,ROUND(SUM($CC82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR82=FALSE,0,ROUND(SUM($CD82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR82=FALSE,0,ROUND(SUM($CE82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ82*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA82*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB82*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC82*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD82*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE82*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H82/$AD82*$AA82),5),0)","v":0},{"$f":"ROUND(SUM($GF82*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE82=FALSE,$GG82,ROUND(MAX(0,SUM(SUM($FY82:$GD82)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ82=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I82","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK82*Account!$AA$2),SUM($GK82*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D82<=FctrChngDts!$B$14,$E82>FctrChngDts!$B$14),AND($D82<=FctrChngDts!$C$14,$E82>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM82=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP82:$GS82))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO82,$DD82,$GP82:$GS82))","v":0},0,0,{"$f":"IF(AND($X82>0,Tenant!$E82=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX82=FALSE,0,ROUND(SUM($AE82*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA82>0,Tenant!$E82=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ82=FALSE,0,ROUND(SUM($AF82*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO82,$GT82,$GW82,$HB82,$CQ82,$DF82,$DV82,$DX82,$DZ82,$EB82),IF(Account!$Q$2=TRUE,SUM($GO82,$GU82,$GW82,$HB82,$CQ82,$DF82,$DV82,$DX82,$DZ82,$EB82),SUM($GO82,$GT82,$GU82,$GV82,$GW82,$HB82,$CQ82,$DF82,$DV82,$DX82,$DZ82,$EB82)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D82,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A82,Tenant!$A:$J,8,FALSE)=TRUE,$HD82<0),0,SUM(SUM(SUM($HD82/$AD82*$HE82)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A82,Tenant!$A:$J,8,FALSE)=TRUE,$HD82<0),0,SUM(SUM(SUM($HD82/$AD82*$HF82)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU82,$DJ82,$DR82,$DT82,$DV82,$DX82,$DZ82,$EB82,$ED82,$EF82,$EH82,$EJ82,$FI82,$FK82,$FM82,$FO82,$GN82,$GV82,$GY82,$HA82)/$AD82*$X82*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU82,$DJ82,$DR82,$DT82,$DV82,$DX82,$DZ82,$EB82,$ED82,$EF82,$EH82,$EJ82,$FI82,$FK82,$FM82,$FO82,$GN82,$GV82,$GY82,$HA82)/$AD82*$AA82*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E82),$AD82,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D82,FctrChngDts!$C$17<=$E82),_xlfn.DAYS($D82,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E82),$AD82,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D82,FctrChngDts!$C$19<=$E82),_xlfn.DAYS($D82,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN82*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN82*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO82*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO82*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D82,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A82,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU82*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A82,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV82*Account!$AA$2)),5)","v":0}]
[82,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G83),0,IF($F83<=$G83,SUM($G83-$F83),IF($F83>$G83,SUM((Account!$L$2-$F83)+$G83+1))))","v":0},{"$f":"IF(AND($D83>=FctrChngDts!$C$2,$D83<=FctrChngDts!$D$2),$D83,\"\")","v":""},{"$f":"IF($I83=\"\",\"\",IF($E83<=FctrChngDts!$D$2,$E83,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D83<FctrChngDts!$E$2,$E83<FctrChngDts!$E$2),AND($D83>=FctrChngDts!$F$2,$E83>=FctrChngDts!$F$2)),\"\",IF(AND($D83>=FctrChngDts!$E$2,$D83<=FctrChngDts!$F$2),$D83,FctrChngDts!$E$2))","v":""},{"$f":"IF($K83=\"\",\"\",IF(AND($J83=$K83,$E83>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K83=$J83,$E83,IF(AND($E83>=FctrChngDts!$E$2,$E83<=FctrChngDts!$F$2),$E83,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D83<DATE(YEAR(Account!$J$2),6,1),$D83>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I83<FctrChngDts!$A$2,$J83<FctrChngDts!$A$2),AND($I83>=FctrChngDts!$B$2,$J83>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I83<FctrChngDts!$A$2,$J83>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I83>=FctrChngDts!$A$2,$J83<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I83<FctrChngDts!$B$2,$J83>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K83<FctrChngDts!$A$2,$L83<FctrChngDts!$A$2),AND($K83>=FctrChngDts!$B$2,$L83>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K83<FctrChngDts!$A$2,$L83>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K83>=FctrChngDts!$A$2,$L83<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K83<FctrChngDts!$B$2,$L83>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I83=\"\",$J83=0),0,IF(AND($N83=TRUE,$I83<>0),SUM($J83-$I83+1),IF($O83=TRUE,SUM(FctrChngDts!$A$2-$I83),IF($P83=TRUE,0,IF($Q83=TRUE,SUM($J83-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I83=\"\",$J83=0),0,IF($N83=TRUE,0,IF($O83=TRUE,SUM($J83-FctrChngDts!$A$2+1),IF(AND($P83=TRUE,$I83<>0),SUM($J83-$I83+1),IF($Q83=TRUE,SUM(FctrChngDts!$B$2-$I83),0)))))","v":0},0,{"$f":"IF(OR($K83=\"\",$L83=0),0,IF(AND($R83=TRUE,$K83<>0),SUM($L83-$K83+1),IF($S83=TRUE,SUM(FctrChngDts!$A$2-$K83),IF($T83=TRUE,0,IF($U83=TRUE,SUM($L83-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K83=\"\",$L83=0),0,IF($R83=TRUE,0,IF($S83=TRUE,SUM($L83-FctrChngDts!$A$2+1),IF(AND($T83=TRUE,$K83<>0),SUM($L83-$K83+1),IF($U83=TRUE,SUM(FctrChngDts!$B$2-$K83),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A83,Tenant!$A83:$J582,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR83=FALSE,VLOOKUP($AQ83,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ83,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR83=FALSE,VLOOKUP($AQ83,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ83,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR83=FALSE,VLOOKUP($AQ83,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ83,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR83=FALSE,VLOOKUP($AQ83,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ83,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A83,Tenant!$A83:$J582,6,FALSE)","v":0},{"$f":"VLOOKUP($A83,Tenant!$A83:$J582,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG83=FALSE,0,IF($DU83=TRUE,SUM($BS83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS83*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DU83=TRUE,SUM($BT83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT83*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DU83=TRUE,SUM($BU83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU83*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DU83=TRUE,SUM($BV83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DU83=TRUE,SUM($BW83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW83*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG83=FALSE,0,IF($DU83=TRUE,SUM($BX83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX83*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN83=FALSE,0,IF($H83=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP83=FALSE,0,ROUND(SUM($BY83*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR83=FALSE,0,ROUND(SUM($X83*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY83=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X83),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X83)),5)","v":0},{"$f":"SUM(ROUND($CH83:$CM83,2),$CO83,$CQ83,$CS83)","v":0},false,{"$f":"ROUND(IF($CV83=FALSE,0,IF($DY83=TRUE,SUM($BZ83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ83*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV83=FALSE,0,IF($DY83=TRUE,SUM($CA83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA83*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV83=FALSE,0,IF($DY83=TRUE,SUM($CB83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB83*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV83=FALSE,0,IF($DY83=TRUE,SUM($CC83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV83=FALSE,0,IF($DY83=TRUE,SUM($CD83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD83*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV83=FALSE,0,IF($DY83=TRUE,SUM($CE83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE83*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC83=FALSE,0,IF($H83=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE83=FALSE,0,ROUND(SUM($CF83*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG83=FALSE,0,ROUND(SUM($AA83*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY83=TRUE,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA83),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA83)),5)","v":0},{"$f":"SUM(ROUND($CW83:$DB83,2),$DD83,$DF83,$DH83)","v":0},0,{"$f":"SUM(SUM($CU83*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ83*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU83*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ83*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL83,IF(VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM83,$DK83))","v":0},0,false,0,false,0,{"$f":"IF(AND($X83>0,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU83=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH83:$CM83,$CS83,$ED83,$EL83,$ET83:$EY83)-SUM($BY83*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH83:$CM83,$CS83,$ED83,$EL83,$EN83:$ES83)-SUM($BY83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X83>0,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW83=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH83:$CM83,$CO83,$CQ83,$CS83,$ED83,$EF83,$EH83,$EJ83,$ET83:$EY83)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH83:$CM83,$CO83,$CQ83,$CS83,$ED83,$EF83,$EH83,$EJ83,ET83:$EX83)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA83>0,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY83=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW83:$DB83,$DH83,$ED83,$FQ83,$FY83:$GD83)-SUM($CF83*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW83:$DB83,$DH83,$ED83,$FQ83,$FS83:$FX83)-SUM($CF83*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA83>0,VLOOKUP($A83,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA83=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW83:$DB83,$DD83,$DF83,$DH83,$FI83,$FK83,$FM83,$FO83,$FY83:$GD83)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW83:$DB83,$DD83,$DF83,$DH83,$FI83,$FK83,$FM83,$FO83,$FY83:$GD83)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E83<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC83=FALSE,0,ROUND(SUM($AE83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X83>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE83=FALSE,0,ROUND(SUM($BY83*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG83=FALSE,0,SUM($BY83*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X83>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI83=FALSE,0,SUM($BY83*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X83>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK83=TRUE,$X83>0),SUM($BY83*Account!$T$2),0)","v":0},{"$f":"IF(AND($X83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM83=FALSE,0,ROUND(SUM($BS83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM83=FALSE,0,ROUND(SUM($BT83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM83=FALSE,0,ROUND(SUM($BU83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM83=FALSE,0,ROUND(SUM($BV83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM83=FALSE,0,ROUND(SUM($BW83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM83=FALSE,0,ROUND(SUM($BX83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H83/$AD83*$X83),5),0)","v":0},{"$f":"ROUND(SUM($FA83*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ83=FALSE,$FB83,ROUND(MAX(0,SUM(SUM($ET83:$EY83)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE83=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I83","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF83*Account!$AA$2),SUM($FF83*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E83<>\"D-CARE\",Tenant!$F83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH83=FALSE,0,ROUND(SUM($AF83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA83>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A83,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY83=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ83=FALSE,0,ROUND(SUM($CF83*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA83>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA83>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL83=FALSE,0,SUM($CF83*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA83>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN83=FALSE,0,SUM($CF83*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA83>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP83=TRUE,$AA83>0),SUM($CF83*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA83>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR83=FALSE,0,ROUND(SUM($BZ83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR83=FALSE,0,ROUND(SUM($CA83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR83=FALSE,0,ROUND(SUM($CB83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR83=FALSE,0,ROUND(SUM($CC83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR83=FALSE,0,ROUND(SUM($CD83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR83=FALSE,0,ROUND(SUM($CE83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ83*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA83*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB83*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC83*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD83*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE83*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H83/$AD83*$AA83),5),0)","v":0},{"$f":"ROUND(SUM($GF83*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE83=FALSE,$GG83,ROUND(MAX(0,SUM(SUM($FY83:$GD83)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ83=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I83","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK83*Account!$AA$2),SUM($GK83*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D83<=FctrChngDts!$B$14,$E83>FctrChngDts!$B$14),AND($D83<=FctrChngDts!$C$14,$E83>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM83=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP83:$GS83))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO83,$DD83,$GP83:$GS83))","v":0},0,0,{"$f":"IF(AND($X83>0,Tenant!$E83=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX83=FALSE,0,ROUND(SUM($AE83*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA83>0,Tenant!$E83=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ83=FALSE,0,ROUND(SUM($AF83*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO83,$GT83,$GW83,$HB83,$CQ83,$DF83,$DV83,$DX83,$DZ83,$EB83),IF(Account!$Q$2=TRUE,SUM($GO83,$GU83,$GW83,$HB83,$CQ83,$DF83,$DV83,$DX83,$DZ83,$EB83),SUM($GO83,$GT83,$GU83,$GV83,$GW83,$HB83,$CQ83,$DF83,$DV83,$DX83,$DZ83,$EB83)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D83,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,8,FALSE)=TRUE,$HD83<0),0,SUM(SUM(SUM($HD83/$AD83*$HE83)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,8,FALSE)=TRUE,$HD83<0),0,SUM(SUM(SUM($HD83/$AD83*$HF83)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU83,$DJ83,$DR83,$DT83,$DV83,$DX83,$DZ83,$EB83,$ED83,$EF83,$EH83,$EJ83,$FI83,$FK83,$FM83,$FO83,$GN83,$GV83,$GY83,$HA83)/$AD83*$X83*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU83,$DJ83,$DR83,$DT83,$DV83,$DX83,$DZ83,$EB83,$ED83,$EF83,$EH83,$EJ83,$FI83,$FK83,$FM83,$FO83,$GN83,$GV83,$GY83,$HA83)/$AD83*$AA83*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E83),$AD83,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D83,FctrChngDts!$C$17<=$E83),_xlfn.DAYS($D83,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E83),$AD83,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D83,FctrChngDts!$C$19<=$E83),_xlfn.DAYS($D83,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN83*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN83*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO83*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO83*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D83,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU83*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A83,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV83*Account!$AA$2)),5)","v":0}]
[83,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G84),0,IF($F84<=$G84,SUM($G84-$F84),IF($F84>$G84,SUM((Account!$L$2-$F84)+$G84+1))))","v":0},{"$f":"IF(AND($D84>=FctrChngDts!$C$2,$D84<=FctrChngDts!$D$2),$D84,\"\")","v":""},{"$f":"IF($I84=\"\",\"\",IF($E84<=FctrChngDts!$D$2,$E84,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D84<FctrChngDts!$E$2,$E84<FctrChngDts!$E$2),AND($D84>=FctrChngDts!$F$2,$E84>=FctrChngDts!$F$2)),\"\",IF(AND($D84>=FctrChngDts!$E$2,$D84<=FctrChngDts!$F$2),$D84,FctrChngDts!$E$2))","v":""},{"$f":"IF($K84=\"\",\"\",IF(AND($J84=$K84,$E84>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K84=$J84,$E84,IF(AND($E84>=FctrChngDts!$E$2,$E84<=FctrChngDts!$F$2),$E84,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D84<DATE(YEAR(Account!$J$2),6,1),$D84>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I84<FctrChngDts!$A$2,$J84<FctrChngDts!$A$2),AND($I84>=FctrChngDts!$B$2,$J84>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I84<FctrChngDts!$A$2,$J84>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I84>=FctrChngDts!$A$2,$J84<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I84<FctrChngDts!$B$2,$J84>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K84<FctrChngDts!$A$2,$L84<FctrChngDts!$A$2),AND($K84>=FctrChngDts!$B$2,$L84>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K84<FctrChngDts!$A$2,$L84>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K84>=FctrChngDts!$A$2,$L84<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K84<FctrChngDts!$B$2,$L84>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I84=\"\",$J84=0),0,IF(AND($N84=TRUE,$I84<>0),SUM($J84-$I84+1),IF($O84=TRUE,SUM(FctrChngDts!$A$2-$I84),IF($P84=TRUE,0,IF($Q84=TRUE,SUM($J84-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I84=\"\",$J84=0),0,IF($N84=TRUE,0,IF($O84=TRUE,SUM($J84-FctrChngDts!$A$2+1),IF(AND($P84=TRUE,$I84<>0),SUM($J84-$I84+1),IF($Q84=TRUE,SUM(FctrChngDts!$B$2-$I84),0)))))","v":0},0,{"$f":"IF(OR($K84=\"\",$L84=0),0,IF(AND($R84=TRUE,$K84<>0),SUM($L84-$K84+1),IF($S84=TRUE,SUM(FctrChngDts!$A$2-$K84),IF($T84=TRUE,0,IF($U84=TRUE,SUM($L84-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K84=\"\",$L84=0),0,IF($R84=TRUE,0,IF($S84=TRUE,SUM($L84-FctrChngDts!$A$2+1),IF(AND($T84=TRUE,$K84<>0),SUM($L84-$K84+1),IF($U84=TRUE,SUM(FctrChngDts!$B$2-$K84),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A84,Tenant!$A84:$J583,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR84=FALSE,VLOOKUP($AQ84,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ84,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR84=FALSE,VLOOKUP($AQ84,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ84,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR84=FALSE,VLOOKUP($AQ84,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ84,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR84=FALSE,VLOOKUP($AQ84,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ84,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A84,Tenant!$A84:$J583,6,FALSE)","v":0},{"$f":"VLOOKUP($A84,Tenant!$A84:$J583,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG84=FALSE,0,IF($DU84=TRUE,SUM($BS84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS84*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DU84=TRUE,SUM($BT84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT84*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DU84=TRUE,SUM($BU84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU84*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DU84=TRUE,SUM($BV84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DU84=TRUE,SUM($BW84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW84*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG84=FALSE,0,IF($DU84=TRUE,SUM($BX84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX84*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN84=FALSE,0,IF($H84=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP84=FALSE,0,ROUND(SUM($BY84*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR84=FALSE,0,ROUND(SUM($X84*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY84=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X84),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X84)),5)","v":0},{"$f":"SUM(ROUND($CH84:$CM84,2),$CO84,$CQ84,$CS84)","v":0},false,{"$f":"ROUND(IF($CV84=FALSE,0,IF($DY84=TRUE,SUM($BZ84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ84*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV84=FALSE,0,IF($DY84=TRUE,SUM($CA84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA84*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV84=FALSE,0,IF($DY84=TRUE,SUM($CB84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB84*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV84=FALSE,0,IF($DY84=TRUE,SUM($CC84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC84*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV84=FALSE,0,IF($DY84=TRUE,SUM($CD84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD84*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV84=FALSE,0,IF($DY84=TRUE,SUM($CE84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE84*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC84=FALSE,0,IF($H84=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF84*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE84=FALSE,0,ROUND(SUM($CF84*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG84=FALSE,0,ROUND(SUM($AA84*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY84=TRUE,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA84),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA84)),5)","v":0},{"$f":"SUM(ROUND($CW84:$DB84,2),$DD84,$DF84,$DH84)","v":0},0,{"$f":"SUM(SUM($CU84*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ84*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU84*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ84*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL84,IF(VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM84,$DK84))","v":0},0,false,0,false,0,{"$f":"IF(AND($X84>0,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU84=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH84:$CM84,$CS84,$ED84,$EL84,$ET84:$EY84)-SUM($BY84*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH84:$CM84,$CS84,$ED84,$EL84,$EN84:$ES84)-SUM($BY84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X84>0,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW84=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH84:$CM84,$CO84,$CQ84,$CS84,$ED84,$EF84,$EH84,$EJ84,$ET84:$EY84)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH84:$CM84,$CO84,$CQ84,$CS84,$ED84,$EF84,$EH84,$EJ84,ET84:$EX84)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA84>0,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY84=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW84:$DB84,$DH84,$ED84,$FQ84,$FY84:$GD84)-SUM($CF84*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW84:$DB84,$DH84,$ED84,$FQ84,$FS84:$FX84)-SUM($CF84*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA84>0,VLOOKUP($A84,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA84=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW84:$DB84,$DD84,$DF84,$DH84,$FI84,$FK84,$FM84,$FO84,$FY84:$GD84)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW84:$DB84,$DD84,$DF84,$DH84,$FI84,$FK84,$FM84,$FO84,$FY84:$GD84)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X84>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E84<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC84=FALSE,0,ROUND(SUM($AE84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X84>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A84,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE84=FALSE,0,ROUND(SUM($BY84*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X84>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X84>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X84>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG84=FALSE,0,SUM($BY84*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X84>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI84=FALSE,0,SUM($BY84*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X84>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK84=TRUE,$X84>0),SUM($BY84*Account!$T$2),0)","v":0},{"$f":"IF(AND($X84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM84=FALSE,0,ROUND(SUM($BS84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM84=FALSE,0,ROUND(SUM($BT84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM84=FALSE,0,ROUND(SUM($BU84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM84=FALSE,0,ROUND(SUM($BV84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM84=FALSE,0,ROUND(SUM($BW84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM84=FALSE,0,ROUND(SUM($BX84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H84/$AD84*$X84),5),0)","v":0},{"$f":"ROUND(SUM($FA84*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ84=FALSE,$FB84,ROUND(MAX(0,SUM(SUM($ET84:$EY84)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE84=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I84","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF84*Account!$AA$2),SUM($FF84*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA84>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E84<>\"D-CARE\",Tenant!$F84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH84=FALSE,0,ROUND(SUM($AF84*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA84>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A84,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY84=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ84=FALSE,0,ROUND(SUM($CF84*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA84>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA84>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA84>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL84=FALSE,0,SUM($CF84*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA84>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN84=FALSE,0,SUM($CF84*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA84>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP84=TRUE,$AA84>0),SUM($CF84*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA84>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR84=FALSE,0,ROUND(SUM($BZ84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR84=FALSE,0,ROUND(SUM($CA84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR84=FALSE,0,ROUND(SUM($CB84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR84=FALSE,0,ROUND(SUM($CC84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR84=FALSE,0,ROUND(SUM($CD84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR84=FALSE,0,ROUND(SUM($CE84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ84*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA84*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB84*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC84*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD84*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE84*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H84/$AD84*$AA84),5),0)","v":0},{"$f":"ROUND(SUM($GF84*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE84=FALSE,$GG84,ROUND(MAX(0,SUM(SUM($FY84:$GD84)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ84=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I84","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK84*Account!$AA$2),SUM($GK84*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D84<=FctrChngDts!$B$14,$E84>FctrChngDts!$B$14),AND($D84<=FctrChngDts!$C$14,$E84>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM84=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP84:$GS84))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO84,$DD84,$GP84:$GS84))","v":0},0,0,{"$f":"IF(AND($X84>0,Tenant!$E84=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX84=FALSE,0,ROUND(SUM($AE84*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA84>0,Tenant!$E84=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ84=FALSE,0,ROUND(SUM($AF84*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO84,$GT84,$GW84,$HB84,$CQ84,$DF84,$DV84,$DX84,$DZ84,$EB84),IF(Account!$Q$2=TRUE,SUM($GO84,$GU84,$GW84,$HB84,$CQ84,$DF84,$DV84,$DX84,$DZ84,$EB84),SUM($GO84,$GT84,$GU84,$GV84,$GW84,$HB84,$CQ84,$DF84,$DV84,$DX84,$DZ84,$EB84)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D84,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A84,Tenant!$A:$J,8,FALSE)=TRUE,$HD84<0),0,SUM(SUM(SUM($HD84/$AD84*$HE84)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A84,Tenant!$A:$J,8,FALSE)=TRUE,$HD84<0),0,SUM(SUM(SUM($HD84/$AD84*$HF84)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU84,$DJ84,$DR84,$DT84,$DV84,$DX84,$DZ84,$EB84,$ED84,$EF84,$EH84,$EJ84,$FI84,$FK84,$FM84,$FO84,$GN84,$GV84,$GY84,$HA84)/$AD84*$X84*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU84,$DJ84,$DR84,$DT84,$DV84,$DX84,$DZ84,$EB84,$ED84,$EF84,$EH84,$EJ84,$FI84,$FK84,$FM84,$FO84,$GN84,$GV84,$GY84,$HA84)/$AD84*$AA84*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E84),$AD84,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D84,FctrChngDts!$C$17<=$E84),_xlfn.DAYS($D84,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E84),$AD84,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D84,FctrChngDts!$C$19<=$E84),_xlfn.DAYS($D84,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN84*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN84*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO84*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO84*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D84,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A84,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU84*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A84,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV84*Account!$AA$2)),5)","v":0}]
[84,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G85),0,IF($F85<=$G85,SUM($G85-$F85),IF($F85>$G85,SUM((Account!$L$2-$F85)+$G85+1))))","v":0},{"$f":"IF(AND($D85>=FctrChngDts!$C$2,$D85<=FctrChngDts!$D$2),$D85,\"\")","v":""},{"$f":"IF($I85=\"\",\"\",IF($E85<=FctrChngDts!$D$2,$E85,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D85<FctrChngDts!$E$2,$E85<FctrChngDts!$E$2),AND($D85>=FctrChngDts!$F$2,$E85>=FctrChngDts!$F$2)),\"\",IF(AND($D85>=FctrChngDts!$E$2,$D85<=FctrChngDts!$F$2),$D85,FctrChngDts!$E$2))","v":""},{"$f":"IF($K85=\"\",\"\",IF(AND($J85=$K85,$E85>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K85=$J85,$E85,IF(AND($E85>=FctrChngDts!$E$2,$E85<=FctrChngDts!$F$2),$E85,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D85<DATE(YEAR(Account!$J$2),6,1),$D85>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I85<FctrChngDts!$A$2,$J85<FctrChngDts!$A$2),AND($I85>=FctrChngDts!$B$2,$J85>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I85<FctrChngDts!$A$2,$J85>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I85>=FctrChngDts!$A$2,$J85<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I85<FctrChngDts!$B$2,$J85>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K85<FctrChngDts!$A$2,$L85<FctrChngDts!$A$2),AND($K85>=FctrChngDts!$B$2,$L85>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K85<FctrChngDts!$A$2,$L85>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K85>=FctrChngDts!$A$2,$L85<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K85<FctrChngDts!$B$2,$L85>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I85=\"\",$J85=0),0,IF(AND($N85=TRUE,$I85<>0),SUM($J85-$I85+1),IF($O85=TRUE,SUM(FctrChngDts!$A$2-$I85),IF($P85=TRUE,0,IF($Q85=TRUE,SUM($J85-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I85=\"\",$J85=0),0,IF($N85=TRUE,0,IF($O85=TRUE,SUM($J85-FctrChngDts!$A$2+1),IF(AND($P85=TRUE,$I85<>0),SUM($J85-$I85+1),IF($Q85=TRUE,SUM(FctrChngDts!$B$2-$I85),0)))))","v":0},0,{"$f":"IF(OR($K85=\"\",$L85=0),0,IF(AND($R85=TRUE,$K85<>0),SUM($L85-$K85+1),IF($S85=TRUE,SUM(FctrChngDts!$A$2-$K85),IF($T85=TRUE,0,IF($U85=TRUE,SUM($L85-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K85=\"\",$L85=0),0,IF($R85=TRUE,0,IF($S85=TRUE,SUM($L85-FctrChngDts!$A$2+1),IF(AND($T85=TRUE,$K85<>0),SUM($L85-$K85+1),IF($U85=TRUE,SUM(FctrChngDts!$B$2-$K85),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A85,Tenant!$A85:$J584,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR85=FALSE,VLOOKUP($AQ85,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ85,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR85=FALSE,VLOOKUP($AQ85,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ85,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR85=FALSE,VLOOKUP($AQ85,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ85,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR85=FALSE,VLOOKUP($AQ85,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ85,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A85,Tenant!$A85:$J584,6,FALSE)","v":0},{"$f":"VLOOKUP($A85,Tenant!$A85:$J584,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG85=FALSE,0,IF($DU85=TRUE,SUM($BS85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS85*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DU85=TRUE,SUM($BT85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT85*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DU85=TRUE,SUM($BU85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU85*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DU85=TRUE,SUM($BV85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DU85=TRUE,SUM($BW85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW85*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG85=FALSE,0,IF($DU85=TRUE,SUM($BX85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX85*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN85=FALSE,0,IF($H85=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP85=FALSE,0,ROUND(SUM($BY85*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR85=FALSE,0,ROUND(SUM($X85*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY85=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X85),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X85)),5)","v":0},{"$f":"SUM(ROUND($CH85:$CM85,2),$CO85,$CQ85,$CS85)","v":0},false,{"$f":"ROUND(IF($CV85=FALSE,0,IF($DY85=TRUE,SUM($BZ85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ85*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV85=FALSE,0,IF($DY85=TRUE,SUM($CA85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA85*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV85=FALSE,0,IF($DY85=TRUE,SUM($CB85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB85*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV85=FALSE,0,IF($DY85=TRUE,SUM($CC85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC85*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV85=FALSE,0,IF($DY85=TRUE,SUM($CD85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD85*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV85=FALSE,0,IF($DY85=TRUE,SUM($CE85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE85*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC85=FALSE,0,IF($H85=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF85*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE85=FALSE,0,ROUND(SUM($CF85*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG85=FALSE,0,ROUND(SUM($AA85*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY85=TRUE,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA85),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA85)),5)","v":0},{"$f":"SUM(ROUND($CW85:$DB85,2),$DD85,$DF85,$DH85)","v":0},0,{"$f":"SUM(SUM($CU85*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ85*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU85*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ85*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL85,IF(VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM85,$DK85))","v":0},0,false,0,false,0,{"$f":"IF(AND($X85>0,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU85=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH85:$CM85,$CS85,$ED85,$EL85,$ET85:$EY85)-SUM($BY85*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH85:$CM85,$CS85,$ED85,$EL85,$EN85:$ES85)-SUM($BY85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X85>0,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW85=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH85:$CM85,$CO85,$CQ85,$CS85,$ED85,$EF85,$EH85,$EJ85,$ET85:$EY85)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH85:$CM85,$CO85,$CQ85,$CS85,$ED85,$EF85,$EH85,$EJ85,ET85:$EX85)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA85>0,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY85=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW85:$DB85,$DH85,$ED85,$FQ85,$FY85:$GD85)-SUM($CF85*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW85:$DB85,$DH85,$ED85,$FQ85,$FS85:$FX85)-SUM($CF85*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA85>0,VLOOKUP($A85,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA85=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW85:$DB85,$DD85,$DF85,$DH85,$FI85,$FK85,$FM85,$FO85,$FY85:$GD85)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW85:$DB85,$DD85,$DF85,$DH85,$FI85,$FK85,$FM85,$FO85,$FY85:$GD85)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X85>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E85<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC85=FALSE,0,ROUND(SUM($AE85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X85>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A85,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE85=FALSE,0,ROUND(SUM($BY85*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X85>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X85>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X85>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG85=FALSE,0,SUM($BY85*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X85>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI85=FALSE,0,SUM($BY85*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X85>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK85=TRUE,$X85>0),SUM($BY85*Account!$T$2),0)","v":0},{"$f":"IF(AND($X85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM85=FALSE,0,ROUND(SUM($BS85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM85=FALSE,0,ROUND(SUM($BT85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM85=FALSE,0,ROUND(SUM($BU85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM85=FALSE,0,ROUND(SUM($BV85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM85=FALSE,0,ROUND(SUM($BW85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM85=FALSE,0,ROUND(SUM($BX85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H85/$AD85*$X85),5),0)","v":0},{"$f":"ROUND(SUM($FA85*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ85=FALSE,$FB85,ROUND(MAX(0,SUM(SUM($ET85:$EY85)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE85=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I85","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF85*Account!$AA$2),SUM($FF85*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA85>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E85<>\"D-CARE\",Tenant!$F85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH85=FALSE,0,ROUND(SUM($AF85*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA85>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A85,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY85=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ85=FALSE,0,ROUND(SUM($CF85*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA85>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA85>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA85>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL85=FALSE,0,SUM($CF85*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA85>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN85=FALSE,0,SUM($CF85*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA85>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP85=TRUE,$AA85>0),SUM($CF85*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA85>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR85=FALSE,0,ROUND(SUM($BZ85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR85=FALSE,0,ROUND(SUM($CA85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR85=FALSE,0,ROUND(SUM($CB85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR85=FALSE,0,ROUND(SUM($CC85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR85=FALSE,0,ROUND(SUM($CD85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR85=FALSE,0,ROUND(SUM($CE85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ85*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA85*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB85*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC85*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD85*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE85*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H85/$AD85*$AA85),5),0)","v":0},{"$f":"ROUND(SUM($GF85*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE85=FALSE,$GG85,ROUND(MAX(0,SUM(SUM($FY85:$GD85)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ85=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I85","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK85*Account!$AA$2),SUM($GK85*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D85<=FctrChngDts!$B$14,$E85>FctrChngDts!$B$14),AND($D85<=FctrChngDts!$C$14,$E85>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM85=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP85:$GS85))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO85,$DD85,$GP85:$GS85))","v":0},0,0,{"$f":"IF(AND($X85>0,Tenant!$E85=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX85=FALSE,0,ROUND(SUM($AE85*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA85>0,Tenant!$E85=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ85=FALSE,0,ROUND(SUM($AF85*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO85,$GT85,$GW85,$HB85,$CQ85,$DF85,$DV85,$DX85,$DZ85,$EB85),IF(Account!$Q$2=TRUE,SUM($GO85,$GU85,$GW85,$HB85,$CQ85,$DF85,$DV85,$DX85,$DZ85,$EB85),SUM($GO85,$GT85,$GU85,$GV85,$GW85,$HB85,$CQ85,$DF85,$DV85,$DX85,$DZ85,$EB85)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D85,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A85,Tenant!$A:$J,8,FALSE)=TRUE,$HD85<0),0,SUM(SUM(SUM($HD85/$AD85*$HE85)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A85,Tenant!$A:$J,8,FALSE)=TRUE,$HD85<0),0,SUM(SUM(SUM($HD85/$AD85*$HF85)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU85,$DJ85,$DR85,$DT85,$DV85,$DX85,$DZ85,$EB85,$ED85,$EF85,$EH85,$EJ85,$FI85,$FK85,$FM85,$FO85,$GN85,$GV85,$GY85,$HA85)/$AD85*$X85*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU85,$DJ85,$DR85,$DT85,$DV85,$DX85,$DZ85,$EB85,$ED85,$EF85,$EH85,$EJ85,$FI85,$FK85,$FM85,$FO85,$GN85,$GV85,$GY85,$HA85)/$AD85*$AA85*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E85),$AD85,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D85,FctrChngDts!$C$17<=$E85),_xlfn.DAYS($D85,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E85),$AD85,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D85,FctrChngDts!$C$19<=$E85),_xlfn.DAYS($D85,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN85*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN85*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO85*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO85*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D85,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A85,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU85*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A85,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV85*Account!$AA$2)),5)","v":0}]
[85,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G86),0,IF($F86<=$G86,SUM($G86-$F86),IF($F86>$G86,SUM((Account!$L$2-$F86)+$G86+1))))","v":0},{"$f":"IF(AND($D86>=FctrChngDts!$C$2,$D86<=FctrChngDts!$D$2),$D86,\"\")","v":""},{"$f":"IF($I86=\"\",\"\",IF($E86<=FctrChngDts!$D$2,$E86,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D86<FctrChngDts!$E$2,$E86<FctrChngDts!$E$2),AND($D86>=FctrChngDts!$F$2,$E86>=FctrChngDts!$F$2)),\"\",IF(AND($D86>=FctrChngDts!$E$2,$D86<=FctrChngDts!$F$2),$D86,FctrChngDts!$E$2))","v":""},{"$f":"IF($K86=\"\",\"\",IF(AND($J86=$K86,$E86>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K86=$J86,$E86,IF(AND($E86>=FctrChngDts!$E$2,$E86<=FctrChngDts!$F$2),$E86,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D86<DATE(YEAR(Account!$J$2),6,1),$D86>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I86<FctrChngDts!$A$2,$J86<FctrChngDts!$A$2),AND($I86>=FctrChngDts!$B$2,$J86>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I86<FctrChngDts!$A$2,$J86>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I86>=FctrChngDts!$A$2,$J86<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I86<FctrChngDts!$B$2,$J86>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K86<FctrChngDts!$A$2,$L86<FctrChngDts!$A$2),AND($K86>=FctrChngDts!$B$2,$L86>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K86<FctrChngDts!$A$2,$L86>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K86>=FctrChngDts!$A$2,$L86<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K86<FctrChngDts!$B$2,$L86>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I86=\"\",$J86=0),0,IF(AND($N86=TRUE,$I86<>0),SUM($J86-$I86+1),IF($O86=TRUE,SUM(FctrChngDts!$A$2-$I86),IF($P86=TRUE,0,IF($Q86=TRUE,SUM($J86-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I86=\"\",$J86=0),0,IF($N86=TRUE,0,IF($O86=TRUE,SUM($J86-FctrChngDts!$A$2+1),IF(AND($P86=TRUE,$I86<>0),SUM($J86-$I86+1),IF($Q86=TRUE,SUM(FctrChngDts!$B$2-$I86),0)))))","v":0},0,{"$f":"IF(OR($K86=\"\",$L86=0),0,IF(AND($R86=TRUE,$K86<>0),SUM($L86-$K86+1),IF($S86=TRUE,SUM(FctrChngDts!$A$2-$K86),IF($T86=TRUE,0,IF($U86=TRUE,SUM($L86-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K86=\"\",$L86=0),0,IF($R86=TRUE,0,IF($S86=TRUE,SUM($L86-FctrChngDts!$A$2+1),IF(AND($T86=TRUE,$K86<>0),SUM($L86-$K86+1),IF($U86=TRUE,SUM(FctrChngDts!$B$2-$K86),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A86,Tenant!$A86:$J585,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR86=FALSE,VLOOKUP($AQ86,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ86,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR86=FALSE,VLOOKUP($AQ86,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ86,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR86=FALSE,VLOOKUP($AQ86,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ86,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR86=FALSE,VLOOKUP($AQ86,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ86,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A86,Tenant!$A86:$J585,6,FALSE)","v":0},{"$f":"VLOOKUP($A86,Tenant!$A86:$J585,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG86=FALSE,0,IF($DU86=TRUE,SUM($BS86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS86*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DU86=TRUE,SUM($BT86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT86*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DU86=TRUE,SUM($BU86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU86*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DU86=TRUE,SUM($BV86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DU86=TRUE,SUM($BW86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW86*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG86=FALSE,0,IF($DU86=TRUE,SUM($BX86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX86*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN86=FALSE,0,IF($H86=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP86=FALSE,0,ROUND(SUM($BY86*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR86=FALSE,0,ROUND(SUM($X86*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY86=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X86),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X86)),5)","v":0},{"$f":"SUM(ROUND($CH86:$CM86,2),$CO86,$CQ86,$CS86)","v":0},false,{"$f":"ROUND(IF($CV86=FALSE,0,IF($DY86=TRUE,SUM($BZ86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ86*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV86=FALSE,0,IF($DY86=TRUE,SUM($CA86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA86*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV86=FALSE,0,IF($DY86=TRUE,SUM($CB86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB86*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV86=FALSE,0,IF($DY86=TRUE,SUM($CC86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC86*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV86=FALSE,0,IF($DY86=TRUE,SUM($CD86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD86*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV86=FALSE,0,IF($DY86=TRUE,SUM($CE86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE86*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC86=FALSE,0,IF($H86=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF86*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE86=FALSE,0,ROUND(SUM($CF86*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG86=FALSE,0,ROUND(SUM($AA86*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY86=TRUE,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA86),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA86)),5)","v":0},{"$f":"SUM(ROUND($CW86:$DB86,2),$DD86,$DF86,$DH86)","v":0},0,{"$f":"SUM(SUM($CU86*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ86*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU86*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ86*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL86,IF(VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM86,$DK86))","v":0},0,false,0,false,0,{"$f":"IF(AND($X86>0,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU86=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH86:$CM86,$CS86,$ED86,$EL86,$ET86:$EY86)-SUM($BY86*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH86:$CM86,$CS86,$ED86,$EL86,$EN86:$ES86)-SUM($BY86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X86>0,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW86=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH86:$CM86,$CO86,$CQ86,$CS86,$ED86,$EF86,$EH86,$EJ86,$ET86:$EY86)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH86:$CM86,$CO86,$CQ86,$CS86,$ED86,$EF86,$EH86,$EJ86,ET86:$EX86)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA86>0,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY86=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW86:$DB86,$DH86,$ED86,$FQ86,$FY86:$GD86)-SUM($CF86*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW86:$DB86,$DH86,$ED86,$FQ86,$FS86:$FX86)-SUM($CF86*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA86>0,VLOOKUP($A86,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA86=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW86:$DB86,$DD86,$DF86,$DH86,$FI86,$FK86,$FM86,$FO86,$FY86:$GD86)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW86:$DB86,$DD86,$DF86,$DH86,$FI86,$FK86,$FM86,$FO86,$FY86:$GD86)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X86>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E86<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC86=FALSE,0,ROUND(SUM($AE86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X86>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A86,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE86=FALSE,0,ROUND(SUM($BY86*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X86>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X86>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X86>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG86=FALSE,0,SUM($BY86*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X86>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI86=FALSE,0,SUM($BY86*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X86>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK86=TRUE,$X86>0),SUM($BY86*Account!$T$2),0)","v":0},{"$f":"IF(AND($X86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM86=FALSE,0,ROUND(SUM($BS86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM86=FALSE,0,ROUND(SUM($BT86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM86=FALSE,0,ROUND(SUM($BU86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM86=FALSE,0,ROUND(SUM($BV86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM86=FALSE,0,ROUND(SUM($BW86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM86=FALSE,0,ROUND(SUM($BX86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H86/$AD86*$X86),5),0)","v":0},{"$f":"ROUND(SUM($FA86*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ86=FALSE,$FB86,ROUND(MAX(0,SUM(SUM($ET86:$EY86)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE86=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I86","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF86*Account!$AA$2),SUM($FF86*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA86>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E86<>\"D-CARE\",Tenant!$F86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH86=FALSE,0,ROUND(SUM($AF86*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA86>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A86,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY86=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ86=FALSE,0,ROUND(SUM($CF86*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA86>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA86>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA86>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL86=FALSE,0,SUM($CF86*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA86>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN86=FALSE,0,SUM($CF86*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA86>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP86=TRUE,$AA86>0),SUM($CF86*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA86>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR86=FALSE,0,ROUND(SUM($BZ86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR86=FALSE,0,ROUND(SUM($CA86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR86=FALSE,0,ROUND(SUM($CB86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR86=FALSE,0,ROUND(SUM($CC86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR86=FALSE,0,ROUND(SUM($CD86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR86=FALSE,0,ROUND(SUM($CE86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ86*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA86*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB86*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC86*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD86*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE86*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H86/$AD86*$AA86),5),0)","v":0},{"$f":"ROUND(SUM($GF86*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE86=FALSE,$GG86,ROUND(MAX(0,SUM(SUM($FY86:$GD86)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ86=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I86","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK86*Account!$AA$2),SUM($GK86*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D86<=FctrChngDts!$B$14,$E86>FctrChngDts!$B$14),AND($D86<=FctrChngDts!$C$14,$E86>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM86=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP86:$GS86))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO86,$DD86,$GP86:$GS86))","v":0},0,0,{"$f":"IF(AND($X86>0,Tenant!$E86=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX86=FALSE,0,ROUND(SUM($AE86*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA86>0,Tenant!$E86=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ86=FALSE,0,ROUND(SUM($AF86*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO86,$GT86,$GW86,$HB86,$CQ86,$DF86,$DV86,$DX86,$DZ86,$EB86),IF(Account!$Q$2=TRUE,SUM($GO86,$GU86,$GW86,$HB86,$CQ86,$DF86,$DV86,$DX86,$DZ86,$EB86),SUM($GO86,$GT86,$GU86,$GV86,$GW86,$HB86,$CQ86,$DF86,$DV86,$DX86,$DZ86,$EB86)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D86,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A86,Tenant!$A:$J,8,FALSE)=TRUE,$HD86<0),0,SUM(SUM(SUM($HD86/$AD86*$HE86)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A86,Tenant!$A:$J,8,FALSE)=TRUE,$HD86<0),0,SUM(SUM(SUM($HD86/$AD86*$HF86)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU86,$DJ86,$DR86,$DT86,$DV86,$DX86,$DZ86,$EB86,$ED86,$EF86,$EH86,$EJ86,$FI86,$FK86,$FM86,$FO86,$GN86,$GV86,$GY86,$HA86)/$AD86*$X86*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU86,$DJ86,$DR86,$DT86,$DV86,$DX86,$DZ86,$EB86,$ED86,$EF86,$EH86,$EJ86,$FI86,$FK86,$FM86,$FO86,$GN86,$GV86,$GY86,$HA86)/$AD86*$AA86*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E86),$AD86,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D86,FctrChngDts!$C$17<=$E86),_xlfn.DAYS($D86,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E86),$AD86,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D86,FctrChngDts!$C$19<=$E86),_xlfn.DAYS($D86,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN86*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN86*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO86*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO86*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D86,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A86,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU86*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A86,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV86*Account!$AA$2)),5)","v":0}]
[86,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G87),0,IF($F87<=$G87,SUM($G87-$F87),IF($F87>$G87,SUM((Account!$L$2-$F87)+$G87+1))))","v":0},{"$f":"IF(AND($D87>=FctrChngDts!$C$2,$D87<=FctrChngDts!$D$2),$D87,\"\")","v":""},{"$f":"IF($I87=\"\",\"\",IF($E87<=FctrChngDts!$D$2,$E87,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D87<FctrChngDts!$E$2,$E87<FctrChngDts!$E$2),AND($D87>=FctrChngDts!$F$2,$E87>=FctrChngDts!$F$2)),\"\",IF(AND($D87>=FctrChngDts!$E$2,$D87<=FctrChngDts!$F$2),$D87,FctrChngDts!$E$2))","v":""},{"$f":"IF($K87=\"\",\"\",IF(AND($J87=$K87,$E87>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K87=$J87,$E87,IF(AND($E87>=FctrChngDts!$E$2,$E87<=FctrChngDts!$F$2),$E87,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D87<DATE(YEAR(Account!$J$2),6,1),$D87>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I87<FctrChngDts!$A$2,$J87<FctrChngDts!$A$2),AND($I87>=FctrChngDts!$B$2,$J87>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I87<FctrChngDts!$A$2,$J87>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I87>=FctrChngDts!$A$2,$J87<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I87<FctrChngDts!$B$2,$J87>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K87<FctrChngDts!$A$2,$L87<FctrChngDts!$A$2),AND($K87>=FctrChngDts!$B$2,$L87>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K87<FctrChngDts!$A$2,$L87>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K87>=FctrChngDts!$A$2,$L87<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K87<FctrChngDts!$B$2,$L87>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I87=\"\",$J87=0),0,IF(AND($N87=TRUE,$I87<>0),SUM($J87-$I87+1),IF($O87=TRUE,SUM(FctrChngDts!$A$2-$I87),IF($P87=TRUE,0,IF($Q87=TRUE,SUM($J87-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I87=\"\",$J87=0),0,IF($N87=TRUE,0,IF($O87=TRUE,SUM($J87-FctrChngDts!$A$2+1),IF(AND($P87=TRUE,$I87<>0),SUM($J87-$I87+1),IF($Q87=TRUE,SUM(FctrChngDts!$B$2-$I87),0)))))","v":0},0,{"$f":"IF(OR($K87=\"\",$L87=0),0,IF(AND($R87=TRUE,$K87<>0),SUM($L87-$K87+1),IF($S87=TRUE,SUM(FctrChngDts!$A$2-$K87),IF($T87=TRUE,0,IF($U87=TRUE,SUM($L87-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K87=\"\",$L87=0),0,IF($R87=TRUE,0,IF($S87=TRUE,SUM($L87-FctrChngDts!$A$2+1),IF(AND($T87=TRUE,$K87<>0),SUM($L87-$K87+1),IF($U87=TRUE,SUM(FctrChngDts!$B$2-$K87),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A87,Tenant!$A87:$J586,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR87=FALSE,VLOOKUP($AQ87,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ87,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR87=FALSE,VLOOKUP($AQ87,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ87,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR87=FALSE,VLOOKUP($AQ87,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ87,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR87=FALSE,VLOOKUP($AQ87,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ87,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A87,Tenant!$A87:$J586,6,FALSE)","v":0},{"$f":"VLOOKUP($A87,Tenant!$A87:$J586,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG87=FALSE,0,IF($DU87=TRUE,SUM($BS87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS87*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DU87=TRUE,SUM($BT87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT87*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DU87=TRUE,SUM($BU87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU87*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DU87=TRUE,SUM($BV87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DU87=TRUE,SUM($BW87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW87*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG87=FALSE,0,IF($DU87=TRUE,SUM($BX87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX87*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN87=FALSE,0,IF($H87=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP87=FALSE,0,ROUND(SUM($BY87*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR87=FALSE,0,ROUND(SUM($X87*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY87=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X87),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X87)),5)","v":0},{"$f":"SUM(ROUND($CH87:$CM87,2),$CO87,$CQ87,$CS87)","v":0},false,{"$f":"ROUND(IF($CV87=FALSE,0,IF($DY87=TRUE,SUM($BZ87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ87*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV87=FALSE,0,IF($DY87=TRUE,SUM($CA87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA87*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV87=FALSE,0,IF($DY87=TRUE,SUM($CB87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB87*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV87=FALSE,0,IF($DY87=TRUE,SUM($CC87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV87=FALSE,0,IF($DY87=TRUE,SUM($CD87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD87*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV87=FALSE,0,IF($DY87=TRUE,SUM($CE87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE87*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC87=FALSE,0,IF($H87=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE87=FALSE,0,ROUND(SUM($CF87*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG87=FALSE,0,ROUND(SUM($AA87*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY87=TRUE,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA87),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA87)),5)","v":0},{"$f":"SUM(ROUND($CW87:$DB87,2),$DD87,$DF87,$DH87)","v":0},0,{"$f":"SUM(SUM($CU87*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ87*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU87*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ87*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL87,IF(VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM87,$DK87))","v":0},0,false,0,false,0,{"$f":"IF(AND($X87>0,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU87=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH87:$CM87,$CS87,$ED87,$EL87,$ET87:$EY87)-SUM($BY87*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH87:$CM87,$CS87,$ED87,$EL87,$EN87:$ES87)-SUM($BY87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X87>0,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW87=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH87:$CM87,$CO87,$CQ87,$CS87,$ED87,$EF87,$EH87,$EJ87,$ET87:$EY87)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH87:$CM87,$CO87,$CQ87,$CS87,$ED87,$EF87,$EH87,$EJ87,ET87:$EX87)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA87>0,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY87=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW87:$DB87,$DH87,$ED87,$FQ87,$FY87:$GD87)-SUM($CF87*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW87:$DB87,$DH87,$ED87,$FQ87,$FS87:$FX87)-SUM($CF87*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA87>0,VLOOKUP($A87,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA87=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW87:$DB87,$DD87,$DF87,$DH87,$FI87,$FK87,$FM87,$FO87,$FY87:$GD87)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW87:$DB87,$DD87,$DF87,$DH87,$FI87,$FK87,$FM87,$FO87,$FY87:$GD87)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E87<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC87=FALSE,0,ROUND(SUM($AE87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X87>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE87=FALSE,0,ROUND(SUM($BY87*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG87=FALSE,0,SUM($BY87*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X87>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI87=FALSE,0,SUM($BY87*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X87>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK87=TRUE,$X87>0),SUM($BY87*Account!$T$2),0)","v":0},{"$f":"IF(AND($X87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM87=FALSE,0,ROUND(SUM($BS87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM87=FALSE,0,ROUND(SUM($BT87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM87=FALSE,0,ROUND(SUM($BU87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM87=FALSE,0,ROUND(SUM($BV87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM87=FALSE,0,ROUND(SUM($BW87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM87=FALSE,0,ROUND(SUM($BX87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H87/$AD87*$X87),5),0)","v":0},{"$f":"ROUND(SUM($FA87*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ87=FALSE,$FB87,ROUND(MAX(0,SUM(SUM($ET87:$EY87)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE87=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I87","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF87*Account!$AA$2),SUM($FF87*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E87<>\"D-CARE\",Tenant!$F87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH87=FALSE,0,ROUND(SUM($AF87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA87>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A87,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY87=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ87=FALSE,0,ROUND(SUM($CF87*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA87>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA87>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL87=FALSE,0,SUM($CF87*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA87>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN87=FALSE,0,SUM($CF87*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA87>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP87=TRUE,$AA87>0),SUM($CF87*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA87>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR87=FALSE,0,ROUND(SUM($BZ87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR87=FALSE,0,ROUND(SUM($CA87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR87=FALSE,0,ROUND(SUM($CB87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR87=FALSE,0,ROUND(SUM($CC87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR87=FALSE,0,ROUND(SUM($CD87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR87=FALSE,0,ROUND(SUM($CE87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ87*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA87*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB87*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC87*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD87*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE87*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H87/$AD87*$AA87),5),0)","v":0},{"$f":"ROUND(SUM($GF87*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE87=FALSE,$GG87,ROUND(MAX(0,SUM(SUM($FY87:$GD87)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ87=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I87","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK87*Account!$AA$2),SUM($GK87*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D87<=FctrChngDts!$B$14,$E87>FctrChngDts!$B$14),AND($D87<=FctrChngDts!$C$14,$E87>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM87=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP87:$GS87))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO87,$DD87,$GP87:$GS87))","v":0},0,0,{"$f":"IF(AND($X87>0,Tenant!$E87=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX87=FALSE,0,ROUND(SUM($AE87*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA87>0,Tenant!$E87=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ87=FALSE,0,ROUND(SUM($AF87*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO87,$GT87,$GW87,$HB87,$CQ87,$DF87,$DV87,$DX87,$DZ87,$EB87),IF(Account!$Q$2=TRUE,SUM($GO87,$GU87,$GW87,$HB87,$CQ87,$DF87,$DV87,$DX87,$DZ87,$EB87),SUM($GO87,$GT87,$GU87,$GV87,$GW87,$HB87,$CQ87,$DF87,$DV87,$DX87,$DZ87,$EB87)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D87,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,8,FALSE)=TRUE,$HD87<0),0,SUM(SUM(SUM($HD87/$AD87*$HE87)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,8,FALSE)=TRUE,$HD87<0),0,SUM(SUM(SUM($HD87/$AD87*$HF87)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU87,$DJ87,$DR87,$DT87,$DV87,$DX87,$DZ87,$EB87,$ED87,$EF87,$EH87,$EJ87,$FI87,$FK87,$FM87,$FO87,$GN87,$GV87,$GY87,$HA87)/$AD87*$X87*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU87,$DJ87,$DR87,$DT87,$DV87,$DX87,$DZ87,$EB87,$ED87,$EF87,$EH87,$EJ87,$FI87,$FK87,$FM87,$FO87,$GN87,$GV87,$GY87,$HA87)/$AD87*$AA87*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E87),$AD87,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D87,FctrChngDts!$C$17<=$E87),_xlfn.DAYS($D87,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E87),$AD87,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D87,FctrChngDts!$C$19<=$E87),_xlfn.DAYS($D87,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN87*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN87*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO87*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO87*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D87,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU87*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A87,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV87*Account!$AA$2)),5)","v":0}]
[87,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G88),0,IF($F88<=$G88,SUM($G88-$F88),IF($F88>$G88,SUM((Account!$L$2-$F88)+$G88+1))))","v":0},{"$f":"IF(AND($D88>=FctrChngDts!$C$2,$D88<=FctrChngDts!$D$2),$D88,\"\")","v":""},{"$f":"IF($I88=\"\",\"\",IF($E88<=FctrChngDts!$D$2,$E88,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D88<FctrChngDts!$E$2,$E88<FctrChngDts!$E$2),AND($D88>=FctrChngDts!$F$2,$E88>=FctrChngDts!$F$2)),\"\",IF(AND($D88>=FctrChngDts!$E$2,$D88<=FctrChngDts!$F$2),$D88,FctrChngDts!$E$2))","v":""},{"$f":"IF($K88=\"\",\"\",IF(AND($J88=$K88,$E88>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K88=$J88,$E88,IF(AND($E88>=FctrChngDts!$E$2,$E88<=FctrChngDts!$F$2),$E88,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D88<DATE(YEAR(Account!$J$2),6,1),$D88>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I88<FctrChngDts!$A$2,$J88<FctrChngDts!$A$2),AND($I88>=FctrChngDts!$B$2,$J88>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I88<FctrChngDts!$A$2,$J88>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I88>=FctrChngDts!$A$2,$J88<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I88<FctrChngDts!$B$2,$J88>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K88<FctrChngDts!$A$2,$L88<FctrChngDts!$A$2),AND($K88>=FctrChngDts!$B$2,$L88>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K88<FctrChngDts!$A$2,$L88>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K88>=FctrChngDts!$A$2,$L88<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K88<FctrChngDts!$B$2,$L88>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I88=\"\",$J88=0),0,IF(AND($N88=TRUE,$I88<>0),SUM($J88-$I88+1),IF($O88=TRUE,SUM(FctrChngDts!$A$2-$I88),IF($P88=TRUE,0,IF($Q88=TRUE,SUM($J88-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I88=\"\",$J88=0),0,IF($N88=TRUE,0,IF($O88=TRUE,SUM($J88-FctrChngDts!$A$2+1),IF(AND($P88=TRUE,$I88<>0),SUM($J88-$I88+1),IF($Q88=TRUE,SUM(FctrChngDts!$B$2-$I88),0)))))","v":0},0,{"$f":"IF(OR($K88=\"\",$L88=0),0,IF(AND($R88=TRUE,$K88<>0),SUM($L88-$K88+1),IF($S88=TRUE,SUM(FctrChngDts!$A$2-$K88),IF($T88=TRUE,0,IF($U88=TRUE,SUM($L88-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K88=\"\",$L88=0),0,IF($R88=TRUE,0,IF($S88=TRUE,SUM($L88-FctrChngDts!$A$2+1),IF(AND($T88=TRUE,$K88<>0),SUM($L88-$K88+1),IF($U88=TRUE,SUM(FctrChngDts!$B$2-$K88),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A88,Tenant!$A88:$J587,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR88=FALSE,VLOOKUP($AQ88,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ88,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR88=FALSE,VLOOKUP($AQ88,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ88,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR88=FALSE,VLOOKUP($AQ88,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ88,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR88=FALSE,VLOOKUP($AQ88,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ88,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A88,Tenant!$A88:$J587,6,FALSE)","v":0},{"$f":"VLOOKUP($A88,Tenant!$A88:$J587,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG88=FALSE,0,IF($DU88=TRUE,SUM($BS88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS88*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DU88=TRUE,SUM($BT88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT88*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DU88=TRUE,SUM($BU88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU88*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DU88=TRUE,SUM($BV88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DU88=TRUE,SUM($BW88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW88*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG88=FALSE,0,IF($DU88=TRUE,SUM($BX88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX88*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN88=FALSE,0,IF($H88=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP88=FALSE,0,ROUND(SUM($BY88*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR88=FALSE,0,ROUND(SUM($X88*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY88=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X88),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X88)),5)","v":0},{"$f":"SUM(ROUND($CH88:$CM88,2),$CO88,$CQ88,$CS88)","v":0},false,{"$f":"ROUND(IF($CV88=FALSE,0,IF($DY88=TRUE,SUM($BZ88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ88*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV88=FALSE,0,IF($DY88=TRUE,SUM($CA88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA88*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV88=FALSE,0,IF($DY88=TRUE,SUM($CB88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB88*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV88=FALSE,0,IF($DY88=TRUE,SUM($CC88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV88=FALSE,0,IF($DY88=TRUE,SUM($CD88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD88*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV88=FALSE,0,IF($DY88=TRUE,SUM($CE88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE88*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC88=FALSE,0,IF($H88=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE88=FALSE,0,ROUND(SUM($CF88*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG88=FALSE,0,ROUND(SUM($AA88*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY88=TRUE,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA88),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA88)),5)","v":0},{"$f":"SUM(ROUND($CW88:$DB88,2),$DD88,$DF88,$DH88)","v":0},0,{"$f":"SUM(SUM($CU88*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ88*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU88*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ88*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL88,IF(VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM88,$DK88))","v":0},0,false,0,false,0,{"$f":"IF(AND($X88>0,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU88=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH88:$CM88,$CS88,$ED88,$EL88,$ET88:$EY88)-SUM($BY88*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH88:$CM88,$CS88,$ED88,$EL88,$EN88:$ES88)-SUM($BY88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X88>0,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW88=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH88:$CM88,$CO88,$CQ88,$CS88,$ED88,$EF88,$EH88,$EJ88,$ET88:$EY88)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH88:$CM88,$CO88,$CQ88,$CS88,$ED88,$EF88,$EH88,$EJ88,ET88:$EX88)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA88>0,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY88=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW88:$DB88,$DH88,$ED88,$FQ88,$FY88:$GD88)-SUM($CF88*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW88:$DB88,$DH88,$ED88,$FQ88,$FS88:$FX88)-SUM($CF88*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA88>0,VLOOKUP($A88,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA88=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW88:$DB88,$DD88,$DF88,$DH88,$FI88,$FK88,$FM88,$FO88,$FY88:$GD88)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW88:$DB88,$DD88,$DF88,$DH88,$FI88,$FK88,$FM88,$FO88,$FY88:$GD88)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E88<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC88=FALSE,0,ROUND(SUM($AE88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X88>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE88=FALSE,0,ROUND(SUM($BY88*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG88=FALSE,0,SUM($BY88*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X88>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI88=FALSE,0,SUM($BY88*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X88>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK88=TRUE,$X88>0),SUM($BY88*Account!$T$2),0)","v":0},{"$f":"IF(AND($X88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM88=FALSE,0,ROUND(SUM($BS88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM88=FALSE,0,ROUND(SUM($BT88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM88=FALSE,0,ROUND(SUM($BU88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM88=FALSE,0,ROUND(SUM($BV88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM88=FALSE,0,ROUND(SUM($BW88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM88=FALSE,0,ROUND(SUM($BX88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H88/$AD88*$X88),5),0)","v":0},{"$f":"ROUND(SUM($FA88*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ88=FALSE,$FB88,ROUND(MAX(0,SUM(SUM($ET88:$EY88)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE88=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I88","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF88*Account!$AA$2),SUM($FF88*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E88<>\"D-CARE\",Tenant!$F88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH88=FALSE,0,ROUND(SUM($AF88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA88>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A88,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY88=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ88=FALSE,0,ROUND(SUM($CF88*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA88>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA88>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL88=FALSE,0,SUM($CF88*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA88>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN88=FALSE,0,SUM($CF88*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA88>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP88=TRUE,$AA88>0),SUM($CF88*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA88>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR88=FALSE,0,ROUND(SUM($BZ88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR88=FALSE,0,ROUND(SUM($CA88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR88=FALSE,0,ROUND(SUM($CB88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR88=FALSE,0,ROUND(SUM($CC88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR88=FALSE,0,ROUND(SUM($CD88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR88=FALSE,0,ROUND(SUM($CE88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ88*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA88*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB88*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC88*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD88*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE88*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H88/$AD88*$AA88),5),0)","v":0},{"$f":"ROUND(SUM($GF88*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE88=FALSE,$GG88,ROUND(MAX(0,SUM(SUM($FY88:$GD88)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ88=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I88","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK88*Account!$AA$2),SUM($GK88*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D88<=FctrChngDts!$B$14,$E88>FctrChngDts!$B$14),AND($D88<=FctrChngDts!$C$14,$E88>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM88=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP88:$GS88))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO88,$DD88,$GP88:$GS88))","v":0},0,0,{"$f":"IF(AND($X88>0,Tenant!$E88=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX88=FALSE,0,ROUND(SUM($AE88*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA88>0,Tenant!$E88=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ88=FALSE,0,ROUND(SUM($AF88*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO88,$GT88,$GW88,$HB88,$CQ88,$DF88,$DV88,$DX88,$DZ88,$EB88),IF(Account!$Q$2=TRUE,SUM($GO88,$GU88,$GW88,$HB88,$CQ88,$DF88,$DV88,$DX88,$DZ88,$EB88),SUM($GO88,$GT88,$GU88,$GV88,$GW88,$HB88,$CQ88,$DF88,$DV88,$DX88,$DZ88,$EB88)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D88,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,8,FALSE)=TRUE,$HD88<0),0,SUM(SUM(SUM($HD88/$AD88*$HE88)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,8,FALSE)=TRUE,$HD88<0),0,SUM(SUM(SUM($HD88/$AD88*$HF88)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU88,$DJ88,$DR88,$DT88,$DV88,$DX88,$DZ88,$EB88,$ED88,$EF88,$EH88,$EJ88,$FI88,$FK88,$FM88,$FO88,$GN88,$GV88,$GY88,$HA88)/$AD88*$X88*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU88,$DJ88,$DR88,$DT88,$DV88,$DX88,$DZ88,$EB88,$ED88,$EF88,$EH88,$EJ88,$FI88,$FK88,$FM88,$FO88,$GN88,$GV88,$GY88,$HA88)/$AD88*$AA88*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E88),$AD88,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D88,FctrChngDts!$C$17<=$E88),_xlfn.DAYS($D88,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E88),$AD88,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D88,FctrChngDts!$C$19<=$E88),_xlfn.DAYS($D88,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN88*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN88*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO88*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO88*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D88,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU88*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A88,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV88*Account!$AA$2)),5)","v":0}]
[88,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G89),0,IF($F89<=$G89,SUM($G89-$F89),IF($F89>$G89,SUM((Account!$L$2-$F89)+$G89+1))))","v":0},{"$f":"IF(AND($D89>=FctrChngDts!$C$2,$D89<=FctrChngDts!$D$2),$D89,\"\")","v":""},{"$f":"IF($I89=\"\",\"\",IF($E89<=FctrChngDts!$D$2,$E89,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D89<FctrChngDts!$E$2,$E89<FctrChngDts!$E$2),AND($D89>=FctrChngDts!$F$2,$E89>=FctrChngDts!$F$2)),\"\",IF(AND($D89>=FctrChngDts!$E$2,$D89<=FctrChngDts!$F$2),$D89,FctrChngDts!$E$2))","v":""},{"$f":"IF($K89=\"\",\"\",IF(AND($J89=$K89,$E89>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K89=$J89,$E89,IF(AND($E89>=FctrChngDts!$E$2,$E89<=FctrChngDts!$F$2),$E89,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D89<DATE(YEAR(Account!$J$2),6,1),$D89>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I89<FctrChngDts!$A$2,$J89<FctrChngDts!$A$2),AND($I89>=FctrChngDts!$B$2,$J89>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I89<FctrChngDts!$A$2,$J89>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I89>=FctrChngDts!$A$2,$J89<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I89<FctrChngDts!$B$2,$J89>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K89<FctrChngDts!$A$2,$L89<FctrChngDts!$A$2),AND($K89>=FctrChngDts!$B$2,$L89>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K89<FctrChngDts!$A$2,$L89>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K89>=FctrChngDts!$A$2,$L89<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K89<FctrChngDts!$B$2,$L89>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I89=\"\",$J89=0),0,IF(AND($N89=TRUE,$I89<>0),SUM($J89-$I89+1),IF($O89=TRUE,SUM(FctrChngDts!$A$2-$I89),IF($P89=TRUE,0,IF($Q89=TRUE,SUM($J89-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I89=\"\",$J89=0),0,IF($N89=TRUE,0,IF($O89=TRUE,SUM($J89-FctrChngDts!$A$2+1),IF(AND($P89=TRUE,$I89<>0),SUM($J89-$I89+1),IF($Q89=TRUE,SUM(FctrChngDts!$B$2-$I89),0)))))","v":0},0,{"$f":"IF(OR($K89=\"\",$L89=0),0,IF(AND($R89=TRUE,$K89<>0),SUM($L89-$K89+1),IF($S89=TRUE,SUM(FctrChngDts!$A$2-$K89),IF($T89=TRUE,0,IF($U89=TRUE,SUM($L89-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K89=\"\",$L89=0),0,IF($R89=TRUE,0,IF($S89=TRUE,SUM($L89-FctrChngDts!$A$2+1),IF(AND($T89=TRUE,$K89<>0),SUM($L89-$K89+1),IF($U89=TRUE,SUM(FctrChngDts!$B$2-$K89),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A89,Tenant!$A89:$J588,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR89=FALSE,VLOOKUP($AQ89,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ89,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR89=FALSE,VLOOKUP($AQ89,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ89,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR89=FALSE,VLOOKUP($AQ89,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ89,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR89=FALSE,VLOOKUP($AQ89,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ89,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A89,Tenant!$A89:$J588,6,FALSE)","v":0},{"$f":"VLOOKUP($A89,Tenant!$A89:$J588,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG89=FALSE,0,IF($DU89=TRUE,SUM($BS89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS89*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DU89=TRUE,SUM($BT89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT89*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DU89=TRUE,SUM($BU89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU89*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DU89=TRUE,SUM($BV89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DU89=TRUE,SUM($BW89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW89*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG89=FALSE,0,IF($DU89=TRUE,SUM($BX89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX89*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN89=FALSE,0,IF($H89=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP89=FALSE,0,ROUND(SUM($BY89*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR89=FALSE,0,ROUND(SUM($X89*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY89=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X89),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X89)),5)","v":0},{"$f":"SUM(ROUND($CH89:$CM89,2),$CO89,$CQ89,$CS89)","v":0},false,{"$f":"ROUND(IF($CV89=FALSE,0,IF($DY89=TRUE,SUM($BZ89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ89*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV89=FALSE,0,IF($DY89=TRUE,SUM($CA89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA89*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV89=FALSE,0,IF($DY89=TRUE,SUM($CB89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB89*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV89=FALSE,0,IF($DY89=TRUE,SUM($CC89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC89*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV89=FALSE,0,IF($DY89=TRUE,SUM($CD89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD89*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV89=FALSE,0,IF($DY89=TRUE,SUM($CE89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE89*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC89=FALSE,0,IF($H89=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF89*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE89=FALSE,0,ROUND(SUM($CF89*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG89=FALSE,0,ROUND(SUM($AA89*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY89=TRUE,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA89),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA89)),5)","v":0},{"$f":"SUM(ROUND($CW89:$DB89,2),$DD89,$DF89,$DH89)","v":0},0,{"$f":"SUM(SUM($CU89*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ89*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU89*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ89*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL89,IF(VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM89,$DK89))","v":0},0,false,0,false,0,{"$f":"IF(AND($X89>0,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU89=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH89:$CM89,$CS89,$ED89,$EL89,$ET89:$EY89)-SUM($BY89*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH89:$CM89,$CS89,$ED89,$EL89,$EN89:$ES89)-SUM($BY89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X89>0,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW89=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH89:$CM89,$CO89,$CQ89,$CS89,$ED89,$EF89,$EH89,$EJ89,$ET89:$EY89)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH89:$CM89,$CO89,$CQ89,$CS89,$ED89,$EF89,$EH89,$EJ89,ET89:$EX89)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA89>0,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY89=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW89:$DB89,$DH89,$ED89,$FQ89,$FY89:$GD89)-SUM($CF89*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW89:$DB89,$DH89,$ED89,$FQ89,$FS89:$FX89)-SUM($CF89*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA89>0,VLOOKUP($A89,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA89=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW89:$DB89,$DD89,$DF89,$DH89,$FI89,$FK89,$FM89,$FO89,$FY89:$GD89)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW89:$DB89,$DD89,$DF89,$DH89,$FI89,$FK89,$FM89,$FO89,$FY89:$GD89)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X89>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E89<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC89=FALSE,0,ROUND(SUM($AE89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X89>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A89,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE89=FALSE,0,ROUND(SUM($BY89*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X89>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X89>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X89>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG89=FALSE,0,SUM($BY89*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X89>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI89=FALSE,0,SUM($BY89*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X89>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK89=TRUE,$X89>0),SUM($BY89*Account!$T$2),0)","v":0},{"$f":"IF(AND($X89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM89=FALSE,0,ROUND(SUM($BS89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM89=FALSE,0,ROUND(SUM($BT89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM89=FALSE,0,ROUND(SUM($BU89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM89=FALSE,0,ROUND(SUM($BV89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM89=FALSE,0,ROUND(SUM($BW89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM89=FALSE,0,ROUND(SUM($BX89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H89/$AD89*$X89),5),0)","v":0},{"$f":"ROUND(SUM($FA89*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ89=FALSE,$FB89,ROUND(MAX(0,SUM(SUM($ET89:$EY89)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE89=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I89","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF89*Account!$AA$2),SUM($FF89*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA89>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E89<>\"D-CARE\",Tenant!$F89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH89=FALSE,0,ROUND(SUM($AF89*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA89>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A89,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY89=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ89=FALSE,0,ROUND(SUM($CF89*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA89>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA89>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA89>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL89=FALSE,0,SUM($CF89*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA89>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN89=FALSE,0,SUM($CF89*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA89>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP89=TRUE,$AA89>0),SUM($CF89*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA89>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR89=FALSE,0,ROUND(SUM($BZ89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR89=FALSE,0,ROUND(SUM($CA89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR89=FALSE,0,ROUND(SUM($CB89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR89=FALSE,0,ROUND(SUM($CC89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR89=FALSE,0,ROUND(SUM($CD89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR89=FALSE,0,ROUND(SUM($CE89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ89*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA89*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB89*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC89*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD89*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE89*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H89/$AD89*$AA89),5),0)","v":0},{"$f":"ROUND(SUM($GF89*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE89=FALSE,$GG89,ROUND(MAX(0,SUM(SUM($FY89:$GD89)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ89=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I89","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK89*Account!$AA$2),SUM($GK89*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D89<=FctrChngDts!$B$14,$E89>FctrChngDts!$B$14),AND($D89<=FctrChngDts!$C$14,$E89>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM89=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP89:$GS89))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO89,$DD89,$GP89:$GS89))","v":0},0,0,{"$f":"IF(AND($X89>0,Tenant!$E89=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX89=FALSE,0,ROUND(SUM($AE89*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA89>0,Tenant!$E89=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ89=FALSE,0,ROUND(SUM($AF89*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO89,$GT89,$GW89,$HB89,$CQ89,$DF89,$DV89,$DX89,$DZ89,$EB89),IF(Account!$Q$2=TRUE,SUM($GO89,$GU89,$GW89,$HB89,$CQ89,$DF89,$DV89,$DX89,$DZ89,$EB89),SUM($GO89,$GT89,$GU89,$GV89,$GW89,$HB89,$CQ89,$DF89,$DV89,$DX89,$DZ89,$EB89)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D89,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A89,Tenant!$A:$J,8,FALSE)=TRUE,$HD89<0),0,SUM(SUM(SUM($HD89/$AD89*$HE89)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A89,Tenant!$A:$J,8,FALSE)=TRUE,$HD89<0),0,SUM(SUM(SUM($HD89/$AD89*$HF89)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU89,$DJ89,$DR89,$DT89,$DV89,$DX89,$DZ89,$EB89,$ED89,$EF89,$EH89,$EJ89,$FI89,$FK89,$FM89,$FO89,$GN89,$GV89,$GY89,$HA89)/$AD89*$X89*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU89,$DJ89,$DR89,$DT89,$DV89,$DX89,$DZ89,$EB89,$ED89,$EF89,$EH89,$EJ89,$FI89,$FK89,$FM89,$FO89,$GN89,$GV89,$GY89,$HA89)/$AD89*$AA89*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E89),$AD89,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D89,FctrChngDts!$C$17<=$E89),_xlfn.DAYS($D89,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E89),$AD89,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D89,FctrChngDts!$C$19<=$E89),_xlfn.DAYS($D89,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN89*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN89*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO89*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO89*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D89,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A89,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU89*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A89,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV89*Account!$AA$2)),5)","v":0}]
[89,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G90),0,IF($F90<=$G90,SUM($G90-$F90),IF($F90>$G90,SUM((Account!$L$2-$F90)+$G90+1))))","v":0},{"$f":"IF(AND($D90>=FctrChngDts!$C$2,$D90<=FctrChngDts!$D$2),$D90,\"\")","v":""},{"$f":"IF($I90=\"\",\"\",IF($E90<=FctrChngDts!$D$2,$E90,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D90<FctrChngDts!$E$2,$E90<FctrChngDts!$E$2),AND($D90>=FctrChngDts!$F$2,$E90>=FctrChngDts!$F$2)),\"\",IF(AND($D90>=FctrChngDts!$E$2,$D90<=FctrChngDts!$F$2),$D90,FctrChngDts!$E$2))","v":""},{"$f":"IF($K90=\"\",\"\",IF(AND($J90=$K90,$E90>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K90=$J90,$E90,IF(AND($E90>=FctrChngDts!$E$2,$E90<=FctrChngDts!$F$2),$E90,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D90<DATE(YEAR(Account!$J$2),6,1),$D90>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I90<FctrChngDts!$A$2,$J90<FctrChngDts!$A$2),AND($I90>=FctrChngDts!$B$2,$J90>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I90<FctrChngDts!$A$2,$J90>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I90>=FctrChngDts!$A$2,$J90<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I90<FctrChngDts!$B$2,$J90>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K90<FctrChngDts!$A$2,$L90<FctrChngDts!$A$2),AND($K90>=FctrChngDts!$B$2,$L90>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K90<FctrChngDts!$A$2,$L90>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K90>=FctrChngDts!$A$2,$L90<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K90<FctrChngDts!$B$2,$L90>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I90=\"\",$J90=0),0,IF(AND($N90=TRUE,$I90<>0),SUM($J90-$I90+1),IF($O90=TRUE,SUM(FctrChngDts!$A$2-$I90),IF($P90=TRUE,0,IF($Q90=TRUE,SUM($J90-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I90=\"\",$J90=0),0,IF($N90=TRUE,0,IF($O90=TRUE,SUM($J90-FctrChngDts!$A$2+1),IF(AND($P90=TRUE,$I90<>0),SUM($J90-$I90+1),IF($Q90=TRUE,SUM(FctrChngDts!$B$2-$I90),0)))))","v":0},0,{"$f":"IF(OR($K90=\"\",$L90=0),0,IF(AND($R90=TRUE,$K90<>0),SUM($L90-$K90+1),IF($S90=TRUE,SUM(FctrChngDts!$A$2-$K90),IF($T90=TRUE,0,IF($U90=TRUE,SUM($L90-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K90=\"\",$L90=0),0,IF($R90=TRUE,0,IF($S90=TRUE,SUM($L90-FctrChngDts!$A$2+1),IF(AND($T90=TRUE,$K90<>0),SUM($L90-$K90+1),IF($U90=TRUE,SUM(FctrChngDts!$B$2-$K90),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A90,Tenant!$A90:$J589,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR90=FALSE,VLOOKUP($AQ90,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ90,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR90=FALSE,VLOOKUP($AQ90,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ90,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR90=FALSE,VLOOKUP($AQ90,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ90,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR90=FALSE,VLOOKUP($AQ90,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ90,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A90,Tenant!$A90:$J589,6,FALSE)","v":0},{"$f":"VLOOKUP($A90,Tenant!$A90:$J589,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG90=FALSE,0,IF($DU90=TRUE,SUM($BS90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS90*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DU90=TRUE,SUM($BT90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT90*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DU90=TRUE,SUM($BU90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU90*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DU90=TRUE,SUM($BV90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DU90=TRUE,SUM($BW90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW90*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG90=FALSE,0,IF($DU90=TRUE,SUM($BX90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX90*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN90=FALSE,0,IF($H90=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP90=FALSE,0,ROUND(SUM($BY90*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR90=FALSE,0,ROUND(SUM($X90*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY90=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X90),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X90)),5)","v":0},{"$f":"SUM(ROUND($CH90:$CM90,2),$CO90,$CQ90,$CS90)","v":0},false,{"$f":"ROUND(IF($CV90=FALSE,0,IF($DY90=TRUE,SUM($BZ90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ90*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV90=FALSE,0,IF($DY90=TRUE,SUM($CA90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA90*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV90=FALSE,0,IF($DY90=TRUE,SUM($CB90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB90*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV90=FALSE,0,IF($DY90=TRUE,SUM($CC90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC90*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV90=FALSE,0,IF($DY90=TRUE,SUM($CD90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD90*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV90=FALSE,0,IF($DY90=TRUE,SUM($CE90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE90*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC90=FALSE,0,IF($H90=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF90*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE90=FALSE,0,ROUND(SUM($CF90*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG90=FALSE,0,ROUND(SUM($AA90*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY90=TRUE,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA90),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA90)),5)","v":0},{"$f":"SUM(ROUND($CW90:$DB90,2),$DD90,$DF90,$DH90)","v":0},0,{"$f":"SUM(SUM($CU90*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ90*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU90*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ90*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL90,IF(VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM90,$DK90))","v":0},0,false,0,false,0,{"$f":"IF(AND($X90>0,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU90=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH90:$CM90,$CS90,$ED90,$EL90,$ET90:$EY90)-SUM($BY90*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH90:$CM90,$CS90,$ED90,$EL90,$EN90:$ES90)-SUM($BY90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X90>0,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW90=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH90:$CM90,$CO90,$CQ90,$CS90,$ED90,$EF90,$EH90,$EJ90,$ET90:$EY90)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH90:$CM90,$CO90,$CQ90,$CS90,$ED90,$EF90,$EH90,$EJ90,ET90:$EX90)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA90>0,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY90=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW90:$DB90,$DH90,$ED90,$FQ90,$FY90:$GD90)-SUM($CF90*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW90:$DB90,$DH90,$ED90,$FQ90,$FS90:$FX90)-SUM($CF90*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA90>0,VLOOKUP($A90,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA90=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW90:$DB90,$DD90,$DF90,$DH90,$FI90,$FK90,$FM90,$FO90,$FY90:$GD90)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW90:$DB90,$DD90,$DF90,$DH90,$FI90,$FK90,$FM90,$FO90,$FY90:$GD90)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X90>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E90<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC90=FALSE,0,ROUND(SUM($AE90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X90>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A90,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE90=FALSE,0,ROUND(SUM($BY90*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X90>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X90>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X90>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG90=FALSE,0,SUM($BY90*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X90>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI90=FALSE,0,SUM($BY90*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X90>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK90=TRUE,$X90>0),SUM($BY90*Account!$T$2),0)","v":0},{"$f":"IF(AND($X90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM90=FALSE,0,ROUND(SUM($BS90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM90=FALSE,0,ROUND(SUM($BT90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM90=FALSE,0,ROUND(SUM($BU90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM90=FALSE,0,ROUND(SUM($BV90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM90=FALSE,0,ROUND(SUM($BW90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM90=FALSE,0,ROUND(SUM($BX90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H90/$AD90*$X90),5),0)","v":0},{"$f":"ROUND(SUM($FA90*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ90=FALSE,$FB90,ROUND(MAX(0,SUM(SUM($ET90:$EY90)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE90=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I90","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF90*Account!$AA$2),SUM($FF90*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA90>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E90<>\"D-CARE\",Tenant!$F90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH90=FALSE,0,ROUND(SUM($AF90*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA90>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A90,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY90=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ90=FALSE,0,ROUND(SUM($CF90*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA90>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA90>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA90>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL90=FALSE,0,SUM($CF90*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA90>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN90=FALSE,0,SUM($CF90*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA90>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP90=TRUE,$AA90>0),SUM($CF90*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA90>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR90=FALSE,0,ROUND(SUM($BZ90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR90=FALSE,0,ROUND(SUM($CA90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR90=FALSE,0,ROUND(SUM($CB90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR90=FALSE,0,ROUND(SUM($CC90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR90=FALSE,0,ROUND(SUM($CD90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR90=FALSE,0,ROUND(SUM($CE90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ90*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA90*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB90*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC90*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD90*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE90*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H90/$AD90*$AA90),5),0)","v":0},{"$f":"ROUND(SUM($GF90*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE90=FALSE,$GG90,ROUND(MAX(0,SUM(SUM($FY90:$GD90)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ90=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I90","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK90*Account!$AA$2),SUM($GK90*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D90<=FctrChngDts!$B$14,$E90>FctrChngDts!$B$14),AND($D90<=FctrChngDts!$C$14,$E90>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM90=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP90:$GS90))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO90,$DD90,$GP90:$GS90))","v":0},0,0,{"$f":"IF(AND($X90>0,Tenant!$E90=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX90=FALSE,0,ROUND(SUM($AE90*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA90>0,Tenant!$E90=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ90=FALSE,0,ROUND(SUM($AF90*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO90,$GT90,$GW90,$HB90,$CQ90,$DF90,$DV90,$DX90,$DZ90,$EB90),IF(Account!$Q$2=TRUE,SUM($GO90,$GU90,$GW90,$HB90,$CQ90,$DF90,$DV90,$DX90,$DZ90,$EB90),SUM($GO90,$GT90,$GU90,$GV90,$GW90,$HB90,$CQ90,$DF90,$DV90,$DX90,$DZ90,$EB90)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D90,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A90,Tenant!$A:$J,8,FALSE)=TRUE,$HD90<0),0,SUM(SUM(SUM($HD90/$AD90*$HE90)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A90,Tenant!$A:$J,8,FALSE)=TRUE,$HD90<0),0,SUM(SUM(SUM($HD90/$AD90*$HF90)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU90,$DJ90,$DR90,$DT90,$DV90,$DX90,$DZ90,$EB90,$ED90,$EF90,$EH90,$EJ90,$FI90,$FK90,$FM90,$FO90,$GN90,$GV90,$GY90,$HA90)/$AD90*$X90*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU90,$DJ90,$DR90,$DT90,$DV90,$DX90,$DZ90,$EB90,$ED90,$EF90,$EH90,$EJ90,$FI90,$FK90,$FM90,$FO90,$GN90,$GV90,$GY90,$HA90)/$AD90*$AA90*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E90),$AD90,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D90,FctrChngDts!$C$17<=$E90),_xlfn.DAYS($D90,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E90),$AD90,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D90,FctrChngDts!$C$19<=$E90),_xlfn.DAYS($D90,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN90*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN90*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO90*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO90*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D90,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A90,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU90*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A90,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV90*Account!$AA$2)),5)","v":0}]
[90,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G91),0,IF($F91<=$G91,SUM($G91-$F91),IF($F91>$G91,SUM((Account!$L$2-$F91)+$G91+1))))","v":0},{"$f":"IF(AND($D91>=FctrChngDts!$C$2,$D91<=FctrChngDts!$D$2),$D91,\"\")","v":""},{"$f":"IF($I91=\"\",\"\",IF($E91<=FctrChngDts!$D$2,$E91,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D91<FctrChngDts!$E$2,$E91<FctrChngDts!$E$2),AND($D91>=FctrChngDts!$F$2,$E91>=FctrChngDts!$F$2)),\"\",IF(AND($D91>=FctrChngDts!$E$2,$D91<=FctrChngDts!$F$2),$D91,FctrChngDts!$E$2))","v":""},{"$f":"IF($K91=\"\",\"\",IF(AND($J91=$K91,$E91>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K91=$J91,$E91,IF(AND($E91>=FctrChngDts!$E$2,$E91<=FctrChngDts!$F$2),$E91,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D91<DATE(YEAR(Account!$J$2),6,1),$D91>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I91<FctrChngDts!$A$2,$J91<FctrChngDts!$A$2),AND($I91>=FctrChngDts!$B$2,$J91>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I91<FctrChngDts!$A$2,$J91>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I91>=FctrChngDts!$A$2,$J91<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I91<FctrChngDts!$B$2,$J91>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K91<FctrChngDts!$A$2,$L91<FctrChngDts!$A$2),AND($K91>=FctrChngDts!$B$2,$L91>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K91<FctrChngDts!$A$2,$L91>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K91>=FctrChngDts!$A$2,$L91<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K91<FctrChngDts!$B$2,$L91>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I91=\"\",$J91=0),0,IF(AND($N91=TRUE,$I91<>0),SUM($J91-$I91+1),IF($O91=TRUE,SUM(FctrChngDts!$A$2-$I91),IF($P91=TRUE,0,IF($Q91=TRUE,SUM($J91-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I91=\"\",$J91=0),0,IF($N91=TRUE,0,IF($O91=TRUE,SUM($J91-FctrChngDts!$A$2+1),IF(AND($P91=TRUE,$I91<>0),SUM($J91-$I91+1),IF($Q91=TRUE,SUM(FctrChngDts!$B$2-$I91),0)))))","v":0},0,{"$f":"IF(OR($K91=\"\",$L91=0),0,IF(AND($R91=TRUE,$K91<>0),SUM($L91-$K91+1),IF($S91=TRUE,SUM(FctrChngDts!$A$2-$K91),IF($T91=TRUE,0,IF($U91=TRUE,SUM($L91-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K91=\"\",$L91=0),0,IF($R91=TRUE,0,IF($S91=TRUE,SUM($L91-FctrChngDts!$A$2+1),IF(AND($T91=TRUE,$K91<>0),SUM($L91-$K91+1),IF($U91=TRUE,SUM(FctrChngDts!$B$2-$K91),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A91,Tenant!$A91:$J590,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR91=FALSE,VLOOKUP($AQ91,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ91,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR91=FALSE,VLOOKUP($AQ91,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ91,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR91=FALSE,VLOOKUP($AQ91,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ91,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR91=FALSE,VLOOKUP($AQ91,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ91,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A91,Tenant!$A91:$J590,6,FALSE)","v":0},{"$f":"VLOOKUP($A91,Tenant!$A91:$J590,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG91=FALSE,0,IF($DU91=TRUE,SUM($BS91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS91*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DU91=TRUE,SUM($BT91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT91*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DU91=TRUE,SUM($BU91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU91*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DU91=TRUE,SUM($BV91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DU91=TRUE,SUM($BW91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW91*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG91=FALSE,0,IF($DU91=TRUE,SUM($BX91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX91*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN91=FALSE,0,IF($H91=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP91=FALSE,0,ROUND(SUM($BY91*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR91=FALSE,0,ROUND(SUM($X91*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY91=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X91),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X91)),5)","v":0},{"$f":"SUM(ROUND($CH91:$CM91,2),$CO91,$CQ91,$CS91)","v":0},false,{"$f":"ROUND(IF($CV91=FALSE,0,IF($DY91=TRUE,SUM($BZ91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ91*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV91=FALSE,0,IF($DY91=TRUE,SUM($CA91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA91*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV91=FALSE,0,IF($DY91=TRUE,SUM($CB91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB91*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV91=FALSE,0,IF($DY91=TRUE,SUM($CC91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC91*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV91=FALSE,0,IF($DY91=TRUE,SUM($CD91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD91*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV91=FALSE,0,IF($DY91=TRUE,SUM($CE91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE91*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC91=FALSE,0,IF($H91=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF91*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE91=FALSE,0,ROUND(SUM($CF91*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG91=FALSE,0,ROUND(SUM($AA91*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY91=TRUE,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA91),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA91)),5)","v":0},{"$f":"SUM(ROUND($CW91:$DB91,2),$DD91,$DF91,$DH91)","v":0},0,{"$f":"SUM(SUM($CU91*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ91*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU91*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ91*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL91,IF(VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM91,$DK91))","v":0},0,false,0,false,0,{"$f":"IF(AND($X91>0,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU91=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH91:$CM91,$CS91,$ED91,$EL91,$ET91:$EY91)-SUM($BY91*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH91:$CM91,$CS91,$ED91,$EL91,$EN91:$ES91)-SUM($BY91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X91>0,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW91=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH91:$CM91,$CO91,$CQ91,$CS91,$ED91,$EF91,$EH91,$EJ91,$ET91:$EY91)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH91:$CM91,$CO91,$CQ91,$CS91,$ED91,$EF91,$EH91,$EJ91,ET91:$EX91)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA91>0,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY91=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW91:$DB91,$DH91,$ED91,$FQ91,$FY91:$GD91)-SUM($CF91*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW91:$DB91,$DH91,$ED91,$FQ91,$FS91:$FX91)-SUM($CF91*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA91>0,VLOOKUP($A91,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA91=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW91:$DB91,$DD91,$DF91,$DH91,$FI91,$FK91,$FM91,$FO91,$FY91:$GD91)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW91:$DB91,$DD91,$DF91,$DH91,$FI91,$FK91,$FM91,$FO91,$FY91:$GD91)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X91>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E91<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC91=FALSE,0,ROUND(SUM($AE91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X91>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A91,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE91=FALSE,0,ROUND(SUM($BY91*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X91>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X91>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X91>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG91=FALSE,0,SUM($BY91*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X91>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI91=FALSE,0,SUM($BY91*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X91>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK91=TRUE,$X91>0),SUM($BY91*Account!$T$2),0)","v":0},{"$f":"IF(AND($X91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM91=FALSE,0,ROUND(SUM($BS91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM91=FALSE,0,ROUND(SUM($BT91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM91=FALSE,0,ROUND(SUM($BU91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM91=FALSE,0,ROUND(SUM($BV91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM91=FALSE,0,ROUND(SUM($BW91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM91=FALSE,0,ROUND(SUM($BX91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H91/$AD91*$X91),5),0)","v":0},{"$f":"ROUND(SUM($FA91*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ91=FALSE,$FB91,ROUND(MAX(0,SUM(SUM($ET91:$EY91)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE91=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I91","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF91*Account!$AA$2),SUM($FF91*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA91>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E91<>\"D-CARE\",Tenant!$F91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH91=FALSE,0,ROUND(SUM($AF91*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA91>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A91,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY91=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ91=FALSE,0,ROUND(SUM($CF91*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA91>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA91>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA91>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL91=FALSE,0,SUM($CF91*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA91>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN91=FALSE,0,SUM($CF91*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA91>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP91=TRUE,$AA91>0),SUM($CF91*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA91>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR91=FALSE,0,ROUND(SUM($BZ91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR91=FALSE,0,ROUND(SUM($CA91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR91=FALSE,0,ROUND(SUM($CB91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR91=FALSE,0,ROUND(SUM($CC91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR91=FALSE,0,ROUND(SUM($CD91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR91=FALSE,0,ROUND(SUM($CE91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ91*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA91*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB91*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC91*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD91*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE91*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H91/$AD91*$AA91),5),0)","v":0},{"$f":"ROUND(SUM($GF91*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE91=FALSE,$GG91,ROUND(MAX(0,SUM(SUM($FY91:$GD91)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ91=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I91","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK91*Account!$AA$2),SUM($GK91*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D91<=FctrChngDts!$B$14,$E91>FctrChngDts!$B$14),AND($D91<=FctrChngDts!$C$14,$E91>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM91=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP91:$GS91))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO91,$DD91,$GP91:$GS91))","v":0},0,0,{"$f":"IF(AND($X91>0,Tenant!$E91=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX91=FALSE,0,ROUND(SUM($AE91*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA91>0,Tenant!$E91=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ91=FALSE,0,ROUND(SUM($AF91*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO91,$GT91,$GW91,$HB91,$CQ91,$DF91,$DV91,$DX91,$DZ91,$EB91),IF(Account!$Q$2=TRUE,SUM($GO91,$GU91,$GW91,$HB91,$CQ91,$DF91,$DV91,$DX91,$DZ91,$EB91),SUM($GO91,$GT91,$GU91,$GV91,$GW91,$HB91,$CQ91,$DF91,$DV91,$DX91,$DZ91,$EB91)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D91,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A91,Tenant!$A:$J,8,FALSE)=TRUE,$HD91<0),0,SUM(SUM(SUM($HD91/$AD91*$HE91)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A91,Tenant!$A:$J,8,FALSE)=TRUE,$HD91<0),0,SUM(SUM(SUM($HD91/$AD91*$HF91)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU91,$DJ91,$DR91,$DT91,$DV91,$DX91,$DZ91,$EB91,$ED91,$EF91,$EH91,$EJ91,$FI91,$FK91,$FM91,$FO91,$GN91,$GV91,$GY91,$HA91)/$AD91*$X91*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU91,$DJ91,$DR91,$DT91,$DV91,$DX91,$DZ91,$EB91,$ED91,$EF91,$EH91,$EJ91,$FI91,$FK91,$FM91,$FO91,$GN91,$GV91,$GY91,$HA91)/$AD91*$AA91*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E91),$AD91,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D91,FctrChngDts!$C$17<=$E91),_xlfn.DAYS($D91,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E91),$AD91,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D91,FctrChngDts!$C$19<=$E91),_xlfn.DAYS($D91,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN91*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN91*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO91*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO91*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D91,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A91,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU91*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A91,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV91*Account!$AA$2)),5)","v":0}]
[91,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G92),0,IF($F92<=$G92,SUM($G92-$F92),IF($F92>$G92,SUM((Account!$L$2-$F92)+$G92+1))))","v":0},{"$f":"IF(AND($D92>=FctrChngDts!$C$2,$D92<=FctrChngDts!$D$2),$D92,\"\")","v":""},{"$f":"IF($I92=\"\",\"\",IF($E92<=FctrChngDts!$D$2,$E92,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D92<FctrChngDts!$E$2,$E92<FctrChngDts!$E$2),AND($D92>=FctrChngDts!$F$2,$E92>=FctrChngDts!$F$2)),\"\",IF(AND($D92>=FctrChngDts!$E$2,$D92<=FctrChngDts!$F$2),$D92,FctrChngDts!$E$2))","v":""},{"$f":"IF($K92=\"\",\"\",IF(AND($J92=$K92,$E92>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K92=$J92,$E92,IF(AND($E92>=FctrChngDts!$E$2,$E92<=FctrChngDts!$F$2),$E92,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D92<DATE(YEAR(Account!$J$2),6,1),$D92>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I92<FctrChngDts!$A$2,$J92<FctrChngDts!$A$2),AND($I92>=FctrChngDts!$B$2,$J92>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I92<FctrChngDts!$A$2,$J92>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I92>=FctrChngDts!$A$2,$J92<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I92<FctrChngDts!$B$2,$J92>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K92<FctrChngDts!$A$2,$L92<FctrChngDts!$A$2),AND($K92>=FctrChngDts!$B$2,$L92>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K92<FctrChngDts!$A$2,$L92>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K92>=FctrChngDts!$A$2,$L92<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K92<FctrChngDts!$B$2,$L92>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I92=\"\",$J92=0),0,IF(AND($N92=TRUE,$I92<>0),SUM($J92-$I92+1),IF($O92=TRUE,SUM(FctrChngDts!$A$2-$I92),IF($P92=TRUE,0,IF($Q92=TRUE,SUM($J92-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I92=\"\",$J92=0),0,IF($N92=TRUE,0,IF($O92=TRUE,SUM($J92-FctrChngDts!$A$2+1),IF(AND($P92=TRUE,$I92<>0),SUM($J92-$I92+1),IF($Q92=TRUE,SUM(FctrChngDts!$B$2-$I92),0)))))","v":0},0,{"$f":"IF(OR($K92=\"\",$L92=0),0,IF(AND($R92=TRUE,$K92<>0),SUM($L92-$K92+1),IF($S92=TRUE,SUM(FctrChngDts!$A$2-$K92),IF($T92=TRUE,0,IF($U92=TRUE,SUM($L92-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K92=\"\",$L92=0),0,IF($R92=TRUE,0,IF($S92=TRUE,SUM($L92-FctrChngDts!$A$2+1),IF(AND($T92=TRUE,$K92<>0),SUM($L92-$K92+1),IF($U92=TRUE,SUM(FctrChngDts!$B$2-$K92),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A92,Tenant!$A92:$J591,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR92=FALSE,VLOOKUP($AQ92,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ92,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR92=FALSE,VLOOKUP($AQ92,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ92,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR92=FALSE,VLOOKUP($AQ92,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ92,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR92=FALSE,VLOOKUP($AQ92,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ92,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A92,Tenant!$A92:$J591,6,FALSE)","v":0},{"$f":"VLOOKUP($A92,Tenant!$A92:$J591,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG92=FALSE,0,IF($DU92=TRUE,SUM($BS92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS92*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DU92=TRUE,SUM($BT92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT92*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DU92=TRUE,SUM($BU92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU92*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DU92=TRUE,SUM($BV92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DU92=TRUE,SUM($BW92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW92*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG92=FALSE,0,IF($DU92=TRUE,SUM($BX92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX92*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN92=FALSE,0,IF($H92=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP92=FALSE,0,ROUND(SUM($BY92*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR92=FALSE,0,ROUND(SUM($X92*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY92=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X92),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X92)),5)","v":0},{"$f":"SUM(ROUND($CH92:$CM92,2),$CO92,$CQ92,$CS92)","v":0},false,{"$f":"ROUND(IF($CV92=FALSE,0,IF($DY92=TRUE,SUM($BZ92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ92*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV92=FALSE,0,IF($DY92=TRUE,SUM($CA92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA92*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV92=FALSE,0,IF($DY92=TRUE,SUM($CB92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB92*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV92=FALSE,0,IF($DY92=TRUE,SUM($CC92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV92=FALSE,0,IF($DY92=TRUE,SUM($CD92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD92*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV92=FALSE,0,IF($DY92=TRUE,SUM($CE92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE92*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC92=FALSE,0,IF($H92=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE92=FALSE,0,ROUND(SUM($CF92*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG92=FALSE,0,ROUND(SUM($AA92*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY92=TRUE,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA92),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA92)),5)","v":0},{"$f":"SUM(ROUND($CW92:$DB92,2),$DD92,$DF92,$DH92)","v":0},0,{"$f":"SUM(SUM($CU92*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ92*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU92*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ92*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL92,IF(VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM92,$DK92))","v":0},0,false,0,false,0,{"$f":"IF(AND($X92>0,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU92=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH92:$CM92,$CS92,$ED92,$EL92,$ET92:$EY92)-SUM($BY92*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH92:$CM92,$CS92,$ED92,$EL92,$EN92:$ES92)-SUM($BY92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X92>0,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW92=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH92:$CM92,$CO92,$CQ92,$CS92,$ED92,$EF92,$EH92,$EJ92,$ET92:$EY92)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH92:$CM92,$CO92,$CQ92,$CS92,$ED92,$EF92,$EH92,$EJ92,ET92:$EX92)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA92>0,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY92=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW92:$DB92,$DH92,$ED92,$FQ92,$FY92:$GD92)-SUM($CF92*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW92:$DB92,$DH92,$ED92,$FQ92,$FS92:$FX92)-SUM($CF92*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA92>0,VLOOKUP($A92,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA92=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW92:$DB92,$DD92,$DF92,$DH92,$FI92,$FK92,$FM92,$FO92,$FY92:$GD92)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW92:$DB92,$DD92,$DF92,$DH92,$FI92,$FK92,$FM92,$FO92,$FY92:$GD92)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E92<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC92=FALSE,0,ROUND(SUM($AE92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X92>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE92=FALSE,0,ROUND(SUM($BY92*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG92=FALSE,0,SUM($BY92*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X92>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI92=FALSE,0,SUM($BY92*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X92>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK92=TRUE,$X92>0),SUM($BY92*Account!$T$2),0)","v":0},{"$f":"IF(AND($X92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM92=FALSE,0,ROUND(SUM($BS92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM92=FALSE,0,ROUND(SUM($BT92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM92=FALSE,0,ROUND(SUM($BU92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM92=FALSE,0,ROUND(SUM($BV92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM92=FALSE,0,ROUND(SUM($BW92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM92=FALSE,0,ROUND(SUM($BX92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H92/$AD92*$X92),5),0)","v":0},{"$f":"ROUND(SUM($FA92*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ92=FALSE,$FB92,ROUND(MAX(0,SUM(SUM($ET92:$EY92)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE92=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I92","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF92*Account!$AA$2),SUM($FF92*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E92<>\"D-CARE\",Tenant!$F92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH92=FALSE,0,ROUND(SUM($AF92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA92>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A92,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY92=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ92=FALSE,0,ROUND(SUM($CF92*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA92>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA92>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL92=FALSE,0,SUM($CF92*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA92>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN92=FALSE,0,SUM($CF92*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA92>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP92=TRUE,$AA92>0),SUM($CF92*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA92>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR92=FALSE,0,ROUND(SUM($BZ92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR92=FALSE,0,ROUND(SUM($CA92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR92=FALSE,0,ROUND(SUM($CB92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR92=FALSE,0,ROUND(SUM($CC92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR92=FALSE,0,ROUND(SUM($CD92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR92=FALSE,0,ROUND(SUM($CE92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ92*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA92*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB92*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC92*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD92*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE92*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H92/$AD92*$AA92),5),0)","v":0},{"$f":"ROUND(SUM($GF92*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE92=FALSE,$GG92,ROUND(MAX(0,SUM(SUM($FY92:$GD92)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ92=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I92","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK92*Account!$AA$2),SUM($GK92*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D92<=FctrChngDts!$B$14,$E92>FctrChngDts!$B$14),AND($D92<=FctrChngDts!$C$14,$E92>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM92=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP92:$GS92))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO92,$DD92,$GP92:$GS92))","v":0},0,0,{"$f":"IF(AND($X92>0,Tenant!$E92=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX92=FALSE,0,ROUND(SUM($AE92*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA92>0,Tenant!$E92=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ92=FALSE,0,ROUND(SUM($AF92*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO92,$GT92,$GW92,$HB92,$CQ92,$DF92,$DV92,$DX92,$DZ92,$EB92),IF(Account!$Q$2=TRUE,SUM($GO92,$GU92,$GW92,$HB92,$CQ92,$DF92,$DV92,$DX92,$DZ92,$EB92),SUM($GO92,$GT92,$GU92,$GV92,$GW92,$HB92,$CQ92,$DF92,$DV92,$DX92,$DZ92,$EB92)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D92,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,8,FALSE)=TRUE,$HD92<0),0,SUM(SUM(SUM($HD92/$AD92*$HE92)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,8,FALSE)=TRUE,$HD92<0),0,SUM(SUM(SUM($HD92/$AD92*$HF92)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU92,$DJ92,$DR92,$DT92,$DV92,$DX92,$DZ92,$EB92,$ED92,$EF92,$EH92,$EJ92,$FI92,$FK92,$FM92,$FO92,$GN92,$GV92,$GY92,$HA92)/$AD92*$X92*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU92,$DJ92,$DR92,$DT92,$DV92,$DX92,$DZ92,$EB92,$ED92,$EF92,$EH92,$EJ92,$FI92,$FK92,$FM92,$FO92,$GN92,$GV92,$GY92,$HA92)/$AD92*$AA92*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E92),$AD92,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D92,FctrChngDts!$C$17<=$E92),_xlfn.DAYS($D92,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E92),$AD92,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D92,FctrChngDts!$C$19<=$E92),_xlfn.DAYS($D92,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN92*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN92*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO92*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO92*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D92,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU92*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A92,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV92*Account!$AA$2)),5)","v":0}]
[92,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G93),0,IF($F93<=$G93,SUM($G93-$F93),IF($F93>$G93,SUM((Account!$L$2-$F93)+$G93+1))))","v":0},{"$f":"IF(AND($D93>=FctrChngDts!$C$2,$D93<=FctrChngDts!$D$2),$D93,\"\")","v":""},{"$f":"IF($I93=\"\",\"\",IF($E93<=FctrChngDts!$D$2,$E93,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D93<FctrChngDts!$E$2,$E93<FctrChngDts!$E$2),AND($D93>=FctrChngDts!$F$2,$E93>=FctrChngDts!$F$2)),\"\",IF(AND($D93>=FctrChngDts!$E$2,$D93<=FctrChngDts!$F$2),$D93,FctrChngDts!$E$2))","v":""},{"$f":"IF($K93=\"\",\"\",IF(AND($J93=$K93,$E93>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K93=$J93,$E93,IF(AND($E93>=FctrChngDts!$E$2,$E93<=FctrChngDts!$F$2),$E93,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D93<DATE(YEAR(Account!$J$2),6,1),$D93>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I93<FctrChngDts!$A$2,$J93<FctrChngDts!$A$2),AND($I93>=FctrChngDts!$B$2,$J93>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I93<FctrChngDts!$A$2,$J93>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I93>=FctrChngDts!$A$2,$J93<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I93<FctrChngDts!$B$2,$J93>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K93<FctrChngDts!$A$2,$L93<FctrChngDts!$A$2),AND($K93>=FctrChngDts!$B$2,$L93>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K93<FctrChngDts!$A$2,$L93>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K93>=FctrChngDts!$A$2,$L93<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K93<FctrChngDts!$B$2,$L93>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I93=\"\",$J93=0),0,IF(AND($N93=TRUE,$I93<>0),SUM($J93-$I93+1),IF($O93=TRUE,SUM(FctrChngDts!$A$2-$I93),IF($P93=TRUE,0,IF($Q93=TRUE,SUM($J93-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I93=\"\",$J93=0),0,IF($N93=TRUE,0,IF($O93=TRUE,SUM($J93-FctrChngDts!$A$2+1),IF(AND($P93=TRUE,$I93<>0),SUM($J93-$I93+1),IF($Q93=TRUE,SUM(FctrChngDts!$B$2-$I93),0)))))","v":0},0,{"$f":"IF(OR($K93=\"\",$L93=0),0,IF(AND($R93=TRUE,$K93<>0),SUM($L93-$K93+1),IF($S93=TRUE,SUM(FctrChngDts!$A$2-$K93),IF($T93=TRUE,0,IF($U93=TRUE,SUM($L93-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K93=\"\",$L93=0),0,IF($R93=TRUE,0,IF($S93=TRUE,SUM($L93-FctrChngDts!$A$2+1),IF(AND($T93=TRUE,$K93<>0),SUM($L93-$K93+1),IF($U93=TRUE,SUM(FctrChngDts!$B$2-$K93),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A93,Tenant!$A93:$J592,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR93=FALSE,VLOOKUP($AQ93,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ93,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR93=FALSE,VLOOKUP($AQ93,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ93,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR93=FALSE,VLOOKUP($AQ93,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ93,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR93=FALSE,VLOOKUP($AQ93,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ93,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A93,Tenant!$A93:$J592,6,FALSE)","v":0},{"$f":"VLOOKUP($A93,Tenant!$A93:$J592,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG93=FALSE,0,IF($DU93=TRUE,SUM($BS93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS93*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DU93=TRUE,SUM($BT93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT93*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DU93=TRUE,SUM($BU93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU93*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DU93=TRUE,SUM($BV93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DU93=TRUE,SUM($BW93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW93*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG93=FALSE,0,IF($DU93=TRUE,SUM($BX93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX93*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN93=FALSE,0,IF($H93=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP93=FALSE,0,ROUND(SUM($BY93*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR93=FALSE,0,ROUND(SUM($X93*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY93=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X93),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X93)),5)","v":0},{"$f":"SUM(ROUND($CH93:$CM93,2),$CO93,$CQ93,$CS93)","v":0},false,{"$f":"ROUND(IF($CV93=FALSE,0,IF($DY93=TRUE,SUM($BZ93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ93*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV93=FALSE,0,IF($DY93=TRUE,SUM($CA93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA93*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV93=FALSE,0,IF($DY93=TRUE,SUM($CB93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB93*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV93=FALSE,0,IF($DY93=TRUE,SUM($CC93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC93*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV93=FALSE,0,IF($DY93=TRUE,SUM($CD93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD93*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV93=FALSE,0,IF($DY93=TRUE,SUM($CE93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE93*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC93=FALSE,0,IF($H93=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF93*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE93=FALSE,0,ROUND(SUM($CF93*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG93=FALSE,0,ROUND(SUM($AA93*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY93=TRUE,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA93),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA93)),5)","v":0},{"$f":"SUM(ROUND($CW93:$DB93,2),$DD93,$DF93,$DH93)","v":0},0,{"$f":"SUM(SUM($CU93*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ93*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU93*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ93*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL93,IF(VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM93,$DK93))","v":0},0,false,0,false,0,{"$f":"IF(AND($X93>0,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU93=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH93:$CM93,$CS93,$ED93,$EL93,$ET93:$EY93)-SUM($BY93*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH93:$CM93,$CS93,$ED93,$EL93,$EN93:$ES93)-SUM($BY93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X93>0,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW93=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH93:$CM93,$CO93,$CQ93,$CS93,$ED93,$EF93,$EH93,$EJ93,$ET93:$EY93)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH93:$CM93,$CO93,$CQ93,$CS93,$ED93,$EF93,$EH93,$EJ93,ET93:$EX93)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA93>0,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY93=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW93:$DB93,$DH93,$ED93,$FQ93,$FY93:$GD93)-SUM($CF93*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW93:$DB93,$DH93,$ED93,$FQ93,$FS93:$FX93)-SUM($CF93*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA93>0,VLOOKUP($A93,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA93=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW93:$DB93,$DD93,$DF93,$DH93,$FI93,$FK93,$FM93,$FO93,$FY93:$GD93)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW93:$DB93,$DD93,$DF93,$DH93,$FI93,$FK93,$FM93,$FO93,$FY93:$GD93)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X93>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E93<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC93=FALSE,0,ROUND(SUM($AE93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X93>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A93,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE93=FALSE,0,ROUND(SUM($BY93*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X93>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X93>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X93>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG93=FALSE,0,SUM($BY93*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X93>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI93=FALSE,0,SUM($BY93*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X93>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK93=TRUE,$X93>0),SUM($BY93*Account!$T$2),0)","v":0},{"$f":"IF(AND($X93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM93=FALSE,0,ROUND(SUM($BS93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM93=FALSE,0,ROUND(SUM($BT93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM93=FALSE,0,ROUND(SUM($BU93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM93=FALSE,0,ROUND(SUM($BV93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM93=FALSE,0,ROUND(SUM($BW93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM93=FALSE,0,ROUND(SUM($BX93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H93/$AD93*$X93),5),0)","v":0},{"$f":"ROUND(SUM($FA93*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ93=FALSE,$FB93,ROUND(MAX(0,SUM(SUM($ET93:$EY93)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE93=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I93","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF93*Account!$AA$2),SUM($FF93*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA93>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E93<>\"D-CARE\",Tenant!$F93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH93=FALSE,0,ROUND(SUM($AF93*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA93>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A93,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY93=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ93=FALSE,0,ROUND(SUM($CF93*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA93>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA93>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA93>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL93=FALSE,0,SUM($CF93*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA93>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN93=FALSE,0,SUM($CF93*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA93>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP93=TRUE,$AA93>0),SUM($CF93*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA93>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR93=FALSE,0,ROUND(SUM($BZ93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR93=FALSE,0,ROUND(SUM($CA93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR93=FALSE,0,ROUND(SUM($CB93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR93=FALSE,0,ROUND(SUM($CC93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR93=FALSE,0,ROUND(SUM($CD93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR93=FALSE,0,ROUND(SUM($CE93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ93*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA93*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB93*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC93*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD93*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE93*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H93/$AD93*$AA93),5),0)","v":0},{"$f":"ROUND(SUM($GF93*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE93=FALSE,$GG93,ROUND(MAX(0,SUM(SUM($FY93:$GD93)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ93=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I93","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK93*Account!$AA$2),SUM($GK93*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D93<=FctrChngDts!$B$14,$E93>FctrChngDts!$B$14),AND($D93<=FctrChngDts!$C$14,$E93>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM93=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP93:$GS93))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO93,$DD93,$GP93:$GS93))","v":0},0,0,{"$f":"IF(AND($X93>0,Tenant!$E93=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX93=FALSE,0,ROUND(SUM($AE93*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA93>0,Tenant!$E93=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ93=FALSE,0,ROUND(SUM($AF93*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO93,$GT93,$GW93,$HB93,$CQ93,$DF93,$DV93,$DX93,$DZ93,$EB93),IF(Account!$Q$2=TRUE,SUM($GO93,$GU93,$GW93,$HB93,$CQ93,$DF93,$DV93,$DX93,$DZ93,$EB93),SUM($GO93,$GT93,$GU93,$GV93,$GW93,$HB93,$CQ93,$DF93,$DV93,$DX93,$DZ93,$EB93)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D93,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A93,Tenant!$A:$J,8,FALSE)=TRUE,$HD93<0),0,SUM(SUM(SUM($HD93/$AD93*$HE93)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A93,Tenant!$A:$J,8,FALSE)=TRUE,$HD93<0),0,SUM(SUM(SUM($HD93/$AD93*$HF93)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU93,$DJ93,$DR93,$DT93,$DV93,$DX93,$DZ93,$EB93,$ED93,$EF93,$EH93,$EJ93,$FI93,$FK93,$FM93,$FO93,$GN93,$GV93,$GY93,$HA93)/$AD93*$X93*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU93,$DJ93,$DR93,$DT93,$DV93,$DX93,$DZ93,$EB93,$ED93,$EF93,$EH93,$EJ93,$FI93,$FK93,$FM93,$FO93,$GN93,$GV93,$GY93,$HA93)/$AD93*$AA93*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E93),$AD93,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D93,FctrChngDts!$C$17<=$E93),_xlfn.DAYS($D93,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E93),$AD93,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D93,FctrChngDts!$C$19<=$E93),_xlfn.DAYS($D93,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN93*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN93*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO93*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO93*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D93,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A93,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU93*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A93,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV93*Account!$AA$2)),5)","v":0}]
[93,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G94),0,IF($F94<=$G94,SUM($G94-$F94),IF($F94>$G94,SUM((Account!$L$2-$F94)+$G94+1))))","v":0},{"$f":"IF(AND($D94>=FctrChngDts!$C$2,$D94<=FctrChngDts!$D$2),$D94,\"\")","v":""},{"$f":"IF($I94=\"\",\"\",IF($E94<=FctrChngDts!$D$2,$E94,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D94<FctrChngDts!$E$2,$E94<FctrChngDts!$E$2),AND($D94>=FctrChngDts!$F$2,$E94>=FctrChngDts!$F$2)),\"\",IF(AND($D94>=FctrChngDts!$E$2,$D94<=FctrChngDts!$F$2),$D94,FctrChngDts!$E$2))","v":""},{"$f":"IF($K94=\"\",\"\",IF(AND($J94=$K94,$E94>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K94=$J94,$E94,IF(AND($E94>=FctrChngDts!$E$2,$E94<=FctrChngDts!$F$2),$E94,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D94<DATE(YEAR(Account!$J$2),6,1),$D94>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I94<FctrChngDts!$A$2,$J94<FctrChngDts!$A$2),AND($I94>=FctrChngDts!$B$2,$J94>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I94<FctrChngDts!$A$2,$J94>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I94>=FctrChngDts!$A$2,$J94<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I94<FctrChngDts!$B$2,$J94>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K94<FctrChngDts!$A$2,$L94<FctrChngDts!$A$2),AND($K94>=FctrChngDts!$B$2,$L94>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K94<FctrChngDts!$A$2,$L94>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K94>=FctrChngDts!$A$2,$L94<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K94<FctrChngDts!$B$2,$L94>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I94=\"\",$J94=0),0,IF(AND($N94=TRUE,$I94<>0),SUM($J94-$I94+1),IF($O94=TRUE,SUM(FctrChngDts!$A$2-$I94),IF($P94=TRUE,0,IF($Q94=TRUE,SUM($J94-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I94=\"\",$J94=0),0,IF($N94=TRUE,0,IF($O94=TRUE,SUM($J94-FctrChngDts!$A$2+1),IF(AND($P94=TRUE,$I94<>0),SUM($J94-$I94+1),IF($Q94=TRUE,SUM(FctrChngDts!$B$2-$I94),0)))))","v":0},0,{"$f":"IF(OR($K94=\"\",$L94=0),0,IF(AND($R94=TRUE,$K94<>0),SUM($L94-$K94+1),IF($S94=TRUE,SUM(FctrChngDts!$A$2-$K94),IF($T94=TRUE,0,IF($U94=TRUE,SUM($L94-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K94=\"\",$L94=0),0,IF($R94=TRUE,0,IF($S94=TRUE,SUM($L94-FctrChngDts!$A$2+1),IF(AND($T94=TRUE,$K94<>0),SUM($L94-$K94+1),IF($U94=TRUE,SUM(FctrChngDts!$B$2-$K94),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A94,Tenant!$A94:$J593,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR94=FALSE,VLOOKUP($AQ94,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ94,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR94=FALSE,VLOOKUP($AQ94,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ94,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR94=FALSE,VLOOKUP($AQ94,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ94,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR94=FALSE,VLOOKUP($AQ94,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ94,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A94,Tenant!$A94:$J593,6,FALSE)","v":0},{"$f":"VLOOKUP($A94,Tenant!$A94:$J593,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG94=FALSE,0,IF($DU94=TRUE,SUM($BS94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS94*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DU94=TRUE,SUM($BT94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT94*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DU94=TRUE,SUM($BU94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU94*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DU94=TRUE,SUM($BV94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DU94=TRUE,SUM($BW94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW94*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG94=FALSE,0,IF($DU94=TRUE,SUM($BX94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX94*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN94=FALSE,0,IF($H94=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP94=FALSE,0,ROUND(SUM($BY94*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR94=FALSE,0,ROUND(SUM($X94*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY94=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X94),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X94)),5)","v":0},{"$f":"SUM(ROUND($CH94:$CM94,2),$CO94,$CQ94,$CS94)","v":0},false,{"$f":"ROUND(IF($CV94=FALSE,0,IF($DY94=TRUE,SUM($BZ94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ94*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV94=FALSE,0,IF($DY94=TRUE,SUM($CA94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA94*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV94=FALSE,0,IF($DY94=TRUE,SUM($CB94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB94*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV94=FALSE,0,IF($DY94=TRUE,SUM($CC94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC94*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV94=FALSE,0,IF($DY94=TRUE,SUM($CD94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD94*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV94=FALSE,0,IF($DY94=TRUE,SUM($CE94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE94*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC94=FALSE,0,IF($H94=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF94*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE94=FALSE,0,ROUND(SUM($CF94*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG94=FALSE,0,ROUND(SUM($AA94*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY94=TRUE,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA94),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA94)),5)","v":0},{"$f":"SUM(ROUND($CW94:$DB94,2),$DD94,$DF94,$DH94)","v":0},0,{"$f":"SUM(SUM($CU94*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ94*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU94*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ94*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL94,IF(VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM94,$DK94))","v":0},0,false,0,false,0,{"$f":"IF(AND($X94>0,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU94=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH94:$CM94,$CS94,$ED94,$EL94,$ET94:$EY94)-SUM($BY94*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH94:$CM94,$CS94,$ED94,$EL94,$EN94:$ES94)-SUM($BY94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X94>0,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW94=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH94:$CM94,$CO94,$CQ94,$CS94,$ED94,$EF94,$EH94,$EJ94,$ET94:$EY94)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH94:$CM94,$CO94,$CQ94,$CS94,$ED94,$EF94,$EH94,$EJ94,ET94:$EX94)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA94>0,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY94=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW94:$DB94,$DH94,$ED94,$FQ94,$FY94:$GD94)-SUM($CF94*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW94:$DB94,$DH94,$ED94,$FQ94,$FS94:$FX94)-SUM($CF94*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA94>0,VLOOKUP($A94,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA94=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW94:$DB94,$DD94,$DF94,$DH94,$FI94,$FK94,$FM94,$FO94,$FY94:$GD94)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW94:$DB94,$DD94,$DF94,$DH94,$FI94,$FK94,$FM94,$FO94,$FY94:$GD94)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X94>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E94<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC94=FALSE,0,ROUND(SUM($AE94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X94>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A94,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE94=FALSE,0,ROUND(SUM($BY94*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X94>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X94>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X94>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG94=FALSE,0,SUM($BY94*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X94>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI94=FALSE,0,SUM($BY94*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X94>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK94=TRUE,$X94>0),SUM($BY94*Account!$T$2),0)","v":0},{"$f":"IF(AND($X94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM94=FALSE,0,ROUND(SUM($BS94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM94=FALSE,0,ROUND(SUM($BT94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM94=FALSE,0,ROUND(SUM($BU94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM94=FALSE,0,ROUND(SUM($BV94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM94=FALSE,0,ROUND(SUM($BW94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM94=FALSE,0,ROUND(SUM($BX94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H94/$AD94*$X94),5),0)","v":0},{"$f":"ROUND(SUM($FA94*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ94=FALSE,$FB94,ROUND(MAX(0,SUM(SUM($ET94:$EY94)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE94=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I94","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF94*Account!$AA$2),SUM($FF94*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA94>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E94<>\"D-CARE\",Tenant!$F94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH94=FALSE,0,ROUND(SUM($AF94*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA94>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A94,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY94=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ94=FALSE,0,ROUND(SUM($CF94*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA94>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA94>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA94>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL94=FALSE,0,SUM($CF94*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA94>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN94=FALSE,0,SUM($CF94*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA94>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP94=TRUE,$AA94>0),SUM($CF94*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA94>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR94=FALSE,0,ROUND(SUM($BZ94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR94=FALSE,0,ROUND(SUM($CA94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR94=FALSE,0,ROUND(SUM($CB94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR94=FALSE,0,ROUND(SUM($CC94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR94=FALSE,0,ROUND(SUM($CD94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR94=FALSE,0,ROUND(SUM($CE94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ94*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA94*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB94*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC94*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD94*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE94*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H94/$AD94*$AA94),5),0)","v":0},{"$f":"ROUND(SUM($GF94*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE94=FALSE,$GG94,ROUND(MAX(0,SUM(SUM($FY94:$GD94)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ94=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I94","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK94*Account!$AA$2),SUM($GK94*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D94<=FctrChngDts!$B$14,$E94>FctrChngDts!$B$14),AND($D94<=FctrChngDts!$C$14,$E94>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM94=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP94:$GS94))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO94,$DD94,$GP94:$GS94))","v":0},0,0,{"$f":"IF(AND($X94>0,Tenant!$E94=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX94=FALSE,0,ROUND(SUM($AE94*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA94>0,Tenant!$E94=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ94=FALSE,0,ROUND(SUM($AF94*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO94,$GT94,$GW94,$HB94,$CQ94,$DF94,$DV94,$DX94,$DZ94,$EB94),IF(Account!$Q$2=TRUE,SUM($GO94,$GU94,$GW94,$HB94,$CQ94,$DF94,$DV94,$DX94,$DZ94,$EB94),SUM($GO94,$GT94,$GU94,$GV94,$GW94,$HB94,$CQ94,$DF94,$DV94,$DX94,$DZ94,$EB94)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D94,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A94,Tenant!$A:$J,8,FALSE)=TRUE,$HD94<0),0,SUM(SUM(SUM($HD94/$AD94*$HE94)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A94,Tenant!$A:$J,8,FALSE)=TRUE,$HD94<0),0,SUM(SUM(SUM($HD94/$AD94*$HF94)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU94,$DJ94,$DR94,$DT94,$DV94,$DX94,$DZ94,$EB94,$ED94,$EF94,$EH94,$EJ94,$FI94,$FK94,$FM94,$FO94,$GN94,$GV94,$GY94,$HA94)/$AD94*$X94*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU94,$DJ94,$DR94,$DT94,$DV94,$DX94,$DZ94,$EB94,$ED94,$EF94,$EH94,$EJ94,$FI94,$FK94,$FM94,$FO94,$GN94,$GV94,$GY94,$HA94)/$AD94*$AA94*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E94),$AD94,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D94,FctrChngDts!$C$17<=$E94),_xlfn.DAYS($D94,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E94),$AD94,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D94,FctrChngDts!$C$19<=$E94),_xlfn.DAYS($D94,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN94*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN94*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO94*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO94*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D94,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A94,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU94*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A94,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV94*Account!$AA$2)),5)","v":0}]
[94,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G95),0,IF($F95<=$G95,SUM($G95-$F95),IF($F95>$G95,SUM((Account!$L$2-$F95)+$G95+1))))","v":0},{"$f":"IF(AND($D95>=FctrChngDts!$C$2,$D95<=FctrChngDts!$D$2),$D95,\"\")","v":""},{"$f":"IF($I95=\"\",\"\",IF($E95<=FctrChngDts!$D$2,$E95,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D95<FctrChngDts!$E$2,$E95<FctrChngDts!$E$2),AND($D95>=FctrChngDts!$F$2,$E95>=FctrChngDts!$F$2)),\"\",IF(AND($D95>=FctrChngDts!$E$2,$D95<=FctrChngDts!$F$2),$D95,FctrChngDts!$E$2))","v":""},{"$f":"IF($K95=\"\",\"\",IF(AND($J95=$K95,$E95>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K95=$J95,$E95,IF(AND($E95>=FctrChngDts!$E$2,$E95<=FctrChngDts!$F$2),$E95,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D95<DATE(YEAR(Account!$J$2),6,1),$D95>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I95<FctrChngDts!$A$2,$J95<FctrChngDts!$A$2),AND($I95>=FctrChngDts!$B$2,$J95>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I95<FctrChngDts!$A$2,$J95>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I95>=FctrChngDts!$A$2,$J95<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I95<FctrChngDts!$B$2,$J95>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K95<FctrChngDts!$A$2,$L95<FctrChngDts!$A$2),AND($K95>=FctrChngDts!$B$2,$L95>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K95<FctrChngDts!$A$2,$L95>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K95>=FctrChngDts!$A$2,$L95<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K95<FctrChngDts!$B$2,$L95>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I95=\"\",$J95=0),0,IF(AND($N95=TRUE,$I95<>0),SUM($J95-$I95+1),IF($O95=TRUE,SUM(FctrChngDts!$A$2-$I95),IF($P95=TRUE,0,IF($Q95=TRUE,SUM($J95-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I95=\"\",$J95=0),0,IF($N95=TRUE,0,IF($O95=TRUE,SUM($J95-FctrChngDts!$A$2+1),IF(AND($P95=TRUE,$I95<>0),SUM($J95-$I95+1),IF($Q95=TRUE,SUM(FctrChngDts!$B$2-$I95),0)))))","v":0},0,{"$f":"IF(OR($K95=\"\",$L95=0),0,IF(AND($R95=TRUE,$K95<>0),SUM($L95-$K95+1),IF($S95=TRUE,SUM(FctrChngDts!$A$2-$K95),IF($T95=TRUE,0,IF($U95=TRUE,SUM($L95-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K95=\"\",$L95=0),0,IF($R95=TRUE,0,IF($S95=TRUE,SUM($L95-FctrChngDts!$A$2+1),IF(AND($T95=TRUE,$K95<>0),SUM($L95-$K95+1),IF($U95=TRUE,SUM(FctrChngDts!$B$2-$K95),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A95,Tenant!$A95:$J594,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR95=FALSE,VLOOKUP($AQ95,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ95,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR95=FALSE,VLOOKUP($AQ95,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ95,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR95=FALSE,VLOOKUP($AQ95,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ95,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR95=FALSE,VLOOKUP($AQ95,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ95,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A95,Tenant!$A95:$J594,6,FALSE)","v":0},{"$f":"VLOOKUP($A95,Tenant!$A95:$J594,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG95=FALSE,0,IF($DU95=TRUE,SUM($BS95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS95*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DU95=TRUE,SUM($BT95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT95*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DU95=TRUE,SUM($BU95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU95*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DU95=TRUE,SUM($BV95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DU95=TRUE,SUM($BW95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW95*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG95=FALSE,0,IF($DU95=TRUE,SUM($BX95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX95*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN95=FALSE,0,IF($H95=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP95=FALSE,0,ROUND(SUM($BY95*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR95=FALSE,0,ROUND(SUM($X95*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY95=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X95),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X95)),5)","v":0},{"$f":"SUM(ROUND($CH95:$CM95,2),$CO95,$CQ95,$CS95)","v":0},false,{"$f":"ROUND(IF($CV95=FALSE,0,IF($DY95=TRUE,SUM($BZ95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ95*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV95=FALSE,0,IF($DY95=TRUE,SUM($CA95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA95*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV95=FALSE,0,IF($DY95=TRUE,SUM($CB95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB95*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV95=FALSE,0,IF($DY95=TRUE,SUM($CC95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC95*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV95=FALSE,0,IF($DY95=TRUE,SUM($CD95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD95*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV95=FALSE,0,IF($DY95=TRUE,SUM($CE95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE95*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC95=FALSE,0,IF($H95=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF95*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE95=FALSE,0,ROUND(SUM($CF95*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG95=FALSE,0,ROUND(SUM($AA95*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY95=TRUE,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA95),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA95)),5)","v":0},{"$f":"SUM(ROUND($CW95:$DB95,2),$DD95,$DF95,$DH95)","v":0},0,{"$f":"SUM(SUM($CU95*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ95*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU95*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ95*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL95,IF(VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM95,$DK95))","v":0},0,false,0,false,0,{"$f":"IF(AND($X95>0,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU95=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH95:$CM95,$CS95,$ED95,$EL95,$ET95:$EY95)-SUM($BY95*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH95:$CM95,$CS95,$ED95,$EL95,$EN95:$ES95)-SUM($BY95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X95>0,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW95=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH95:$CM95,$CO95,$CQ95,$CS95,$ED95,$EF95,$EH95,$EJ95,$ET95:$EY95)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH95:$CM95,$CO95,$CQ95,$CS95,$ED95,$EF95,$EH95,$EJ95,ET95:$EX95)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA95>0,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY95=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW95:$DB95,$DH95,$ED95,$FQ95,$FY95:$GD95)-SUM($CF95*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW95:$DB95,$DH95,$ED95,$FQ95,$FS95:$FX95)-SUM($CF95*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA95>0,VLOOKUP($A95,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA95=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW95:$DB95,$DD95,$DF95,$DH95,$FI95,$FK95,$FM95,$FO95,$FY95:$GD95)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW95:$DB95,$DD95,$DF95,$DH95,$FI95,$FK95,$FM95,$FO95,$FY95:$GD95)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X95>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E95<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC95=FALSE,0,ROUND(SUM($AE95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X95>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A95,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE95=FALSE,0,ROUND(SUM($BY95*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X95>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X95>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X95>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG95=FALSE,0,SUM($BY95*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X95>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI95=FALSE,0,SUM($BY95*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X95>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK95=TRUE,$X95>0),SUM($BY95*Account!$T$2),0)","v":0},{"$f":"IF(AND($X95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM95=FALSE,0,ROUND(SUM($BS95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM95=FALSE,0,ROUND(SUM($BT95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM95=FALSE,0,ROUND(SUM($BU95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM95=FALSE,0,ROUND(SUM($BV95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM95=FALSE,0,ROUND(SUM($BW95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM95=FALSE,0,ROUND(SUM($BX95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H95/$AD95*$X95),5),0)","v":0},{"$f":"ROUND(SUM($FA95*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ95=FALSE,$FB95,ROUND(MAX(0,SUM(SUM($ET95:$EY95)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE95=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I95","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF95*Account!$AA$2),SUM($FF95*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA95>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E95<>\"D-CARE\",Tenant!$F95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH95=FALSE,0,ROUND(SUM($AF95*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA95>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A95,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY95=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ95=FALSE,0,ROUND(SUM($CF95*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA95>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA95>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA95>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL95=FALSE,0,SUM($CF95*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA95>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN95=FALSE,0,SUM($CF95*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA95>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP95=TRUE,$AA95>0),SUM($CF95*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA95>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR95=FALSE,0,ROUND(SUM($BZ95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR95=FALSE,0,ROUND(SUM($CA95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR95=FALSE,0,ROUND(SUM($CB95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR95=FALSE,0,ROUND(SUM($CC95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR95=FALSE,0,ROUND(SUM($CD95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR95=FALSE,0,ROUND(SUM($CE95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ95*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA95*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB95*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC95*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD95*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE95*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H95/$AD95*$AA95),5),0)","v":0},{"$f":"ROUND(SUM($GF95*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE95=FALSE,$GG95,ROUND(MAX(0,SUM(SUM($FY95:$GD95)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ95=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I95","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK95*Account!$AA$2),SUM($GK95*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D95<=FctrChngDts!$B$14,$E95>FctrChngDts!$B$14),AND($D95<=FctrChngDts!$C$14,$E95>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM95=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP95:$GS95))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO95,$DD95,$GP95:$GS95))","v":0},0,0,{"$f":"IF(AND($X95>0,Tenant!$E95=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX95=FALSE,0,ROUND(SUM($AE95*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA95>0,Tenant!$E95=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ95=FALSE,0,ROUND(SUM($AF95*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO95,$GT95,$GW95,$HB95,$CQ95,$DF95,$DV95,$DX95,$DZ95,$EB95),IF(Account!$Q$2=TRUE,SUM($GO95,$GU95,$GW95,$HB95,$CQ95,$DF95,$DV95,$DX95,$DZ95,$EB95),SUM($GO95,$GT95,$GU95,$GV95,$GW95,$HB95,$CQ95,$DF95,$DV95,$DX95,$DZ95,$EB95)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D95,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A95,Tenant!$A:$J,8,FALSE)=TRUE,$HD95<0),0,SUM(SUM(SUM($HD95/$AD95*$HE95)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A95,Tenant!$A:$J,8,FALSE)=TRUE,$HD95<0),0,SUM(SUM(SUM($HD95/$AD95*$HF95)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU95,$DJ95,$DR95,$DT95,$DV95,$DX95,$DZ95,$EB95,$ED95,$EF95,$EH95,$EJ95,$FI95,$FK95,$FM95,$FO95,$GN95,$GV95,$GY95,$HA95)/$AD95*$X95*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU95,$DJ95,$DR95,$DT95,$DV95,$DX95,$DZ95,$EB95,$ED95,$EF95,$EH95,$EJ95,$FI95,$FK95,$FM95,$FO95,$GN95,$GV95,$GY95,$HA95)/$AD95*$AA95*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E95),$AD95,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D95,FctrChngDts!$C$17<=$E95),_xlfn.DAYS($D95,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E95),$AD95,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D95,FctrChngDts!$C$19<=$E95),_xlfn.DAYS($D95,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN95*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN95*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO95*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO95*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D95,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A95,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU95*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A95,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV95*Account!$AA$2)),5)","v":0}]
[95,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G96),0,IF($F96<=$G96,SUM($G96-$F96),IF($F96>$G96,SUM((Account!$L$2-$F96)+$G96+1))))","v":0},{"$f":"IF(AND($D96>=FctrChngDts!$C$2,$D96<=FctrChngDts!$D$2),$D96,\"\")","v":""},{"$f":"IF($I96=\"\",\"\",IF($E96<=FctrChngDts!$D$2,$E96,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D96<FctrChngDts!$E$2,$E96<FctrChngDts!$E$2),AND($D96>=FctrChngDts!$F$2,$E96>=FctrChngDts!$F$2)),\"\",IF(AND($D96>=FctrChngDts!$E$2,$D96<=FctrChngDts!$F$2),$D96,FctrChngDts!$E$2))","v":""},{"$f":"IF($K96=\"\",\"\",IF(AND($J96=$K96,$E96>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K96=$J96,$E96,IF(AND($E96>=FctrChngDts!$E$2,$E96<=FctrChngDts!$F$2),$E96,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D96<DATE(YEAR(Account!$J$2),6,1),$D96>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I96<FctrChngDts!$A$2,$J96<FctrChngDts!$A$2),AND($I96>=FctrChngDts!$B$2,$J96>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I96<FctrChngDts!$A$2,$J96>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I96>=FctrChngDts!$A$2,$J96<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I96<FctrChngDts!$B$2,$J96>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K96<FctrChngDts!$A$2,$L96<FctrChngDts!$A$2),AND($K96>=FctrChngDts!$B$2,$L96>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K96<FctrChngDts!$A$2,$L96>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K96>=FctrChngDts!$A$2,$L96<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K96<FctrChngDts!$B$2,$L96>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I96=\"\",$J96=0),0,IF(AND($N96=TRUE,$I96<>0),SUM($J96-$I96+1),IF($O96=TRUE,SUM(FctrChngDts!$A$2-$I96),IF($P96=TRUE,0,IF($Q96=TRUE,SUM($J96-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I96=\"\",$J96=0),0,IF($N96=TRUE,0,IF($O96=TRUE,SUM($J96-FctrChngDts!$A$2+1),IF(AND($P96=TRUE,$I96<>0),SUM($J96-$I96+1),IF($Q96=TRUE,SUM(FctrChngDts!$B$2-$I96),0)))))","v":0},0,{"$f":"IF(OR($K96=\"\",$L96=0),0,IF(AND($R96=TRUE,$K96<>0),SUM($L96-$K96+1),IF($S96=TRUE,SUM(FctrChngDts!$A$2-$K96),IF($T96=TRUE,0,IF($U96=TRUE,SUM($L96-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K96=\"\",$L96=0),0,IF($R96=TRUE,0,IF($S96=TRUE,SUM($L96-FctrChngDts!$A$2+1),IF(AND($T96=TRUE,$K96<>0),SUM($L96-$K96+1),IF($U96=TRUE,SUM(FctrChngDts!$B$2-$K96),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A96,Tenant!$A96:$J595,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR96=FALSE,VLOOKUP($AQ96,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ96,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR96=FALSE,VLOOKUP($AQ96,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ96,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR96=FALSE,VLOOKUP($AQ96,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ96,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR96=FALSE,VLOOKUP($AQ96,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ96,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A96,Tenant!$A96:$J595,6,FALSE)","v":0},{"$f":"VLOOKUP($A96,Tenant!$A96:$J595,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG96=FALSE,0,IF($DU96=TRUE,SUM($BS96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS96*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DU96=TRUE,SUM($BT96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT96*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DU96=TRUE,SUM($BU96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU96*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DU96=TRUE,SUM($BV96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DU96=TRUE,SUM($BW96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW96*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG96=FALSE,0,IF($DU96=TRUE,SUM($BX96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX96*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN96=FALSE,0,IF($H96=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP96=FALSE,0,ROUND(SUM($BY96*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR96=FALSE,0,ROUND(SUM($X96*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY96=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X96),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X96)),5)","v":0},{"$f":"SUM(ROUND($CH96:$CM96,2),$CO96,$CQ96,$CS96)","v":0},false,{"$f":"ROUND(IF($CV96=FALSE,0,IF($DY96=TRUE,SUM($BZ96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ96*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV96=FALSE,0,IF($DY96=TRUE,SUM($CA96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA96*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV96=FALSE,0,IF($DY96=TRUE,SUM($CB96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB96*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV96=FALSE,0,IF($DY96=TRUE,SUM($CC96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC96*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV96=FALSE,0,IF($DY96=TRUE,SUM($CD96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD96*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV96=FALSE,0,IF($DY96=TRUE,SUM($CE96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE96*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC96=FALSE,0,IF($H96=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF96*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE96=FALSE,0,ROUND(SUM($CF96*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG96=FALSE,0,ROUND(SUM($AA96*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY96=TRUE,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA96),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA96)),5)","v":0},{"$f":"SUM(ROUND($CW96:$DB96,2),$DD96,$DF96,$DH96)","v":0},0,{"$f":"SUM(SUM($CU96*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ96*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU96*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ96*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL96,IF(VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM96,$DK96))","v":0},0,false,0,false,0,{"$f":"IF(AND($X96>0,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU96=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH96:$CM96,$CS96,$ED96,$EL96,$ET96:$EY96)-SUM($BY96*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH96:$CM96,$CS96,$ED96,$EL96,$EN96:$ES96)-SUM($BY96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X96>0,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW96=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH96:$CM96,$CO96,$CQ96,$CS96,$ED96,$EF96,$EH96,$EJ96,$ET96:$EY96)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH96:$CM96,$CO96,$CQ96,$CS96,$ED96,$EF96,$EH96,$EJ96,ET96:$EX96)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA96>0,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY96=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW96:$DB96,$DH96,$ED96,$FQ96,$FY96:$GD96)-SUM($CF96*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW96:$DB96,$DH96,$ED96,$FQ96,$FS96:$FX96)-SUM($CF96*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA96>0,VLOOKUP($A96,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA96=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW96:$DB96,$DD96,$DF96,$DH96,$FI96,$FK96,$FM96,$FO96,$FY96:$GD96)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW96:$DB96,$DD96,$DF96,$DH96,$FI96,$FK96,$FM96,$FO96,$FY96:$GD96)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X96>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E96<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC96=FALSE,0,ROUND(SUM($AE96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X96>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A96,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE96=FALSE,0,ROUND(SUM($BY96*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X96>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X96>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X96>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG96=FALSE,0,SUM($BY96*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X96>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI96=FALSE,0,SUM($BY96*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X96>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK96=TRUE,$X96>0),SUM($BY96*Account!$T$2),0)","v":0},{"$f":"IF(AND($X96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM96=FALSE,0,ROUND(SUM($BS96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM96=FALSE,0,ROUND(SUM($BT96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM96=FALSE,0,ROUND(SUM($BU96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM96=FALSE,0,ROUND(SUM($BV96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM96=FALSE,0,ROUND(SUM($BW96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM96=FALSE,0,ROUND(SUM($BX96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H96/$AD96*$X96),5),0)","v":0},{"$f":"ROUND(SUM($FA96*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ96=FALSE,$FB96,ROUND(MAX(0,SUM(SUM($ET96:$EY96)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE96=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I96","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF96*Account!$AA$2),SUM($FF96*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA96>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E96<>\"D-CARE\",Tenant!$F96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH96=FALSE,0,ROUND(SUM($AF96*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA96>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A96,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY96=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ96=FALSE,0,ROUND(SUM($CF96*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA96>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA96>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA96>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL96=FALSE,0,SUM($CF96*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA96>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN96=FALSE,0,SUM($CF96*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA96>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP96=TRUE,$AA96>0),SUM($CF96*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA96>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR96=FALSE,0,ROUND(SUM($BZ96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR96=FALSE,0,ROUND(SUM($CA96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR96=FALSE,0,ROUND(SUM($CB96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR96=FALSE,0,ROUND(SUM($CC96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR96=FALSE,0,ROUND(SUM($CD96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR96=FALSE,0,ROUND(SUM($CE96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ96*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA96*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB96*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC96*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD96*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE96*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H96/$AD96*$AA96),5),0)","v":0},{"$f":"ROUND(SUM($GF96*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE96=FALSE,$GG96,ROUND(MAX(0,SUM(SUM($FY96:$GD96)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ96=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I96","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK96*Account!$AA$2),SUM($GK96*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D96<=FctrChngDts!$B$14,$E96>FctrChngDts!$B$14),AND($D96<=FctrChngDts!$C$14,$E96>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM96=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP96:$GS96))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO96,$DD96,$GP96:$GS96))","v":0},0,0,{"$f":"IF(AND($X96>0,Tenant!$E96=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX96=FALSE,0,ROUND(SUM($AE96*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA96>0,Tenant!$E96=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ96=FALSE,0,ROUND(SUM($AF96*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO96,$GT96,$GW96,$HB96,$CQ96,$DF96,$DV96,$DX96,$DZ96,$EB96),IF(Account!$Q$2=TRUE,SUM($GO96,$GU96,$GW96,$HB96,$CQ96,$DF96,$DV96,$DX96,$DZ96,$EB96),SUM($GO96,$GT96,$GU96,$GV96,$GW96,$HB96,$CQ96,$DF96,$DV96,$DX96,$DZ96,$EB96)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D96,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A96,Tenant!$A:$J,8,FALSE)=TRUE,$HD96<0),0,SUM(SUM(SUM($HD96/$AD96*$HE96)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A96,Tenant!$A:$J,8,FALSE)=TRUE,$HD96<0),0,SUM(SUM(SUM($HD96/$AD96*$HF96)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU96,$DJ96,$DR96,$DT96,$DV96,$DX96,$DZ96,$EB96,$ED96,$EF96,$EH96,$EJ96,$FI96,$FK96,$FM96,$FO96,$GN96,$GV96,$GY96,$HA96)/$AD96*$X96*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU96,$DJ96,$DR96,$DT96,$DV96,$DX96,$DZ96,$EB96,$ED96,$EF96,$EH96,$EJ96,$FI96,$FK96,$FM96,$FO96,$GN96,$GV96,$GY96,$HA96)/$AD96*$AA96*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E96),$AD96,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D96,FctrChngDts!$C$17<=$E96),_xlfn.DAYS($D96,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E96),$AD96,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D96,FctrChngDts!$C$19<=$E96),_xlfn.DAYS($D96,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN96*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN96*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO96*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO96*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D96,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A96,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU96*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A96,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV96*Account!$AA$2)),5)","v":0}]
[96,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G97),0,IF($F97<=$G97,SUM($G97-$F97),IF($F97>$G97,SUM((Account!$L$2-$F97)+$G97+1))))","v":0},{"$f":"IF(AND($D97>=FctrChngDts!$C$2,$D97<=FctrChngDts!$D$2),$D97,\"\")","v":""},{"$f":"IF($I97=\"\",\"\",IF($E97<=FctrChngDts!$D$2,$E97,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D97<FctrChngDts!$E$2,$E97<FctrChngDts!$E$2),AND($D97>=FctrChngDts!$F$2,$E97>=FctrChngDts!$F$2)),\"\",IF(AND($D97>=FctrChngDts!$E$2,$D97<=FctrChngDts!$F$2),$D97,FctrChngDts!$E$2))","v":""},{"$f":"IF($K97=\"\",\"\",IF(AND($J97=$K97,$E97>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K97=$J97,$E97,IF(AND($E97>=FctrChngDts!$E$2,$E97<=FctrChngDts!$F$2),$E97,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D97<DATE(YEAR(Account!$J$2),6,1),$D97>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I97<FctrChngDts!$A$2,$J97<FctrChngDts!$A$2),AND($I97>=FctrChngDts!$B$2,$J97>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I97<FctrChngDts!$A$2,$J97>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I97>=FctrChngDts!$A$2,$J97<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I97<FctrChngDts!$B$2,$J97>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K97<FctrChngDts!$A$2,$L97<FctrChngDts!$A$2),AND($K97>=FctrChngDts!$B$2,$L97>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K97<FctrChngDts!$A$2,$L97>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K97>=FctrChngDts!$A$2,$L97<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K97<FctrChngDts!$B$2,$L97>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I97=\"\",$J97=0),0,IF(AND($N97=TRUE,$I97<>0),SUM($J97-$I97+1),IF($O97=TRUE,SUM(FctrChngDts!$A$2-$I97),IF($P97=TRUE,0,IF($Q97=TRUE,SUM($J97-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I97=\"\",$J97=0),0,IF($N97=TRUE,0,IF($O97=TRUE,SUM($J97-FctrChngDts!$A$2+1),IF(AND($P97=TRUE,$I97<>0),SUM($J97-$I97+1),IF($Q97=TRUE,SUM(FctrChngDts!$B$2-$I97),0)))))","v":0},0,{"$f":"IF(OR($K97=\"\",$L97=0),0,IF(AND($R97=TRUE,$K97<>0),SUM($L97-$K97+1),IF($S97=TRUE,SUM(FctrChngDts!$A$2-$K97),IF($T97=TRUE,0,IF($U97=TRUE,SUM($L97-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K97=\"\",$L97=0),0,IF($R97=TRUE,0,IF($S97=TRUE,SUM($L97-FctrChngDts!$A$2+1),IF(AND($T97=TRUE,$K97<>0),SUM($L97-$K97+1),IF($U97=TRUE,SUM(FctrChngDts!$B$2-$K97),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A97,Tenant!$A97:$J596,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR97=FALSE,VLOOKUP($AQ97,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ97,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR97=FALSE,VLOOKUP($AQ97,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ97,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR97=FALSE,VLOOKUP($AQ97,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ97,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR97=FALSE,VLOOKUP($AQ97,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ97,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A97,Tenant!$A97:$J596,6,FALSE)","v":0},{"$f":"VLOOKUP($A97,Tenant!$A97:$J596,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG97=FALSE,0,IF($DU97=TRUE,SUM($BS97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS97*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DU97=TRUE,SUM($BT97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT97*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DU97=TRUE,SUM($BU97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU97*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DU97=TRUE,SUM($BV97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DU97=TRUE,SUM($BW97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW97*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG97=FALSE,0,IF($DU97=TRUE,SUM($BX97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX97*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN97=FALSE,0,IF($H97=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP97=FALSE,0,ROUND(SUM($BY97*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR97=FALSE,0,ROUND(SUM($X97*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY97=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X97),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X97)),5)","v":0},{"$f":"SUM(ROUND($CH97:$CM97,2),$CO97,$CQ97,$CS97)","v":0},false,{"$f":"ROUND(IF($CV97=FALSE,0,IF($DY97=TRUE,SUM($BZ97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ97*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV97=FALSE,0,IF($DY97=TRUE,SUM($CA97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA97*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV97=FALSE,0,IF($DY97=TRUE,SUM($CB97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB97*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV97=FALSE,0,IF($DY97=TRUE,SUM($CC97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV97=FALSE,0,IF($DY97=TRUE,SUM($CD97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD97*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV97=FALSE,0,IF($DY97=TRUE,SUM($CE97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE97*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC97=FALSE,0,IF($H97=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE97=FALSE,0,ROUND(SUM($CF97*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG97=FALSE,0,ROUND(SUM($AA97*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY97=TRUE,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA97),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA97)),5)","v":0},{"$f":"SUM(ROUND($CW97:$DB97,2),$DD97,$DF97,$DH97)","v":0},0,{"$f":"SUM(SUM($CU97*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ97*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU97*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ97*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL97,IF(VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM97,$DK97))","v":0},0,false,0,false,0,{"$f":"IF(AND($X97>0,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU97=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH97:$CM97,$CS97,$ED97,$EL97,$ET97:$EY97)-SUM($BY97*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH97:$CM97,$CS97,$ED97,$EL97,$EN97:$ES97)-SUM($BY97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X97>0,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW97=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH97:$CM97,$CO97,$CQ97,$CS97,$ED97,$EF97,$EH97,$EJ97,$ET97:$EY97)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH97:$CM97,$CO97,$CQ97,$CS97,$ED97,$EF97,$EH97,$EJ97,ET97:$EX97)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA97>0,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY97=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW97:$DB97,$DH97,$ED97,$FQ97,$FY97:$GD97)-SUM($CF97*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW97:$DB97,$DH97,$ED97,$FQ97,$FS97:$FX97)-SUM($CF97*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA97>0,VLOOKUP($A97,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA97=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW97:$DB97,$DD97,$DF97,$DH97,$FI97,$FK97,$FM97,$FO97,$FY97:$GD97)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW97:$DB97,$DD97,$DF97,$DH97,$FI97,$FK97,$FM97,$FO97,$FY97:$GD97)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E97<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC97=FALSE,0,ROUND(SUM($AE97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X97>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE97=FALSE,0,ROUND(SUM($BY97*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG97=FALSE,0,SUM($BY97*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X97>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI97=FALSE,0,SUM($BY97*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X97>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK97=TRUE,$X97>0),SUM($BY97*Account!$T$2),0)","v":0},{"$f":"IF(AND($X97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM97=FALSE,0,ROUND(SUM($BS97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM97=FALSE,0,ROUND(SUM($BT97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM97=FALSE,0,ROUND(SUM($BU97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM97=FALSE,0,ROUND(SUM($BV97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM97=FALSE,0,ROUND(SUM($BW97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM97=FALSE,0,ROUND(SUM($BX97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H97/$AD97*$X97),5),0)","v":0},{"$f":"ROUND(SUM($FA97*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ97=FALSE,$FB97,ROUND(MAX(0,SUM(SUM($ET97:$EY97)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE97=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I97","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF97*Account!$AA$2),SUM($FF97*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E97<>\"D-CARE\",Tenant!$F97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH97=FALSE,0,ROUND(SUM($AF97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA97>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A97,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY97=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ97=FALSE,0,ROUND(SUM($CF97*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA97>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA97>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL97=FALSE,0,SUM($CF97*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA97>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN97=FALSE,0,SUM($CF97*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA97>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP97=TRUE,$AA97>0),SUM($CF97*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA97>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR97=FALSE,0,ROUND(SUM($BZ97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR97=FALSE,0,ROUND(SUM($CA97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR97=FALSE,0,ROUND(SUM($CB97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR97=FALSE,0,ROUND(SUM($CC97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR97=FALSE,0,ROUND(SUM($CD97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR97=FALSE,0,ROUND(SUM($CE97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ97*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA97*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB97*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC97*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD97*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE97*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H97/$AD97*$AA97),5),0)","v":0},{"$f":"ROUND(SUM($GF97*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE97=FALSE,$GG97,ROUND(MAX(0,SUM(SUM($FY97:$GD97)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ97=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I97","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK97*Account!$AA$2),SUM($GK97*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D97<=FctrChngDts!$B$14,$E97>FctrChngDts!$B$14),AND($D97<=FctrChngDts!$C$14,$E97>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM97=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP97:$GS97))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO97,$DD97,$GP97:$GS97))","v":0},0,0,{"$f":"IF(AND($X97>0,Tenant!$E97=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX97=FALSE,0,ROUND(SUM($AE97*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA97>0,Tenant!$E97=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ97=FALSE,0,ROUND(SUM($AF97*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO97,$GT97,$GW97,$HB97,$CQ97,$DF97,$DV97,$DX97,$DZ97,$EB97),IF(Account!$Q$2=TRUE,SUM($GO97,$GU97,$GW97,$HB97,$CQ97,$DF97,$DV97,$DX97,$DZ97,$EB97),SUM($GO97,$GT97,$GU97,$GV97,$GW97,$HB97,$CQ97,$DF97,$DV97,$DX97,$DZ97,$EB97)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D97,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,8,FALSE)=TRUE,$HD97<0),0,SUM(SUM(SUM($HD97/$AD97*$HE97)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,8,FALSE)=TRUE,$HD97<0),0,SUM(SUM(SUM($HD97/$AD97*$HF97)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU97,$DJ97,$DR97,$DT97,$DV97,$DX97,$DZ97,$EB97,$ED97,$EF97,$EH97,$EJ97,$FI97,$FK97,$FM97,$FO97,$GN97,$GV97,$GY97,$HA97)/$AD97*$X97*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU97,$DJ97,$DR97,$DT97,$DV97,$DX97,$DZ97,$EB97,$ED97,$EF97,$EH97,$EJ97,$FI97,$FK97,$FM97,$FO97,$GN97,$GV97,$GY97,$HA97)/$AD97*$AA97*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E97),$AD97,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D97,FctrChngDts!$C$17<=$E97),_xlfn.DAYS($D97,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E97),$AD97,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D97,FctrChngDts!$C$19<=$E97),_xlfn.DAYS($D97,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN97*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN97*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO97*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO97*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D97,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU97*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A97,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV97*Account!$AA$2)),5)","v":0}]
[97,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G98),0,IF($F98<=$G98,SUM($G98-$F98),IF($F98>$G98,SUM((Account!$L$2-$F98)+$G98+1))))","v":0},{"$f":"IF(AND($D98>=FctrChngDts!$C$2,$D98<=FctrChngDts!$D$2),$D98,\"\")","v":""},{"$f":"IF($I98=\"\",\"\",IF($E98<=FctrChngDts!$D$2,$E98,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D98<FctrChngDts!$E$2,$E98<FctrChngDts!$E$2),AND($D98>=FctrChngDts!$F$2,$E98>=FctrChngDts!$F$2)),\"\",IF(AND($D98>=FctrChngDts!$E$2,$D98<=FctrChngDts!$F$2),$D98,FctrChngDts!$E$2))","v":""},{"$f":"IF($K98=\"\",\"\",IF(AND($J98=$K98,$E98>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K98=$J98,$E98,IF(AND($E98>=FctrChngDts!$E$2,$E98<=FctrChngDts!$F$2),$E98,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D98<DATE(YEAR(Account!$J$2),6,1),$D98>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I98<FctrChngDts!$A$2,$J98<FctrChngDts!$A$2),AND($I98>=FctrChngDts!$B$2,$J98>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I98<FctrChngDts!$A$2,$J98>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I98>=FctrChngDts!$A$2,$J98<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I98<FctrChngDts!$B$2,$J98>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K98<FctrChngDts!$A$2,$L98<FctrChngDts!$A$2),AND($K98>=FctrChngDts!$B$2,$L98>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K98<FctrChngDts!$A$2,$L98>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K98>=FctrChngDts!$A$2,$L98<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K98<FctrChngDts!$B$2,$L98>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I98=\"\",$J98=0),0,IF(AND($N98=TRUE,$I98<>0),SUM($J98-$I98+1),IF($O98=TRUE,SUM(FctrChngDts!$A$2-$I98),IF($P98=TRUE,0,IF($Q98=TRUE,SUM($J98-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I98=\"\",$J98=0),0,IF($N98=TRUE,0,IF($O98=TRUE,SUM($J98-FctrChngDts!$A$2+1),IF(AND($P98=TRUE,$I98<>0),SUM($J98-$I98+1),IF($Q98=TRUE,SUM(FctrChngDts!$B$2-$I98),0)))))","v":0},0,{"$f":"IF(OR($K98=\"\",$L98=0),0,IF(AND($R98=TRUE,$K98<>0),SUM($L98-$K98+1),IF($S98=TRUE,SUM(FctrChngDts!$A$2-$K98),IF($T98=TRUE,0,IF($U98=TRUE,SUM($L98-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K98=\"\",$L98=0),0,IF($R98=TRUE,0,IF($S98=TRUE,SUM($L98-FctrChngDts!$A$2+1),IF(AND($T98=TRUE,$K98<>0),SUM($L98-$K98+1),IF($U98=TRUE,SUM(FctrChngDts!$B$2-$K98),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A98,Tenant!$A98:$J597,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR98=FALSE,VLOOKUP($AQ98,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ98,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR98=FALSE,VLOOKUP($AQ98,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ98,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR98=FALSE,VLOOKUP($AQ98,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ98,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR98=FALSE,VLOOKUP($AQ98,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ98,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A98,Tenant!$A98:$J597,6,FALSE)","v":0},{"$f":"VLOOKUP($A98,Tenant!$A98:$J597,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG98=FALSE,0,IF($DU98=TRUE,SUM($BS98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS98*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DU98=TRUE,SUM($BT98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT98*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DU98=TRUE,SUM($BU98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU98*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DU98=TRUE,SUM($BV98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DU98=TRUE,SUM($BW98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW98*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG98=FALSE,0,IF($DU98=TRUE,SUM($BX98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX98*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN98=FALSE,0,IF($H98=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP98=FALSE,0,ROUND(SUM($BY98*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR98=FALSE,0,ROUND(SUM($X98*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY98=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X98),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X98)),5)","v":0},{"$f":"SUM(ROUND($CH98:$CM98,2),$CO98,$CQ98,$CS98)","v":0},false,{"$f":"ROUND(IF($CV98=FALSE,0,IF($DY98=TRUE,SUM($BZ98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ98*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV98=FALSE,0,IF($DY98=TRUE,SUM($CA98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA98*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV98=FALSE,0,IF($DY98=TRUE,SUM($CB98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB98*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV98=FALSE,0,IF($DY98=TRUE,SUM($CC98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC98*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV98=FALSE,0,IF($DY98=TRUE,SUM($CD98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD98*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV98=FALSE,0,IF($DY98=TRUE,SUM($CE98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE98*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC98=FALSE,0,IF($H98=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF98*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE98=FALSE,0,ROUND(SUM($CF98*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG98=FALSE,0,ROUND(SUM($AA98*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY98=TRUE,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA98),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA98)),5)","v":0},{"$f":"SUM(ROUND($CW98:$DB98,2),$DD98,$DF98,$DH98)","v":0},0,{"$f":"SUM(SUM($CU98*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ98*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU98*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ98*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL98,IF(VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM98,$DK98))","v":0},0,false,0,false,0,{"$f":"IF(AND($X98>0,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU98=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH98:$CM98,$CS98,$ED98,$EL98,$ET98:$EY98)-SUM($BY98*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH98:$CM98,$CS98,$ED98,$EL98,$EN98:$ES98)-SUM($BY98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X98>0,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW98=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH98:$CM98,$CO98,$CQ98,$CS98,$ED98,$EF98,$EH98,$EJ98,$ET98:$EY98)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH98:$CM98,$CO98,$CQ98,$CS98,$ED98,$EF98,$EH98,$EJ98,ET98:$EX98)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA98>0,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY98=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW98:$DB98,$DH98,$ED98,$FQ98,$FY98:$GD98)-SUM($CF98*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW98:$DB98,$DH98,$ED98,$FQ98,$FS98:$FX98)-SUM($CF98*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA98>0,VLOOKUP($A98,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA98=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW98:$DB98,$DD98,$DF98,$DH98,$FI98,$FK98,$FM98,$FO98,$FY98:$GD98)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW98:$DB98,$DD98,$DF98,$DH98,$FI98,$FK98,$FM98,$FO98,$FY98:$GD98)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X98>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E98<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC98=FALSE,0,ROUND(SUM($AE98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X98>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A98,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE98=FALSE,0,ROUND(SUM($BY98*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X98>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X98>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X98>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG98=FALSE,0,SUM($BY98*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X98>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI98=FALSE,0,SUM($BY98*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X98>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK98=TRUE,$X98>0),SUM($BY98*Account!$T$2),0)","v":0},{"$f":"IF(AND($X98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM98=FALSE,0,ROUND(SUM($BS98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM98=FALSE,0,ROUND(SUM($BT98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM98=FALSE,0,ROUND(SUM($BU98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM98=FALSE,0,ROUND(SUM($BV98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM98=FALSE,0,ROUND(SUM($BW98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM98=FALSE,0,ROUND(SUM($BX98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H98/$AD98*$X98),5),0)","v":0},{"$f":"ROUND(SUM($FA98*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ98=FALSE,$FB98,ROUND(MAX(0,SUM(SUM($ET98:$EY98)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE98=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I98","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF98*Account!$AA$2),SUM($FF98*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA98>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E98<>\"D-CARE\",Tenant!$F98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH98=FALSE,0,ROUND(SUM($AF98*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA98>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A98,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY98=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ98=FALSE,0,ROUND(SUM($CF98*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA98>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA98>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA98>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL98=FALSE,0,SUM($CF98*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA98>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN98=FALSE,0,SUM($CF98*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA98>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP98=TRUE,$AA98>0),SUM($CF98*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA98>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR98=FALSE,0,ROUND(SUM($BZ98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR98=FALSE,0,ROUND(SUM($CA98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR98=FALSE,0,ROUND(SUM($CB98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR98=FALSE,0,ROUND(SUM($CC98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR98=FALSE,0,ROUND(SUM($CD98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR98=FALSE,0,ROUND(SUM($CE98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ98*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA98*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB98*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC98*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD98*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE98*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H98/$AD98*$AA98),5),0)","v":0},{"$f":"ROUND(SUM($GF98*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE98=FALSE,$GG98,ROUND(MAX(0,SUM(SUM($FY98:$GD98)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ98=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I98","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK98*Account!$AA$2),SUM($GK98*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D98<=FctrChngDts!$B$14,$E98>FctrChngDts!$B$14),AND($D98<=FctrChngDts!$C$14,$E98>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM98=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP98:$GS98))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO98,$DD98,$GP98:$GS98))","v":0},0,0,{"$f":"IF(AND($X98>0,Tenant!$E98=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX98=FALSE,0,ROUND(SUM($AE98*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA98>0,Tenant!$E98=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ98=FALSE,0,ROUND(SUM($AF98*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO98,$GT98,$GW98,$HB98,$CQ98,$DF98,$DV98,$DX98,$DZ98,$EB98),IF(Account!$Q$2=TRUE,SUM($GO98,$GU98,$GW98,$HB98,$CQ98,$DF98,$DV98,$DX98,$DZ98,$EB98),SUM($GO98,$GT98,$GU98,$GV98,$GW98,$HB98,$CQ98,$DF98,$DV98,$DX98,$DZ98,$EB98)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D98,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A98,Tenant!$A:$J,8,FALSE)=TRUE,$HD98<0),0,SUM(SUM(SUM($HD98/$AD98*$HE98)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A98,Tenant!$A:$J,8,FALSE)=TRUE,$HD98<0),0,SUM(SUM(SUM($HD98/$AD98*$HF98)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU98,$DJ98,$DR98,$DT98,$DV98,$DX98,$DZ98,$EB98,$ED98,$EF98,$EH98,$EJ98,$FI98,$FK98,$FM98,$FO98,$GN98,$GV98,$GY98,$HA98)/$AD98*$X98*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU98,$DJ98,$DR98,$DT98,$DV98,$DX98,$DZ98,$EB98,$ED98,$EF98,$EH98,$EJ98,$FI98,$FK98,$FM98,$FO98,$GN98,$GV98,$GY98,$HA98)/$AD98*$AA98*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E98),$AD98,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D98,FctrChngDts!$C$17<=$E98),_xlfn.DAYS($D98,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E98),$AD98,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D98,FctrChngDts!$C$19<=$E98),_xlfn.DAYS($D98,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN98*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN98*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO98*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO98*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D98,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A98,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU98*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A98,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV98*Account!$AA$2)),5)","v":0}]
[98,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G99),0,IF($F99<=$G99,SUM($G99-$F99),IF($F99>$G99,SUM((Account!$L$2-$F99)+$G99+1))))","v":0},{"$f":"IF(AND($D99>=FctrChngDts!$C$2,$D99<=FctrChngDts!$D$2),$D99,\"\")","v":""},{"$f":"IF($I99=\"\",\"\",IF($E99<=FctrChngDts!$D$2,$E99,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D99<FctrChngDts!$E$2,$E99<FctrChngDts!$E$2),AND($D99>=FctrChngDts!$F$2,$E99>=FctrChngDts!$F$2)),\"\",IF(AND($D99>=FctrChngDts!$E$2,$D99<=FctrChngDts!$F$2),$D99,FctrChngDts!$E$2))","v":""},{"$f":"IF($K99=\"\",\"\",IF(AND($J99=$K99,$E99>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K99=$J99,$E99,IF(AND($E99>=FctrChngDts!$E$2,$E99<=FctrChngDts!$F$2),$E99,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D99<DATE(YEAR(Account!$J$2),6,1),$D99>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I99<FctrChngDts!$A$2,$J99<FctrChngDts!$A$2),AND($I99>=FctrChngDts!$B$2,$J99>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I99<FctrChngDts!$A$2,$J99>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I99>=FctrChngDts!$A$2,$J99<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I99<FctrChngDts!$B$2,$J99>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K99<FctrChngDts!$A$2,$L99<FctrChngDts!$A$2),AND($K99>=FctrChngDts!$B$2,$L99>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K99<FctrChngDts!$A$2,$L99>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K99>=FctrChngDts!$A$2,$L99<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K99<FctrChngDts!$B$2,$L99>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I99=\"\",$J99=0),0,IF(AND($N99=TRUE,$I99<>0),SUM($J99-$I99+1),IF($O99=TRUE,SUM(FctrChngDts!$A$2-$I99),IF($P99=TRUE,0,IF($Q99=TRUE,SUM($J99-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I99=\"\",$J99=0),0,IF($N99=TRUE,0,IF($O99=TRUE,SUM($J99-FctrChngDts!$A$2+1),IF(AND($P99=TRUE,$I99<>0),SUM($J99-$I99+1),IF($Q99=TRUE,SUM(FctrChngDts!$B$2-$I99),0)))))","v":0},0,{"$f":"IF(OR($K99=\"\",$L99=0),0,IF(AND($R99=TRUE,$K99<>0),SUM($L99-$K99+1),IF($S99=TRUE,SUM(FctrChngDts!$A$2-$K99),IF($T99=TRUE,0,IF($U99=TRUE,SUM($L99-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K99=\"\",$L99=0),0,IF($R99=TRUE,0,IF($S99=TRUE,SUM($L99-FctrChngDts!$A$2+1),IF(AND($T99=TRUE,$K99<>0),SUM($L99-$K99+1),IF($U99=TRUE,SUM(FctrChngDts!$B$2-$K99),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A99,Tenant!$A99:$J598,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR99=FALSE,VLOOKUP($AQ99,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ99,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR99=FALSE,VLOOKUP($AQ99,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ99,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR99=FALSE,VLOOKUP($AQ99,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ99,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR99=FALSE,VLOOKUP($AQ99,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ99,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A99,Tenant!$A99:$J598,6,FALSE)","v":0},{"$f":"VLOOKUP($A99,Tenant!$A99:$J598,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG99=FALSE,0,IF($DU99=TRUE,SUM($BS99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS99*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DU99=TRUE,SUM($BT99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT99*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DU99=TRUE,SUM($BU99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU99*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DU99=TRUE,SUM($BV99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DU99=TRUE,SUM($BW99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW99*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG99=FALSE,0,IF($DU99=TRUE,SUM($BX99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX99*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN99=FALSE,0,IF($H99=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP99=FALSE,0,ROUND(SUM($BY99*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR99=FALSE,0,ROUND(SUM($X99*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY99=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X99),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X99)),5)","v":0},{"$f":"SUM(ROUND($CH99:$CM99,2),$CO99,$CQ99,$CS99)","v":0},false,{"$f":"ROUND(IF($CV99=FALSE,0,IF($DY99=TRUE,SUM($BZ99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ99*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV99=FALSE,0,IF($DY99=TRUE,SUM($CA99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA99*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV99=FALSE,0,IF($DY99=TRUE,SUM($CB99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB99*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV99=FALSE,0,IF($DY99=TRUE,SUM($CC99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC99*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV99=FALSE,0,IF($DY99=TRUE,SUM($CD99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD99*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV99=FALSE,0,IF($DY99=TRUE,SUM($CE99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE99*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC99=FALSE,0,IF($H99=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF99*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE99=FALSE,0,ROUND(SUM($CF99*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG99=FALSE,0,ROUND(SUM($AA99*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY99=TRUE,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA99),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA99)),5)","v":0},{"$f":"SUM(ROUND($CW99:$DB99,2),$DD99,$DF99,$DH99)","v":0},0,{"$f":"SUM(SUM($CU99*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ99*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU99*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ99*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL99,IF(VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM99,$DK99))","v":0},0,false,0,false,0,{"$f":"IF(AND($X99>0,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU99=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH99:$CM99,$CS99,$ED99,$EL99,$ET99:$EY99)-SUM($BY99*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH99:$CM99,$CS99,$ED99,$EL99,$EN99:$ES99)-SUM($BY99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X99>0,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW99=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH99:$CM99,$CO99,$CQ99,$CS99,$ED99,$EF99,$EH99,$EJ99,$ET99:$EY99)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH99:$CM99,$CO99,$CQ99,$CS99,$ED99,$EF99,$EH99,$EJ99,ET99:$EX99)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA99>0,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY99=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW99:$DB99,$DH99,$ED99,$FQ99,$FY99:$GD99)-SUM($CF99*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW99:$DB99,$DH99,$ED99,$FQ99,$FS99:$FX99)-SUM($CF99*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA99>0,VLOOKUP($A99,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA99=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW99:$DB99,$DD99,$DF99,$DH99,$FI99,$FK99,$FM99,$FO99,$FY99:$GD99)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW99:$DB99,$DD99,$DF99,$DH99,$FI99,$FK99,$FM99,$FO99,$FY99:$GD99)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X99>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E99<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC99=FALSE,0,ROUND(SUM($AE99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X99>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A99,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE99=FALSE,0,ROUND(SUM($BY99*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X99>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X99>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X99>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG99=FALSE,0,SUM($BY99*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X99>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI99=FALSE,0,SUM($BY99*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X99>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK99=TRUE,$X99>0),SUM($BY99*Account!$T$2),0)","v":0},{"$f":"IF(AND($X99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM99=FALSE,0,ROUND(SUM($BS99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM99=FALSE,0,ROUND(SUM($BT99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM99=FALSE,0,ROUND(SUM($BU99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM99=FALSE,0,ROUND(SUM($BV99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM99=FALSE,0,ROUND(SUM($BW99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM99=FALSE,0,ROUND(SUM($BX99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H99/$AD99*$X99),5),0)","v":0},{"$f":"ROUND(SUM($FA99*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ99=FALSE,$FB99,ROUND(MAX(0,SUM(SUM($ET99:$EY99)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE99=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I99","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF99*Account!$AA$2),SUM($FF99*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA99>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E99<>\"D-CARE\",Tenant!$F99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH99=FALSE,0,ROUND(SUM($AF99*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA99>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A99,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY99=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ99=FALSE,0,ROUND(SUM($CF99*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA99>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA99>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA99>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL99=FALSE,0,SUM($CF99*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA99>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN99=FALSE,0,SUM($CF99*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA99>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP99=TRUE,$AA99>0),SUM($CF99*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA99>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR99=FALSE,0,ROUND(SUM($BZ99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR99=FALSE,0,ROUND(SUM($CA99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR99=FALSE,0,ROUND(SUM($CB99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR99=FALSE,0,ROUND(SUM($CC99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR99=FALSE,0,ROUND(SUM($CD99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR99=FALSE,0,ROUND(SUM($CE99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ99*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA99*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB99*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC99*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD99*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE99*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H99/$AD99*$AA99),5),0)","v":0},{"$f":"ROUND(SUM($GF99*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE99=FALSE,$GG99,ROUND(MAX(0,SUM(SUM($FY99:$GD99)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ99=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I99","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK99*Account!$AA$2),SUM($GK99*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D99<=FctrChngDts!$B$14,$E99>FctrChngDts!$B$14),AND($D99<=FctrChngDts!$C$14,$E99>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM99=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP99:$GS99))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO99,$DD99,$GP99:$GS99))","v":0},0,0,{"$f":"IF(AND($X99>0,Tenant!$E99=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX99=FALSE,0,ROUND(SUM($AE99*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA99>0,Tenant!$E99=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ99=FALSE,0,ROUND(SUM($AF99*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO99,$GT99,$GW99,$HB99,$CQ99,$DF99,$DV99,$DX99,$DZ99,$EB99),IF(Account!$Q$2=TRUE,SUM($GO99,$GU99,$GW99,$HB99,$CQ99,$DF99,$DV99,$DX99,$DZ99,$EB99),SUM($GO99,$GT99,$GU99,$GV99,$GW99,$HB99,$CQ99,$DF99,$DV99,$DX99,$DZ99,$EB99)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D99,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A99,Tenant!$A:$J,8,FALSE)=TRUE,$HD99<0),0,SUM(SUM(SUM($HD99/$AD99*$HE99)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A99,Tenant!$A:$J,8,FALSE)=TRUE,$HD99<0),0,SUM(SUM(SUM($HD99/$AD99*$HF99)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU99,$DJ99,$DR99,$DT99,$DV99,$DX99,$DZ99,$EB99,$ED99,$EF99,$EH99,$EJ99,$FI99,$FK99,$FM99,$FO99,$GN99,$GV99,$GY99,$HA99)/$AD99*$X99*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU99,$DJ99,$DR99,$DT99,$DV99,$DX99,$DZ99,$EB99,$ED99,$EF99,$EH99,$EJ99,$FI99,$FK99,$FM99,$FO99,$GN99,$GV99,$GY99,$HA99)/$AD99*$AA99*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E99),$AD99,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D99,FctrChngDts!$C$17<=$E99),_xlfn.DAYS($D99,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E99),$AD99,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D99,FctrChngDts!$C$19<=$E99),_xlfn.DAYS($D99,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN99*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN99*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO99*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO99*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D99,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A99,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU99*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A99,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV99*Account!$AA$2)),5)","v":0}]
[99,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G100),0,IF($F100<=$G100,SUM($G100-$F100),IF($F100>$G100,SUM((Account!$L$2-$F100)+$G100+1))))","v":0},{"$f":"IF(AND($D100>=FctrChngDts!$C$2,$D100<=FctrChngDts!$D$2),$D100,\"\")","v":""},{"$f":"IF($I100=\"\",\"\",IF($E100<=FctrChngDts!$D$2,$E100,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D100<FctrChngDts!$E$2,$E100<FctrChngDts!$E$2),AND($D100>=FctrChngDts!$F$2,$E100>=FctrChngDts!$F$2)),\"\",IF(AND($D100>=FctrChngDts!$E$2,$D100<=FctrChngDts!$F$2),$D100,FctrChngDts!$E$2))","v":""},{"$f":"IF($K100=\"\",\"\",IF(AND($J100=$K100,$E100>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K100=$J100,$E100,IF(AND($E100>=FctrChngDts!$E$2,$E100<=FctrChngDts!$F$2),$E100,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D100<DATE(YEAR(Account!$J$2),6,1),$D100>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I100<FctrChngDts!$A$2,$J100<FctrChngDts!$A$2),AND($I100>=FctrChngDts!$B$2,$J100>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I100<FctrChngDts!$A$2,$J100>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I100>=FctrChngDts!$A$2,$J100<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I100<FctrChngDts!$B$2,$J100>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K100<FctrChngDts!$A$2,$L100<FctrChngDts!$A$2),AND($K100>=FctrChngDts!$B$2,$L100>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K100<FctrChngDts!$A$2,$L100>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K100>=FctrChngDts!$A$2,$L100<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K100<FctrChngDts!$B$2,$L100>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I100=\"\",$J100=0),0,IF(AND($N100=TRUE,$I100<>0),SUM($J100-$I100+1),IF($O100=TRUE,SUM(FctrChngDts!$A$2-$I100),IF($P100=TRUE,0,IF($Q100=TRUE,SUM($J100-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I100=\"\",$J100=0),0,IF($N100=TRUE,0,IF($O100=TRUE,SUM($J100-FctrChngDts!$A$2+1),IF(AND($P100=TRUE,$I100<>0),SUM($J100-$I100+1),IF($Q100=TRUE,SUM(FctrChngDts!$B$2-$I100),0)))))","v":0},0,{"$f":"IF(OR($K100=\"\",$L100=0),0,IF(AND($R100=TRUE,$K100<>0),SUM($L100-$K100+1),IF($S100=TRUE,SUM(FctrChngDts!$A$2-$K100),IF($T100=TRUE,0,IF($U100=TRUE,SUM($L100-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K100=\"\",$L100=0),0,IF($R100=TRUE,0,IF($S100=TRUE,SUM($L100-FctrChngDts!$A$2+1),IF(AND($T100=TRUE,$K100<>0),SUM($L100-$K100+1),IF($U100=TRUE,SUM(FctrChngDts!$B$2-$K100),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A100,Tenant!$A100:$J599,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR100=FALSE,VLOOKUP($AQ100,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ100,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR100=FALSE,VLOOKUP($AQ100,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ100,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR100=FALSE,VLOOKUP($AQ100,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ100,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR100=FALSE,VLOOKUP($AQ100,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ100,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A100,Tenant!$A100:$J599,6,FALSE)","v":0},{"$f":"VLOOKUP($A100,Tenant!$A100:$J599,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG100=FALSE,0,IF($DU100=TRUE,SUM($BS100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS100*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DU100=TRUE,SUM($BT100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT100*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DU100=TRUE,SUM($BU100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU100*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DU100=TRUE,SUM($BV100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DU100=TRUE,SUM($BW100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW100*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG100=FALSE,0,IF($DU100=TRUE,SUM($BX100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX100*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN100=FALSE,0,IF($H100=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP100=FALSE,0,ROUND(SUM($BY100*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR100=FALSE,0,ROUND(SUM($X100*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY100=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X100),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X100)),5)","v":0},{"$f":"SUM(ROUND($CH100:$CM100,2),$CO100,$CQ100,$CS100)","v":0},false,{"$f":"ROUND(IF($CV100=FALSE,0,IF($DY100=TRUE,SUM($BZ100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ100*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV100=FALSE,0,IF($DY100=TRUE,SUM($CA100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA100*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV100=FALSE,0,IF($DY100=TRUE,SUM($CB100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB100*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV100=FALSE,0,IF($DY100=TRUE,SUM($CC100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV100=FALSE,0,IF($DY100=TRUE,SUM($CD100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD100*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV100=FALSE,0,IF($DY100=TRUE,SUM($CE100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE100*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC100=FALSE,0,IF($H100=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE100=FALSE,0,ROUND(SUM($CF100*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG100=FALSE,0,ROUND(SUM($AA100*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY100=TRUE,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA100),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA100)),5)","v":0},{"$f":"SUM(ROUND($CW100:$DB100,2),$DD100,$DF100,$DH100)","v":0},0,{"$f":"SUM(SUM($CU100*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ100*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU100*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ100*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL100,IF(VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM100,$DK100))","v":0},0,false,0,false,0,{"$f":"IF(AND($X100>0,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU100=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH100:$CM100,$CS100,$ED100,$EL100,$ET100:$EY100)-SUM($BY100*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH100:$CM100,$CS100,$ED100,$EL100,$EN100:$ES100)-SUM($BY100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X100>0,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW100=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH100:$CM100,$CO100,$CQ100,$CS100,$ED100,$EF100,$EH100,$EJ100,$ET100:$EY100)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH100:$CM100,$CO100,$CQ100,$CS100,$ED100,$EF100,$EH100,$EJ100,ET100:$EX100)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA100>0,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY100=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW100:$DB100,$DH100,$ED100,$FQ100,$FY100:$GD100)-SUM($CF100*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW100:$DB100,$DH100,$ED100,$FQ100,$FS100:$FX100)-SUM($CF100*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA100>0,VLOOKUP($A100,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA100=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW100:$DB100,$DD100,$DF100,$DH100,$FI100,$FK100,$FM100,$FO100,$FY100:$GD100)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW100:$DB100,$DD100,$DF100,$DH100,$FI100,$FK100,$FM100,$FO100,$FY100:$GD100)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E100<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC100=FALSE,0,ROUND(SUM($AE100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X100>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE100=FALSE,0,ROUND(SUM($BY100*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG100=FALSE,0,SUM($BY100*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X100>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI100=FALSE,0,SUM($BY100*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X100>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK100=TRUE,$X100>0),SUM($BY100*Account!$T$2),0)","v":0},{"$f":"IF(AND($X100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM100=FALSE,0,ROUND(SUM($BS100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM100=FALSE,0,ROUND(SUM($BT100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM100=FALSE,0,ROUND(SUM($BU100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM100=FALSE,0,ROUND(SUM($BV100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM100=FALSE,0,ROUND(SUM($BW100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM100=FALSE,0,ROUND(SUM($BX100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H100/$AD100*$X100),5),0)","v":0},{"$f":"ROUND(SUM($FA100*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ100=FALSE,$FB100,ROUND(MAX(0,SUM(SUM($ET100:$EY100)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE100=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I100","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF100*Account!$AA$2),SUM($FF100*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E100<>\"D-CARE\",Tenant!$F100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH100=FALSE,0,ROUND(SUM($AF100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA100>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A100,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY100=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ100=FALSE,0,ROUND(SUM($CF100*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA100>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA100>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL100=FALSE,0,SUM($CF100*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA100>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN100=FALSE,0,SUM($CF100*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA100>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP100=TRUE,$AA100>0),SUM($CF100*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA100>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR100=FALSE,0,ROUND(SUM($BZ100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR100=FALSE,0,ROUND(SUM($CA100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR100=FALSE,0,ROUND(SUM($CB100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR100=FALSE,0,ROUND(SUM($CC100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR100=FALSE,0,ROUND(SUM($CD100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR100=FALSE,0,ROUND(SUM($CE100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ100*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA100*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB100*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC100*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD100*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE100*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H100/$AD100*$AA100),5),0)","v":0},{"$f":"ROUND(SUM($GF100*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE100=FALSE,$GG100,ROUND(MAX(0,SUM(SUM($FY100:$GD100)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ100=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I100","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK100*Account!$AA$2),SUM($GK100*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D100<=FctrChngDts!$B$14,$E100>FctrChngDts!$B$14),AND($D100<=FctrChngDts!$C$14,$E100>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM100=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP100:$GS100))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO100,$DD100,$GP100:$GS100))","v":0},0,0,{"$f":"IF(AND($X100>0,Tenant!$E100=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX100=FALSE,0,ROUND(SUM($AE100*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA100>0,Tenant!$E100=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ100=FALSE,0,ROUND(SUM($AF100*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO100,$GT100,$GW100,$HB100,$CQ100,$DF100,$DV100,$DX100,$DZ100,$EB100),IF(Account!$Q$2=TRUE,SUM($GO100,$GU100,$GW100,$HB100,$CQ100,$DF100,$DV100,$DX100,$DZ100,$EB100),SUM($GO100,$GT100,$GU100,$GV100,$GW100,$HB100,$CQ100,$DF100,$DV100,$DX100,$DZ100,$EB100)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D100,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,8,FALSE)=TRUE,$HD100<0),0,SUM(SUM(SUM($HD100/$AD100*$HE100)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,8,FALSE)=TRUE,$HD100<0),0,SUM(SUM(SUM($HD100/$AD100*$HF100)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU100,$DJ100,$DR100,$DT100,$DV100,$DX100,$DZ100,$EB100,$ED100,$EF100,$EH100,$EJ100,$FI100,$FK100,$FM100,$FO100,$GN100,$GV100,$GY100,$HA100)/$AD100*$X100*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU100,$DJ100,$DR100,$DT100,$DV100,$DX100,$DZ100,$EB100,$ED100,$EF100,$EH100,$EJ100,$FI100,$FK100,$FM100,$FO100,$GN100,$GV100,$GY100,$HA100)/$AD100*$AA100*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E100),$AD100,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D100,FctrChngDts!$C$17<=$E100),_xlfn.DAYS($D100,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E100),$AD100,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D100,FctrChngDts!$C$19<=$E100),_xlfn.DAYS($D100,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN100*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN100*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO100*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO100*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D100,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU100*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A100,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV100*Account!$AA$2)),5)","v":0}]
[100,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G101),0,IF($F101<=$G101,SUM($G101-$F101),IF($F101>$G101,SUM((Account!$L$2-$F101)+$G101+1))))","v":0},{"$f":"IF(AND($D101>=FctrChngDts!$C$2,$D101<=FctrChngDts!$D$2),$D101,\"\")","v":""},{"$f":"IF($I101=\"\",\"\",IF($E101<=FctrChngDts!$D$2,$E101,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D101<FctrChngDts!$E$2,$E101<FctrChngDts!$E$2),AND($D101>=FctrChngDts!$F$2,$E101>=FctrChngDts!$F$2)),\"\",IF(AND($D101>=FctrChngDts!$E$2,$D101<=FctrChngDts!$F$2),$D101,FctrChngDts!$E$2))","v":""},{"$f":"IF($K101=\"\",\"\",IF(AND($J101=$K101,$E101>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K101=$J101,$E101,IF(AND($E101>=FctrChngDts!$E$2,$E101<=FctrChngDts!$F$2),$E101,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D101<DATE(YEAR(Account!$J$2),6,1),$D101>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I101<FctrChngDts!$A$2,$J101<FctrChngDts!$A$2),AND($I101>=FctrChngDts!$B$2,$J101>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I101<FctrChngDts!$A$2,$J101>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I101>=FctrChngDts!$A$2,$J101<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I101<FctrChngDts!$B$2,$J101>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K101<FctrChngDts!$A$2,$L101<FctrChngDts!$A$2),AND($K101>=FctrChngDts!$B$2,$L101>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K101<FctrChngDts!$A$2,$L101>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K101>=FctrChngDts!$A$2,$L101<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K101<FctrChngDts!$B$2,$L101>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I101=\"\",$J101=0),0,IF(AND($N101=TRUE,$I101<>0),SUM($J101-$I101+1),IF($O101=TRUE,SUM(FctrChngDts!$A$2-$I101),IF($P101=TRUE,0,IF($Q101=TRUE,SUM($J101-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I101=\"\",$J101=0),0,IF($N101=TRUE,0,IF($O101=TRUE,SUM($J101-FctrChngDts!$A$2+1),IF(AND($P101=TRUE,$I101<>0),SUM($J101-$I101+1),IF($Q101=TRUE,SUM(FctrChngDts!$B$2-$I101),0)))))","v":0},0,{"$f":"IF(OR($K101=\"\",$L101=0),0,IF(AND($R101=TRUE,$K101<>0),SUM($L101-$K101+1),IF($S101=TRUE,SUM(FctrChngDts!$A$2-$K101),IF($T101=TRUE,0,IF($U101=TRUE,SUM($L101-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K101=\"\",$L101=0),0,IF($R101=TRUE,0,IF($S101=TRUE,SUM($L101-FctrChngDts!$A$2+1),IF(AND($T101=TRUE,$K101<>0),SUM($L101-$K101+1),IF($U101=TRUE,SUM(FctrChngDts!$B$2-$K101),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A101,Tenant!$A101:$J600,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR101=FALSE,VLOOKUP($AQ101,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ101,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR101=FALSE,VLOOKUP($AQ101,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ101,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR101=FALSE,VLOOKUP($AQ101,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ101,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR101=FALSE,VLOOKUP($AQ101,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ101,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A101,Tenant!$A101:$J600,6,FALSE)","v":0},{"$f":"VLOOKUP($A101,Tenant!$A101:$J600,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG101=FALSE,0,IF($DU101=TRUE,SUM($BS101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS101*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DU101=TRUE,SUM($BT101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT101*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DU101=TRUE,SUM($BU101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU101*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DU101=TRUE,SUM($BV101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DU101=TRUE,SUM($BW101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW101*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG101=FALSE,0,IF($DU101=TRUE,SUM($BX101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX101*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN101=FALSE,0,IF($H101=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP101=FALSE,0,ROUND(SUM($BY101*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR101=FALSE,0,ROUND(SUM($X101*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY101=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X101),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X101)),5)","v":0},{"$f":"SUM(ROUND($CH101:$CM101,2),$CO101,$CQ101,$CS101)","v":0},false,{"$f":"ROUND(IF($CV101=FALSE,0,IF($DY101=TRUE,SUM($BZ101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ101*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV101=FALSE,0,IF($DY101=TRUE,SUM($CA101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA101*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV101=FALSE,0,IF($DY101=TRUE,SUM($CB101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB101*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV101=FALSE,0,IF($DY101=TRUE,SUM($CC101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC101*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV101=FALSE,0,IF($DY101=TRUE,SUM($CD101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD101*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV101=FALSE,0,IF($DY101=TRUE,SUM($CE101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE101*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC101=FALSE,0,IF($H101=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF101*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE101=FALSE,0,ROUND(SUM($CF101*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG101=FALSE,0,ROUND(SUM($AA101*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY101=TRUE,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA101),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA101)),5)","v":0},{"$f":"SUM(ROUND($CW101:$DB101,2),$DD101,$DF101,$DH101)","v":0},0,{"$f":"SUM(SUM($CU101*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ101*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU101*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ101*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL101,IF(VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM101,$DK101))","v":0},0,false,0,false,0,{"$f":"IF(AND($X101>0,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU101=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH101:$CM101,$CS101,$ED101,$EL101,$ET101:$EY101)-SUM($BY101*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH101:$CM101,$CS101,$ED101,$EL101,$EN101:$ES101)-SUM($BY101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X101>0,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW101=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH101:$CM101,$CO101,$CQ101,$CS101,$ED101,$EF101,$EH101,$EJ101,$ET101:$EY101)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH101:$CM101,$CO101,$CQ101,$CS101,$ED101,$EF101,$EH101,$EJ101,ET101:$EX101)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA101>0,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY101=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW101:$DB101,$DH101,$ED101,$FQ101,$FY101:$GD101)-SUM($CF101*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW101:$DB101,$DH101,$ED101,$FQ101,$FS101:$FX101)-SUM($CF101*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA101>0,VLOOKUP($A101,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA101=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW101:$DB101,$DD101,$DF101,$DH101,$FI101,$FK101,$FM101,$FO101,$FY101:$GD101)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW101:$DB101,$DD101,$DF101,$DH101,$FI101,$FK101,$FM101,$FO101,$FY101:$GD101)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X101>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E101<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC101=FALSE,0,ROUND(SUM($AE101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X101>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A101,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE101=FALSE,0,ROUND(SUM($BY101*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X101>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X101>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X101>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG101=FALSE,0,SUM($BY101*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X101>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI101=FALSE,0,SUM($BY101*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X101>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK101=TRUE,$X101>0),SUM($BY101*Account!$T$2),0)","v":0},{"$f":"IF(AND($X101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM101=FALSE,0,ROUND(SUM($BS101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM101=FALSE,0,ROUND(SUM($BT101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM101=FALSE,0,ROUND(SUM($BU101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM101=FALSE,0,ROUND(SUM($BV101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM101=FALSE,0,ROUND(SUM($BW101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM101=FALSE,0,ROUND(SUM($BX101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H101/$AD101*$X101),5),0)","v":0},{"$f":"ROUND(SUM($FA101*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ101=FALSE,$FB101,ROUND(MAX(0,SUM(SUM($ET101:$EY101)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE101=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I101","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF101*Account!$AA$2),SUM($FF101*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA101>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E101<>\"D-CARE\",Tenant!$F101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH101=FALSE,0,ROUND(SUM($AF101*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA101>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A101,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY101=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ101=FALSE,0,ROUND(SUM($CF101*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA101>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA101>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA101>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL101=FALSE,0,SUM($CF101*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA101>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN101=FALSE,0,SUM($CF101*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA101>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP101=TRUE,$AA101>0),SUM($CF101*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA101>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR101=FALSE,0,ROUND(SUM($BZ101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR101=FALSE,0,ROUND(SUM($CA101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR101=FALSE,0,ROUND(SUM($CB101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR101=FALSE,0,ROUND(SUM($CC101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR101=FALSE,0,ROUND(SUM($CD101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR101=FALSE,0,ROUND(SUM($CE101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ101*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA101*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB101*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC101*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD101*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE101*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H101/$AD101*$AA101),5),0)","v":0},{"$f":"ROUND(SUM($GF101*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE101=FALSE,$GG101,ROUND(MAX(0,SUM(SUM($FY101:$GD101)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ101=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I101","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK101*Account!$AA$2),SUM($GK101*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D101<=FctrChngDts!$B$14,$E101>FctrChngDts!$B$14),AND($D101<=FctrChngDts!$C$14,$E101>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM101=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP101:$GS101))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO101,$DD101,$GP101:$GS101))","v":0},0,0,{"$f":"IF(AND($X101>0,Tenant!$E101=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX101=FALSE,0,ROUND(SUM($AE101*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA101>0,Tenant!$E101=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ101=FALSE,0,ROUND(SUM($AF101*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO101,$GT101,$GW101,$HB101,$CQ101,$DF101,$DV101,$DX101,$DZ101,$EB101),IF(Account!$Q$2=TRUE,SUM($GO101,$GU101,$GW101,$HB101,$CQ101,$DF101,$DV101,$DX101,$DZ101,$EB101),SUM($GO101,$GT101,$GU101,$GV101,$GW101,$HB101,$CQ101,$DF101,$DV101,$DX101,$DZ101,$EB101)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D101,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A101,Tenant!$A:$J,8,FALSE)=TRUE,$HD101<0),0,SUM(SUM(SUM($HD101/$AD101*$HE101)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A101,Tenant!$A:$J,8,FALSE)=TRUE,$HD101<0),0,SUM(SUM(SUM($HD101/$AD101*$HF101)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU101,$DJ101,$DR101,$DT101,$DV101,$DX101,$DZ101,$EB101,$ED101,$EF101,$EH101,$EJ101,$FI101,$FK101,$FM101,$FO101,$GN101,$GV101,$GY101,$HA101)/$AD101*$X101*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU101,$DJ101,$DR101,$DT101,$DV101,$DX101,$DZ101,$EB101,$ED101,$EF101,$EH101,$EJ101,$FI101,$FK101,$FM101,$FO101,$GN101,$GV101,$GY101,$HA101)/$AD101*$AA101*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E101),$AD101,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D101,FctrChngDts!$C$17<=$E101),_xlfn.DAYS($D101,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E101),$AD101,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D101,FctrChngDts!$C$19<=$E101),_xlfn.DAYS($D101,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN101*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN101*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO101*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO101*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D101,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A101,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU101*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A101,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV101*Account!$AA$2)),5)","v":0}]
[101,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G102),0,IF($F102<=$G102,SUM($G102-$F102),IF($F102>$G102,SUM((Account!$L$2-$F102)+$G102+1))))","v":0},{"$f":"IF(AND($D102>=FctrChngDts!$C$2,$D102<=FctrChngDts!$D$2),$D102,\"\")","v":""},{"$f":"IF($I102=\"\",\"\",IF($E102<=FctrChngDts!$D$2,$E102,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D102<FctrChngDts!$E$2,$E102<FctrChngDts!$E$2),AND($D102>=FctrChngDts!$F$2,$E102>=FctrChngDts!$F$2)),\"\",IF(AND($D102>=FctrChngDts!$E$2,$D102<=FctrChngDts!$F$2),$D102,FctrChngDts!$E$2))","v":""},{"$f":"IF($K102=\"\",\"\",IF(AND($J102=$K102,$E102>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K102=$J102,$E102,IF(AND($E102>=FctrChngDts!$E$2,$E102<=FctrChngDts!$F$2),$E102,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D102<DATE(YEAR(Account!$J$2),6,1),$D102>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I102<FctrChngDts!$A$2,$J102<FctrChngDts!$A$2),AND($I102>=FctrChngDts!$B$2,$J102>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I102<FctrChngDts!$A$2,$J102>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I102>=FctrChngDts!$A$2,$J102<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I102<FctrChngDts!$B$2,$J102>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K102<FctrChngDts!$A$2,$L102<FctrChngDts!$A$2),AND($K102>=FctrChngDts!$B$2,$L102>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K102<FctrChngDts!$A$2,$L102>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K102>=FctrChngDts!$A$2,$L102<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K102<FctrChngDts!$B$2,$L102>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I102=\"\",$J102=0),0,IF(AND($N102=TRUE,$I102<>0),SUM($J102-$I102+1),IF($O102=TRUE,SUM(FctrChngDts!$A$2-$I102),IF($P102=TRUE,0,IF($Q102=TRUE,SUM($J102-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I102=\"\",$J102=0),0,IF($N102=TRUE,0,IF($O102=TRUE,SUM($J102-FctrChngDts!$A$2+1),IF(AND($P102=TRUE,$I102<>0),SUM($J102-$I102+1),IF($Q102=TRUE,SUM(FctrChngDts!$B$2-$I102),0)))))","v":0},0,{"$f":"IF(OR($K102=\"\",$L102=0),0,IF(AND($R102=TRUE,$K102<>0),SUM($L102-$K102+1),IF($S102=TRUE,SUM(FctrChngDts!$A$2-$K102),IF($T102=TRUE,0,IF($U102=TRUE,SUM($L102-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K102=\"\",$L102=0),0,IF($R102=TRUE,0,IF($S102=TRUE,SUM($L102-FctrChngDts!$A$2+1),IF(AND($T102=TRUE,$K102<>0),SUM($L102-$K102+1),IF($U102=TRUE,SUM(FctrChngDts!$B$2-$K102),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A102,Tenant!$A102:$J601,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR102=FALSE,VLOOKUP($AQ102,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ102,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR102=FALSE,VLOOKUP($AQ102,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ102,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR102=FALSE,VLOOKUP($AQ102,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ102,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR102=FALSE,VLOOKUP($AQ102,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ102,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A102,Tenant!$A102:$J601,6,FALSE)","v":0},{"$f":"VLOOKUP($A102,Tenant!$A102:$J601,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG102=FALSE,0,IF($DU102=TRUE,SUM($BS102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS102*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DU102=TRUE,SUM($BT102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT102*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DU102=TRUE,SUM($BU102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU102*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DU102=TRUE,SUM($BV102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DU102=TRUE,SUM($BW102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW102*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG102=FALSE,0,IF($DU102=TRUE,SUM($BX102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX102*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN102=FALSE,0,IF($H102=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP102=FALSE,0,ROUND(SUM($BY102*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR102=FALSE,0,ROUND(SUM($X102*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY102=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X102),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X102)),5)","v":0},{"$f":"SUM(ROUND($CH102:$CM102,2),$CO102,$CQ102,$CS102)","v":0},false,{"$f":"ROUND(IF($CV102=FALSE,0,IF($DY102=TRUE,SUM($BZ102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ102*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV102=FALSE,0,IF($DY102=TRUE,SUM($CA102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA102*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV102=FALSE,0,IF($DY102=TRUE,SUM($CB102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB102*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV102=FALSE,0,IF($DY102=TRUE,SUM($CC102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV102=FALSE,0,IF($DY102=TRUE,SUM($CD102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD102*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV102=FALSE,0,IF($DY102=TRUE,SUM($CE102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE102*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC102=FALSE,0,IF($H102=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE102=FALSE,0,ROUND(SUM($CF102*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG102=FALSE,0,ROUND(SUM($AA102*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY102=TRUE,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA102),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA102)),5)","v":0},{"$f":"SUM(ROUND($CW102:$DB102,2),$DD102,$DF102,$DH102)","v":0},0,{"$f":"SUM(SUM($CU102*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ102*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU102*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ102*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL102,IF(VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM102,$DK102))","v":0},0,false,0,false,0,{"$f":"IF(AND($X102>0,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU102=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH102:$CM102,$CS102,$ED102,$EL102,$ET102:$EY102)-SUM($BY102*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH102:$CM102,$CS102,$ED102,$EL102,$EN102:$ES102)-SUM($BY102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X102>0,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW102=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH102:$CM102,$CO102,$CQ102,$CS102,$ED102,$EF102,$EH102,$EJ102,$ET102:$EY102)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH102:$CM102,$CO102,$CQ102,$CS102,$ED102,$EF102,$EH102,$EJ102,ET102:$EX102)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA102>0,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY102=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW102:$DB102,$DH102,$ED102,$FQ102,$FY102:$GD102)-SUM($CF102*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW102:$DB102,$DH102,$ED102,$FQ102,$FS102:$FX102)-SUM($CF102*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA102>0,VLOOKUP($A102,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA102=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW102:$DB102,$DD102,$DF102,$DH102,$FI102,$FK102,$FM102,$FO102,$FY102:$GD102)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW102:$DB102,$DD102,$DF102,$DH102,$FI102,$FK102,$FM102,$FO102,$FY102:$GD102)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E102<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC102=FALSE,0,ROUND(SUM($AE102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X102>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE102=FALSE,0,ROUND(SUM($BY102*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG102=FALSE,0,SUM($BY102*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X102>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI102=FALSE,0,SUM($BY102*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X102>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK102=TRUE,$X102>0),SUM($BY102*Account!$T$2),0)","v":0},{"$f":"IF(AND($X102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM102=FALSE,0,ROUND(SUM($BS102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM102=FALSE,0,ROUND(SUM($BT102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM102=FALSE,0,ROUND(SUM($BU102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM102=FALSE,0,ROUND(SUM($BV102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM102=FALSE,0,ROUND(SUM($BW102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM102=FALSE,0,ROUND(SUM($BX102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H102/$AD102*$X102),5),0)","v":0},{"$f":"ROUND(SUM($FA102*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ102=FALSE,$FB102,ROUND(MAX(0,SUM(SUM($ET102:$EY102)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE102=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I102","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF102*Account!$AA$2),SUM($FF102*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E102<>\"D-CARE\",Tenant!$F102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH102=FALSE,0,ROUND(SUM($AF102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA102>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A102,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY102=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ102=FALSE,0,ROUND(SUM($CF102*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA102>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA102>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL102=FALSE,0,SUM($CF102*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA102>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN102=FALSE,0,SUM($CF102*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA102>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP102=TRUE,$AA102>0),SUM($CF102*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA102>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR102=FALSE,0,ROUND(SUM($BZ102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR102=FALSE,0,ROUND(SUM($CA102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR102=FALSE,0,ROUND(SUM($CB102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR102=FALSE,0,ROUND(SUM($CC102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR102=FALSE,0,ROUND(SUM($CD102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR102=FALSE,0,ROUND(SUM($CE102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ102*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA102*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB102*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC102*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD102*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE102*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H102/$AD102*$AA102),5),0)","v":0},{"$f":"ROUND(SUM($GF102*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE102=FALSE,$GG102,ROUND(MAX(0,SUM(SUM($FY102:$GD102)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ102=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I102","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK102*Account!$AA$2),SUM($GK102*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D102<=FctrChngDts!$B$14,$E102>FctrChngDts!$B$14),AND($D102<=FctrChngDts!$C$14,$E102>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM102=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP102:$GS102))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO102,$DD102,$GP102:$GS102))","v":0},0,0,{"$f":"IF(AND($X102>0,Tenant!$E102=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX102=FALSE,0,ROUND(SUM($AE102*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA102>0,Tenant!$E102=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ102=FALSE,0,ROUND(SUM($AF102*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO102,$GT102,$GW102,$HB102,$CQ102,$DF102,$DV102,$DX102,$DZ102,$EB102),IF(Account!$Q$2=TRUE,SUM($GO102,$GU102,$GW102,$HB102,$CQ102,$DF102,$DV102,$DX102,$DZ102,$EB102),SUM($GO102,$GT102,$GU102,$GV102,$GW102,$HB102,$CQ102,$DF102,$DV102,$DX102,$DZ102,$EB102)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D102,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,8,FALSE)=TRUE,$HD102<0),0,SUM(SUM(SUM($HD102/$AD102*$HE102)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,8,FALSE)=TRUE,$HD102<0),0,SUM(SUM(SUM($HD102/$AD102*$HF102)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU102,$DJ102,$DR102,$DT102,$DV102,$DX102,$DZ102,$EB102,$ED102,$EF102,$EH102,$EJ102,$FI102,$FK102,$FM102,$FO102,$GN102,$GV102,$GY102,$HA102)/$AD102*$X102*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU102,$DJ102,$DR102,$DT102,$DV102,$DX102,$DZ102,$EB102,$ED102,$EF102,$EH102,$EJ102,$FI102,$FK102,$FM102,$FO102,$GN102,$GV102,$GY102,$HA102)/$AD102*$AA102*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E102),$AD102,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D102,FctrChngDts!$C$17<=$E102),_xlfn.DAYS($D102,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E102),$AD102,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D102,FctrChngDts!$C$19<=$E102),_xlfn.DAYS($D102,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN102*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN102*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO102*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO102*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D102,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU102*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A102,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV102*Account!$AA$2)),5)","v":0}]
[102,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G103),0,IF($F103<=$G103,SUM($G103-$F103),IF($F103>$G103,SUM((Account!$L$2-$F103)+$G103+1))))","v":0},{"$f":"IF(AND($D103>=FctrChngDts!$C$2,$D103<=FctrChngDts!$D$2),$D103,\"\")","v":""},{"$f":"IF($I103=\"\",\"\",IF($E103<=FctrChngDts!$D$2,$E103,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D103<FctrChngDts!$E$2,$E103<FctrChngDts!$E$2),AND($D103>=FctrChngDts!$F$2,$E103>=FctrChngDts!$F$2)),\"\",IF(AND($D103>=FctrChngDts!$E$2,$D103<=FctrChngDts!$F$2),$D103,FctrChngDts!$E$2))","v":""},{"$f":"IF($K103=\"\",\"\",IF(AND($J103=$K103,$E103>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K103=$J103,$E103,IF(AND($E103>=FctrChngDts!$E$2,$E103<=FctrChngDts!$F$2),$E103,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D103<DATE(YEAR(Account!$J$2),6,1),$D103>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I103<FctrChngDts!$A$2,$J103<FctrChngDts!$A$2),AND($I103>=FctrChngDts!$B$2,$J103>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I103<FctrChngDts!$A$2,$J103>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I103>=FctrChngDts!$A$2,$J103<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I103<FctrChngDts!$B$2,$J103>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K103<FctrChngDts!$A$2,$L103<FctrChngDts!$A$2),AND($K103>=FctrChngDts!$B$2,$L103>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K103<FctrChngDts!$A$2,$L103>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K103>=FctrChngDts!$A$2,$L103<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K103<FctrChngDts!$B$2,$L103>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I103=\"\",$J103=0),0,IF(AND($N103=TRUE,$I103<>0),SUM($J103-$I103+1),IF($O103=TRUE,SUM(FctrChngDts!$A$2-$I103),IF($P103=TRUE,0,IF($Q103=TRUE,SUM($J103-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I103=\"\",$J103=0),0,IF($N103=TRUE,0,IF($O103=TRUE,SUM($J103-FctrChngDts!$A$2+1),IF(AND($P103=TRUE,$I103<>0),SUM($J103-$I103+1),IF($Q103=TRUE,SUM(FctrChngDts!$B$2-$I103),0)))))","v":0},0,{"$f":"IF(OR($K103=\"\",$L103=0),0,IF(AND($R103=TRUE,$K103<>0),SUM($L103-$K103+1),IF($S103=TRUE,SUM(FctrChngDts!$A$2-$K103),IF($T103=TRUE,0,IF($U103=TRUE,SUM($L103-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K103=\"\",$L103=0),0,IF($R103=TRUE,0,IF($S103=TRUE,SUM($L103-FctrChngDts!$A$2+1),IF(AND($T103=TRUE,$K103<>0),SUM($L103-$K103+1),IF($U103=TRUE,SUM(FctrChngDts!$B$2-$K103),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A103,Tenant!$A103:$J602,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR103=FALSE,VLOOKUP($AQ103,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ103,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR103=FALSE,VLOOKUP($AQ103,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ103,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR103=FALSE,VLOOKUP($AQ103,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ103,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR103=FALSE,VLOOKUP($AQ103,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ103,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A103,Tenant!$A103:$J602,6,FALSE)","v":0},{"$f":"VLOOKUP($A103,Tenant!$A103:$J602,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG103=FALSE,0,IF($DU103=TRUE,SUM($BS103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS103*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DU103=TRUE,SUM($BT103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT103*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DU103=TRUE,SUM($BU103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU103*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DU103=TRUE,SUM($BV103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DU103=TRUE,SUM($BW103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW103*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG103=FALSE,0,IF($DU103=TRUE,SUM($BX103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX103*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN103=FALSE,0,IF($H103=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP103=FALSE,0,ROUND(SUM($BY103*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR103=FALSE,0,ROUND(SUM($X103*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY103=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X103),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X103)),5)","v":0},{"$f":"SUM(ROUND($CH103:$CM103,2),$CO103,$CQ103,$CS103)","v":0},false,{"$f":"ROUND(IF($CV103=FALSE,0,IF($DY103=TRUE,SUM($BZ103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ103*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV103=FALSE,0,IF($DY103=TRUE,SUM($CA103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA103*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV103=FALSE,0,IF($DY103=TRUE,SUM($CB103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB103*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV103=FALSE,0,IF($DY103=TRUE,SUM($CC103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC103*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV103=FALSE,0,IF($DY103=TRUE,SUM($CD103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD103*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV103=FALSE,0,IF($DY103=TRUE,SUM($CE103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE103*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC103=FALSE,0,IF($H103=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF103*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE103=FALSE,0,ROUND(SUM($CF103*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG103=FALSE,0,ROUND(SUM($AA103*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY103=TRUE,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA103),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA103)),5)","v":0},{"$f":"SUM(ROUND($CW103:$DB103,2),$DD103,$DF103,$DH103)","v":0},0,{"$f":"SUM(SUM($CU103*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ103*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU103*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ103*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL103,IF(VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM103,$DK103))","v":0},0,false,0,false,0,{"$f":"IF(AND($X103>0,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU103=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH103:$CM103,$CS103,$ED103,$EL103,$ET103:$EY103)-SUM($BY103*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH103:$CM103,$CS103,$ED103,$EL103,$EN103:$ES103)-SUM($BY103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X103>0,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW103=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH103:$CM103,$CO103,$CQ103,$CS103,$ED103,$EF103,$EH103,$EJ103,$ET103:$EY103)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH103:$CM103,$CO103,$CQ103,$CS103,$ED103,$EF103,$EH103,$EJ103,ET103:$EX103)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA103>0,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY103=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW103:$DB103,$DH103,$ED103,$FQ103,$FY103:$GD103)-SUM($CF103*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW103:$DB103,$DH103,$ED103,$FQ103,$FS103:$FX103)-SUM($CF103*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA103>0,VLOOKUP($A103,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA103=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW103:$DB103,$DD103,$DF103,$DH103,$FI103,$FK103,$FM103,$FO103,$FY103:$GD103)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW103:$DB103,$DD103,$DF103,$DH103,$FI103,$FK103,$FM103,$FO103,$FY103:$GD103)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X103>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E103<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC103=FALSE,0,ROUND(SUM($AE103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X103>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A103,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE103=FALSE,0,ROUND(SUM($BY103*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X103>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X103>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X103>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG103=FALSE,0,SUM($BY103*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X103>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI103=FALSE,0,SUM($BY103*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X103>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK103=TRUE,$X103>0),SUM($BY103*Account!$T$2),0)","v":0},{"$f":"IF(AND($X103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM103=FALSE,0,ROUND(SUM($BS103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM103=FALSE,0,ROUND(SUM($BT103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM103=FALSE,0,ROUND(SUM($BU103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM103=FALSE,0,ROUND(SUM($BV103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM103=FALSE,0,ROUND(SUM($BW103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM103=FALSE,0,ROUND(SUM($BX103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H103/$AD103*$X103),5),0)","v":0},{"$f":"ROUND(SUM($FA103*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ103=FALSE,$FB103,ROUND(MAX(0,SUM(SUM($ET103:$EY103)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE103=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I103","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF103*Account!$AA$2),SUM($FF103*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA103>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E103<>\"D-CARE\",Tenant!$F103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH103=FALSE,0,ROUND(SUM($AF103*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA103>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A103,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY103=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ103=FALSE,0,ROUND(SUM($CF103*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA103>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA103>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA103>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL103=FALSE,0,SUM($CF103*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA103>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN103=FALSE,0,SUM($CF103*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA103>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP103=TRUE,$AA103>0),SUM($CF103*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA103>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR103=FALSE,0,ROUND(SUM($BZ103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR103=FALSE,0,ROUND(SUM($CA103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR103=FALSE,0,ROUND(SUM($CB103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR103=FALSE,0,ROUND(SUM($CC103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR103=FALSE,0,ROUND(SUM($CD103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR103=FALSE,0,ROUND(SUM($CE103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ103*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA103*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB103*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC103*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD103*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE103*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H103/$AD103*$AA103),5),0)","v":0},{"$f":"ROUND(SUM($GF103*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE103=FALSE,$GG103,ROUND(MAX(0,SUM(SUM($FY103:$GD103)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ103=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I103","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK103*Account!$AA$2),SUM($GK103*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D103<=FctrChngDts!$B$14,$E103>FctrChngDts!$B$14),AND($D103<=FctrChngDts!$C$14,$E103>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM103=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP103:$GS103))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO103,$DD103,$GP103:$GS103))","v":0},0,0,{"$f":"IF(AND($X103>0,Tenant!$E103=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX103=FALSE,0,ROUND(SUM($AE103*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA103>0,Tenant!$E103=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ103=FALSE,0,ROUND(SUM($AF103*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO103,$GT103,$GW103,$HB103,$CQ103,$DF103,$DV103,$DX103,$DZ103,$EB103),IF(Account!$Q$2=TRUE,SUM($GO103,$GU103,$GW103,$HB103,$CQ103,$DF103,$DV103,$DX103,$DZ103,$EB103),SUM($GO103,$GT103,$GU103,$GV103,$GW103,$HB103,$CQ103,$DF103,$DV103,$DX103,$DZ103,$EB103)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D103,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A103,Tenant!$A:$J,8,FALSE)=TRUE,$HD103<0),0,SUM(SUM(SUM($HD103/$AD103*$HE103)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A103,Tenant!$A:$J,8,FALSE)=TRUE,$HD103<0),0,SUM(SUM(SUM($HD103/$AD103*$HF103)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU103,$DJ103,$DR103,$DT103,$DV103,$DX103,$DZ103,$EB103,$ED103,$EF103,$EH103,$EJ103,$FI103,$FK103,$FM103,$FO103,$GN103,$GV103,$GY103,$HA103)/$AD103*$X103*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU103,$DJ103,$DR103,$DT103,$DV103,$DX103,$DZ103,$EB103,$ED103,$EF103,$EH103,$EJ103,$FI103,$FK103,$FM103,$FO103,$GN103,$GV103,$GY103,$HA103)/$AD103*$AA103*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E103),$AD103,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D103,FctrChngDts!$C$17<=$E103),_xlfn.DAYS($D103,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E103),$AD103,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D103,FctrChngDts!$C$19<=$E103),_xlfn.DAYS($D103,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN103*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN103*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO103*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO103*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D103,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A103,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU103*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A103,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV103*Account!$AA$2)),5)","v":0}]
[103,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G104),0,IF($F104<=$G104,SUM($G104-$F104),IF($F104>$G104,SUM((Account!$L$2-$F104)+$G104+1))))","v":0},{"$f":"IF(AND($D104>=FctrChngDts!$C$2,$D104<=FctrChngDts!$D$2),$D104,\"\")","v":""},{"$f":"IF($I104=\"\",\"\",IF($E104<=FctrChngDts!$D$2,$E104,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D104<FctrChngDts!$E$2,$E104<FctrChngDts!$E$2),AND($D104>=FctrChngDts!$F$2,$E104>=FctrChngDts!$F$2)),\"\",IF(AND($D104>=FctrChngDts!$E$2,$D104<=FctrChngDts!$F$2),$D104,FctrChngDts!$E$2))","v":""},{"$f":"IF($K104=\"\",\"\",IF(AND($J104=$K104,$E104>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K104=$J104,$E104,IF(AND($E104>=FctrChngDts!$E$2,$E104<=FctrChngDts!$F$2),$E104,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D104<DATE(YEAR(Account!$J$2),6,1),$D104>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I104<FctrChngDts!$A$2,$J104<FctrChngDts!$A$2),AND($I104>=FctrChngDts!$B$2,$J104>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I104<FctrChngDts!$A$2,$J104>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I104>=FctrChngDts!$A$2,$J104<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I104<FctrChngDts!$B$2,$J104>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K104<FctrChngDts!$A$2,$L104<FctrChngDts!$A$2),AND($K104>=FctrChngDts!$B$2,$L104>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K104<FctrChngDts!$A$2,$L104>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K104>=FctrChngDts!$A$2,$L104<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K104<FctrChngDts!$B$2,$L104>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I104=\"\",$J104=0),0,IF(AND($N104=TRUE,$I104<>0),SUM($J104-$I104+1),IF($O104=TRUE,SUM(FctrChngDts!$A$2-$I104),IF($P104=TRUE,0,IF($Q104=TRUE,SUM($J104-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I104=\"\",$J104=0),0,IF($N104=TRUE,0,IF($O104=TRUE,SUM($J104-FctrChngDts!$A$2+1),IF(AND($P104=TRUE,$I104<>0),SUM($J104-$I104+1),IF($Q104=TRUE,SUM(FctrChngDts!$B$2-$I104),0)))))","v":0},0,{"$f":"IF(OR($K104=\"\",$L104=0),0,IF(AND($R104=TRUE,$K104<>0),SUM($L104-$K104+1),IF($S104=TRUE,SUM(FctrChngDts!$A$2-$K104),IF($T104=TRUE,0,IF($U104=TRUE,SUM($L104-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K104=\"\",$L104=0),0,IF($R104=TRUE,0,IF($S104=TRUE,SUM($L104-FctrChngDts!$A$2+1),IF(AND($T104=TRUE,$K104<>0),SUM($L104-$K104+1),IF($U104=TRUE,SUM(FctrChngDts!$B$2-$K104),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A104,Tenant!$A104:$J603,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR104=FALSE,VLOOKUP($AQ104,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ104,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR104=FALSE,VLOOKUP($AQ104,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ104,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR104=FALSE,VLOOKUP($AQ104,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ104,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR104=FALSE,VLOOKUP($AQ104,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ104,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A104,Tenant!$A104:$J603,6,FALSE)","v":0},{"$f":"VLOOKUP($A104,Tenant!$A104:$J603,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG104=FALSE,0,IF($DU104=TRUE,SUM($BS104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS104*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DU104=TRUE,SUM($BT104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT104*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DU104=TRUE,SUM($BU104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU104*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DU104=TRUE,SUM($BV104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DU104=TRUE,SUM($BW104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW104*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG104=FALSE,0,IF($DU104=TRUE,SUM($BX104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX104*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN104=FALSE,0,IF($H104=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP104=FALSE,0,ROUND(SUM($BY104*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR104=FALSE,0,ROUND(SUM($X104*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY104=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X104),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X104)),5)","v":0},{"$f":"SUM(ROUND($CH104:$CM104,2),$CO104,$CQ104,$CS104)","v":0},false,{"$f":"ROUND(IF($CV104=FALSE,0,IF($DY104=TRUE,SUM($BZ104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ104*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV104=FALSE,0,IF($DY104=TRUE,SUM($CA104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA104*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV104=FALSE,0,IF($DY104=TRUE,SUM($CB104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB104*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV104=FALSE,0,IF($DY104=TRUE,SUM($CC104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC104*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV104=FALSE,0,IF($DY104=TRUE,SUM($CD104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD104*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV104=FALSE,0,IF($DY104=TRUE,SUM($CE104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE104*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC104=FALSE,0,IF($H104=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF104*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE104=FALSE,0,ROUND(SUM($CF104*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG104=FALSE,0,ROUND(SUM($AA104*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY104=TRUE,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA104),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA104)),5)","v":0},{"$f":"SUM(ROUND($CW104:$DB104,2),$DD104,$DF104,$DH104)","v":0},0,{"$f":"SUM(SUM($CU104*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ104*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU104*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ104*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL104,IF(VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM104,$DK104))","v":0},0,false,0,false,0,{"$f":"IF(AND($X104>0,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU104=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH104:$CM104,$CS104,$ED104,$EL104,$ET104:$EY104)-SUM($BY104*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH104:$CM104,$CS104,$ED104,$EL104,$EN104:$ES104)-SUM($BY104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X104>0,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW104=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH104:$CM104,$CO104,$CQ104,$CS104,$ED104,$EF104,$EH104,$EJ104,$ET104:$EY104)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH104:$CM104,$CO104,$CQ104,$CS104,$ED104,$EF104,$EH104,$EJ104,ET104:$EX104)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA104>0,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY104=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW104:$DB104,$DH104,$ED104,$FQ104,$FY104:$GD104)-SUM($CF104*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW104:$DB104,$DH104,$ED104,$FQ104,$FS104:$FX104)-SUM($CF104*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA104>0,VLOOKUP($A104,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA104=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW104:$DB104,$DD104,$DF104,$DH104,$FI104,$FK104,$FM104,$FO104,$FY104:$GD104)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW104:$DB104,$DD104,$DF104,$DH104,$FI104,$FK104,$FM104,$FO104,$FY104:$GD104)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X104>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E104<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC104=FALSE,0,ROUND(SUM($AE104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X104>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A104,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE104=FALSE,0,ROUND(SUM($BY104*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X104>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X104>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X104>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG104=FALSE,0,SUM($BY104*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X104>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI104=FALSE,0,SUM($BY104*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X104>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK104=TRUE,$X104>0),SUM($BY104*Account!$T$2),0)","v":0},{"$f":"IF(AND($X104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM104=FALSE,0,ROUND(SUM($BS104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM104=FALSE,0,ROUND(SUM($BT104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM104=FALSE,0,ROUND(SUM($BU104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM104=FALSE,0,ROUND(SUM($BV104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM104=FALSE,0,ROUND(SUM($BW104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM104=FALSE,0,ROUND(SUM($BX104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H104/$AD104*$X104),5),0)","v":0},{"$f":"ROUND(SUM($FA104*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ104=FALSE,$FB104,ROUND(MAX(0,SUM(SUM($ET104:$EY104)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE104=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I104","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF104*Account!$AA$2),SUM($FF104*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA104>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E104<>\"D-CARE\",Tenant!$F104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH104=FALSE,0,ROUND(SUM($AF104*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA104>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A104,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY104=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ104=FALSE,0,ROUND(SUM($CF104*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA104>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA104>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA104>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL104=FALSE,0,SUM($CF104*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA104>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN104=FALSE,0,SUM($CF104*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA104>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP104=TRUE,$AA104>0),SUM($CF104*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA104>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR104=FALSE,0,ROUND(SUM($BZ104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR104=FALSE,0,ROUND(SUM($CA104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR104=FALSE,0,ROUND(SUM($CB104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR104=FALSE,0,ROUND(SUM($CC104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR104=FALSE,0,ROUND(SUM($CD104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR104=FALSE,0,ROUND(SUM($CE104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ104*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA104*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB104*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC104*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD104*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE104*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H104/$AD104*$AA104),5),0)","v":0},{"$f":"ROUND(SUM($GF104*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE104=FALSE,$GG104,ROUND(MAX(0,SUM(SUM($FY104:$GD104)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ104=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I104","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK104*Account!$AA$2),SUM($GK104*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D104<=FctrChngDts!$B$14,$E104>FctrChngDts!$B$14),AND($D104<=FctrChngDts!$C$14,$E104>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM104=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP104:$GS104))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO104,$DD104,$GP104:$GS104))","v":0},0,0,{"$f":"IF(AND($X104>0,Tenant!$E104=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX104=FALSE,0,ROUND(SUM($AE104*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA104>0,Tenant!$E104=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ104=FALSE,0,ROUND(SUM($AF104*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO104,$GT104,$GW104,$HB104,$CQ104,$DF104,$DV104,$DX104,$DZ104,$EB104),IF(Account!$Q$2=TRUE,SUM($GO104,$GU104,$GW104,$HB104,$CQ104,$DF104,$DV104,$DX104,$DZ104,$EB104),SUM($GO104,$GT104,$GU104,$GV104,$GW104,$HB104,$CQ104,$DF104,$DV104,$DX104,$DZ104,$EB104)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D104,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A104,Tenant!$A:$J,8,FALSE)=TRUE,$HD104<0),0,SUM(SUM(SUM($HD104/$AD104*$HE104)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A104,Tenant!$A:$J,8,FALSE)=TRUE,$HD104<0),0,SUM(SUM(SUM($HD104/$AD104*$HF104)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU104,$DJ104,$DR104,$DT104,$DV104,$DX104,$DZ104,$EB104,$ED104,$EF104,$EH104,$EJ104,$FI104,$FK104,$FM104,$FO104,$GN104,$GV104,$GY104,$HA104)/$AD104*$X104*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU104,$DJ104,$DR104,$DT104,$DV104,$DX104,$DZ104,$EB104,$ED104,$EF104,$EH104,$EJ104,$FI104,$FK104,$FM104,$FO104,$GN104,$GV104,$GY104,$HA104)/$AD104*$AA104*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E104),$AD104,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D104,FctrChngDts!$C$17<=$E104),_xlfn.DAYS($D104,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E104),$AD104,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D104,FctrChngDts!$C$19<=$E104),_xlfn.DAYS($D104,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN104*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN104*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO104*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO104*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D104,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A104,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU104*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A104,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV104*Account!$AA$2)),5)","v":0}]
[104,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G105),0,IF($F105<=$G105,SUM($G105-$F105),IF($F105>$G105,SUM((Account!$L$2-$F105)+$G105+1))))","v":0},{"$f":"IF(AND($D105>=FctrChngDts!$C$2,$D105<=FctrChngDts!$D$2),$D105,\"\")","v":""},{"$f":"IF($I105=\"\",\"\",IF($E105<=FctrChngDts!$D$2,$E105,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D105<FctrChngDts!$E$2,$E105<FctrChngDts!$E$2),AND($D105>=FctrChngDts!$F$2,$E105>=FctrChngDts!$F$2)),\"\",IF(AND($D105>=FctrChngDts!$E$2,$D105<=FctrChngDts!$F$2),$D105,FctrChngDts!$E$2))","v":""},{"$f":"IF($K105=\"\",\"\",IF(AND($J105=$K105,$E105>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K105=$J105,$E105,IF(AND($E105>=FctrChngDts!$E$2,$E105<=FctrChngDts!$F$2),$E105,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D105<DATE(YEAR(Account!$J$2),6,1),$D105>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I105<FctrChngDts!$A$2,$J105<FctrChngDts!$A$2),AND($I105>=FctrChngDts!$B$2,$J105>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I105<FctrChngDts!$A$2,$J105>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I105>=FctrChngDts!$A$2,$J105<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I105<FctrChngDts!$B$2,$J105>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K105<FctrChngDts!$A$2,$L105<FctrChngDts!$A$2),AND($K105>=FctrChngDts!$B$2,$L105>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K105<FctrChngDts!$A$2,$L105>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K105>=FctrChngDts!$A$2,$L105<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K105<FctrChngDts!$B$2,$L105>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I105=\"\",$J105=0),0,IF(AND($N105=TRUE,$I105<>0),SUM($J105-$I105+1),IF($O105=TRUE,SUM(FctrChngDts!$A$2-$I105),IF($P105=TRUE,0,IF($Q105=TRUE,SUM($J105-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I105=\"\",$J105=0),0,IF($N105=TRUE,0,IF($O105=TRUE,SUM($J105-FctrChngDts!$A$2+1),IF(AND($P105=TRUE,$I105<>0),SUM($J105-$I105+1),IF($Q105=TRUE,SUM(FctrChngDts!$B$2-$I105),0)))))","v":0},0,{"$f":"IF(OR($K105=\"\",$L105=0),0,IF(AND($R105=TRUE,$K105<>0),SUM($L105-$K105+1),IF($S105=TRUE,SUM(FctrChngDts!$A$2-$K105),IF($T105=TRUE,0,IF($U105=TRUE,SUM($L105-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K105=\"\",$L105=0),0,IF($R105=TRUE,0,IF($S105=TRUE,SUM($L105-FctrChngDts!$A$2+1),IF(AND($T105=TRUE,$K105<>0),SUM($L105-$K105+1),IF($U105=TRUE,SUM(FctrChngDts!$B$2-$K105),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A105,Tenant!$A105:$J604,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR105=FALSE,VLOOKUP($AQ105,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ105,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR105=FALSE,VLOOKUP($AQ105,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ105,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR105=FALSE,VLOOKUP($AQ105,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ105,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR105=FALSE,VLOOKUP($AQ105,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ105,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A105,Tenant!$A105:$J604,6,FALSE)","v":0},{"$f":"VLOOKUP($A105,Tenant!$A105:$J604,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG105=FALSE,0,IF($DU105=TRUE,SUM($BS105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS105*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DU105=TRUE,SUM($BT105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT105*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DU105=TRUE,SUM($BU105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU105*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DU105=TRUE,SUM($BV105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DU105=TRUE,SUM($BW105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW105*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG105=FALSE,0,IF($DU105=TRUE,SUM($BX105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX105*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN105=FALSE,0,IF($H105=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP105=FALSE,0,ROUND(SUM($BY105*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR105=FALSE,0,ROUND(SUM($X105*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY105=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X105),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X105)),5)","v":0},{"$f":"SUM(ROUND($CH105:$CM105,2),$CO105,$CQ105,$CS105)","v":0},false,{"$f":"ROUND(IF($CV105=FALSE,0,IF($DY105=TRUE,SUM($BZ105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ105*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV105=FALSE,0,IF($DY105=TRUE,SUM($CA105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA105*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV105=FALSE,0,IF($DY105=TRUE,SUM($CB105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB105*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV105=FALSE,0,IF($DY105=TRUE,SUM($CC105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC105*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV105=FALSE,0,IF($DY105=TRUE,SUM($CD105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD105*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV105=FALSE,0,IF($DY105=TRUE,SUM($CE105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE105*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC105=FALSE,0,IF($H105=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF105*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE105=FALSE,0,ROUND(SUM($CF105*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG105=FALSE,0,ROUND(SUM($AA105*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY105=TRUE,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA105),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA105)),5)","v":0},{"$f":"SUM(ROUND($CW105:$DB105,2),$DD105,$DF105,$DH105)","v":0},0,{"$f":"SUM(SUM($CU105*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ105*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU105*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ105*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL105,IF(VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM105,$DK105))","v":0},0,false,0,false,0,{"$f":"IF(AND($X105>0,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU105=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH105:$CM105,$CS105,$ED105,$EL105,$ET105:$EY105)-SUM($BY105*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH105:$CM105,$CS105,$ED105,$EL105,$EN105:$ES105)-SUM($BY105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X105>0,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW105=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH105:$CM105,$CO105,$CQ105,$CS105,$ED105,$EF105,$EH105,$EJ105,$ET105:$EY105)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH105:$CM105,$CO105,$CQ105,$CS105,$ED105,$EF105,$EH105,$EJ105,ET105:$EX105)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA105>0,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY105=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW105:$DB105,$DH105,$ED105,$FQ105,$FY105:$GD105)-SUM($CF105*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW105:$DB105,$DH105,$ED105,$FQ105,$FS105:$FX105)-SUM($CF105*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA105>0,VLOOKUP($A105,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA105=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW105:$DB105,$DD105,$DF105,$DH105,$FI105,$FK105,$FM105,$FO105,$FY105:$GD105)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW105:$DB105,$DD105,$DF105,$DH105,$FI105,$FK105,$FM105,$FO105,$FY105:$GD105)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X105>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E105<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC105=FALSE,0,ROUND(SUM($AE105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X105>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A105,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE105=FALSE,0,ROUND(SUM($BY105*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X105>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X105>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X105>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG105=FALSE,0,SUM($BY105*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X105>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI105=FALSE,0,SUM($BY105*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X105>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK105=TRUE,$X105>0),SUM($BY105*Account!$T$2),0)","v":0},{"$f":"IF(AND($X105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM105=FALSE,0,ROUND(SUM($BS105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM105=FALSE,0,ROUND(SUM($BT105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM105=FALSE,0,ROUND(SUM($BU105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM105=FALSE,0,ROUND(SUM($BV105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM105=FALSE,0,ROUND(SUM($BW105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM105=FALSE,0,ROUND(SUM($BX105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H105/$AD105*$X105),5),0)","v":0},{"$f":"ROUND(SUM($FA105*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ105=FALSE,$FB105,ROUND(MAX(0,SUM(SUM($ET105:$EY105)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE105=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I105","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF105*Account!$AA$2),SUM($FF105*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA105>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E105<>\"D-CARE\",Tenant!$F105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH105=FALSE,0,ROUND(SUM($AF105*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA105>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A105,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY105=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ105=FALSE,0,ROUND(SUM($CF105*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA105>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA105>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA105>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL105=FALSE,0,SUM($CF105*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA105>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN105=FALSE,0,SUM($CF105*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA105>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP105=TRUE,$AA105>0),SUM($CF105*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA105>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR105=FALSE,0,ROUND(SUM($BZ105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR105=FALSE,0,ROUND(SUM($CA105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR105=FALSE,0,ROUND(SUM($CB105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR105=FALSE,0,ROUND(SUM($CC105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR105=FALSE,0,ROUND(SUM($CD105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR105=FALSE,0,ROUND(SUM($CE105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ105*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA105*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB105*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC105*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD105*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE105*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H105/$AD105*$AA105),5),0)","v":0},{"$f":"ROUND(SUM($GF105*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE105=FALSE,$GG105,ROUND(MAX(0,SUM(SUM($FY105:$GD105)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ105=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I105","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK105*Account!$AA$2),SUM($GK105*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D105<=FctrChngDts!$B$14,$E105>FctrChngDts!$B$14),AND($D105<=FctrChngDts!$C$14,$E105>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM105=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP105:$GS105))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO105,$DD105,$GP105:$GS105))","v":0},0,0,{"$f":"IF(AND($X105>0,Tenant!$E105=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX105=FALSE,0,ROUND(SUM($AE105*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA105>0,Tenant!$E105=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ105=FALSE,0,ROUND(SUM($AF105*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO105,$GT105,$GW105,$HB105,$CQ105,$DF105,$DV105,$DX105,$DZ105,$EB105),IF(Account!$Q$2=TRUE,SUM($GO105,$GU105,$GW105,$HB105,$CQ105,$DF105,$DV105,$DX105,$DZ105,$EB105),SUM($GO105,$GT105,$GU105,$GV105,$GW105,$HB105,$CQ105,$DF105,$DV105,$DX105,$DZ105,$EB105)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D105,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A105,Tenant!$A:$J,8,FALSE)=TRUE,$HD105<0),0,SUM(SUM(SUM($HD105/$AD105*$HE105)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A105,Tenant!$A:$J,8,FALSE)=TRUE,$HD105<0),0,SUM(SUM(SUM($HD105/$AD105*$HF105)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU105,$DJ105,$DR105,$DT105,$DV105,$DX105,$DZ105,$EB105,$ED105,$EF105,$EH105,$EJ105,$FI105,$FK105,$FM105,$FO105,$GN105,$GV105,$GY105,$HA105)/$AD105*$X105*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU105,$DJ105,$DR105,$DT105,$DV105,$DX105,$DZ105,$EB105,$ED105,$EF105,$EH105,$EJ105,$FI105,$FK105,$FM105,$FO105,$GN105,$GV105,$GY105,$HA105)/$AD105*$AA105*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E105),$AD105,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D105,FctrChngDts!$C$17<=$E105),_xlfn.DAYS($D105,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E105),$AD105,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D105,FctrChngDts!$C$19<=$E105),_xlfn.DAYS($D105,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN105*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN105*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO105*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO105*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D105,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A105,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU105*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A105,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV105*Account!$AA$2)),5)","v":0}]
[105,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G106),0,IF($F106<=$G106,SUM($G106-$F106),IF($F106>$G106,SUM((Account!$L$2-$F106)+$G106+1))))","v":0},{"$f":"IF(AND($D106>=FctrChngDts!$C$2,$D106<=FctrChngDts!$D$2),$D106,\"\")","v":""},{"$f":"IF($I106=\"\",\"\",IF($E106<=FctrChngDts!$D$2,$E106,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D106<FctrChngDts!$E$2,$E106<FctrChngDts!$E$2),AND($D106>=FctrChngDts!$F$2,$E106>=FctrChngDts!$F$2)),\"\",IF(AND($D106>=FctrChngDts!$E$2,$D106<=FctrChngDts!$F$2),$D106,FctrChngDts!$E$2))","v":""},{"$f":"IF($K106=\"\",\"\",IF(AND($J106=$K106,$E106>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K106=$J106,$E106,IF(AND($E106>=FctrChngDts!$E$2,$E106<=FctrChngDts!$F$2),$E106,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D106<DATE(YEAR(Account!$J$2),6,1),$D106>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I106<FctrChngDts!$A$2,$J106<FctrChngDts!$A$2),AND($I106>=FctrChngDts!$B$2,$J106>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I106<FctrChngDts!$A$2,$J106>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I106>=FctrChngDts!$A$2,$J106<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I106<FctrChngDts!$B$2,$J106>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K106<FctrChngDts!$A$2,$L106<FctrChngDts!$A$2),AND($K106>=FctrChngDts!$B$2,$L106>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K106<FctrChngDts!$A$2,$L106>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K106>=FctrChngDts!$A$2,$L106<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K106<FctrChngDts!$B$2,$L106>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I106=\"\",$J106=0),0,IF(AND($N106=TRUE,$I106<>0),SUM($J106-$I106+1),IF($O106=TRUE,SUM(FctrChngDts!$A$2-$I106),IF($P106=TRUE,0,IF($Q106=TRUE,SUM($J106-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I106=\"\",$J106=0),0,IF($N106=TRUE,0,IF($O106=TRUE,SUM($J106-FctrChngDts!$A$2+1),IF(AND($P106=TRUE,$I106<>0),SUM($J106-$I106+1),IF($Q106=TRUE,SUM(FctrChngDts!$B$2-$I106),0)))))","v":0},0,{"$f":"IF(OR($K106=\"\",$L106=0),0,IF(AND($R106=TRUE,$K106<>0),SUM($L106-$K106+1),IF($S106=TRUE,SUM(FctrChngDts!$A$2-$K106),IF($T106=TRUE,0,IF($U106=TRUE,SUM($L106-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K106=\"\",$L106=0),0,IF($R106=TRUE,0,IF($S106=TRUE,SUM($L106-FctrChngDts!$A$2+1),IF(AND($T106=TRUE,$K106<>0),SUM($L106-$K106+1),IF($U106=TRUE,SUM(FctrChngDts!$B$2-$K106),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A106,Tenant!$A106:$J605,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR106=FALSE,VLOOKUP($AQ106,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ106,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR106=FALSE,VLOOKUP($AQ106,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ106,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR106=FALSE,VLOOKUP($AQ106,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ106,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR106=FALSE,VLOOKUP($AQ106,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ106,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A106,Tenant!$A106:$J605,6,FALSE)","v":0},{"$f":"VLOOKUP($A106,Tenant!$A106:$J605,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG106=FALSE,0,IF($DU106=TRUE,SUM($BS106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS106*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DU106=TRUE,SUM($BT106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT106*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DU106=TRUE,SUM($BU106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU106*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DU106=TRUE,SUM($BV106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DU106=TRUE,SUM($BW106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW106*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG106=FALSE,0,IF($DU106=TRUE,SUM($BX106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX106*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN106=FALSE,0,IF($H106=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP106=FALSE,0,ROUND(SUM($BY106*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR106=FALSE,0,ROUND(SUM($X106*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY106=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X106),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X106)),5)","v":0},{"$f":"SUM(ROUND($CH106:$CM106,2),$CO106,$CQ106,$CS106)","v":0},false,{"$f":"ROUND(IF($CV106=FALSE,0,IF($DY106=TRUE,SUM($BZ106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ106*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV106=FALSE,0,IF($DY106=TRUE,SUM($CA106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA106*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV106=FALSE,0,IF($DY106=TRUE,SUM($CB106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB106*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV106=FALSE,0,IF($DY106=TRUE,SUM($CC106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC106*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV106=FALSE,0,IF($DY106=TRUE,SUM($CD106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD106*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV106=FALSE,0,IF($DY106=TRUE,SUM($CE106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE106*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC106=FALSE,0,IF($H106=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF106*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE106=FALSE,0,ROUND(SUM($CF106*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG106=FALSE,0,ROUND(SUM($AA106*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY106=TRUE,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA106),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA106)),5)","v":0},{"$f":"SUM(ROUND($CW106:$DB106,2),$DD106,$DF106,$DH106)","v":0},0,{"$f":"SUM(SUM($CU106*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ106*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU106*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ106*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL106,IF(VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM106,$DK106))","v":0},0,false,0,false,0,{"$f":"IF(AND($X106>0,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU106=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH106:$CM106,$CS106,$ED106,$EL106,$ET106:$EY106)-SUM($BY106*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH106:$CM106,$CS106,$ED106,$EL106,$EN106:$ES106)-SUM($BY106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X106>0,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW106=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH106:$CM106,$CO106,$CQ106,$CS106,$ED106,$EF106,$EH106,$EJ106,$ET106:$EY106)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH106:$CM106,$CO106,$CQ106,$CS106,$ED106,$EF106,$EH106,$EJ106,ET106:$EX106)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA106>0,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY106=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW106:$DB106,$DH106,$ED106,$FQ106,$FY106:$GD106)-SUM($CF106*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW106:$DB106,$DH106,$ED106,$FQ106,$FS106:$FX106)-SUM($CF106*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA106>0,VLOOKUP($A106,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA106=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW106:$DB106,$DD106,$DF106,$DH106,$FI106,$FK106,$FM106,$FO106,$FY106:$GD106)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW106:$DB106,$DD106,$DF106,$DH106,$FI106,$FK106,$FM106,$FO106,$FY106:$GD106)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X106>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E106<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC106=FALSE,0,ROUND(SUM($AE106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X106>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A106,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE106=FALSE,0,ROUND(SUM($BY106*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X106>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X106>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X106>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG106=FALSE,0,SUM($BY106*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X106>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI106=FALSE,0,SUM($BY106*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X106>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK106=TRUE,$X106>0),SUM($BY106*Account!$T$2),0)","v":0},{"$f":"IF(AND($X106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM106=FALSE,0,ROUND(SUM($BS106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM106=FALSE,0,ROUND(SUM($BT106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM106=FALSE,0,ROUND(SUM($BU106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM106=FALSE,0,ROUND(SUM($BV106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM106=FALSE,0,ROUND(SUM($BW106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM106=FALSE,0,ROUND(SUM($BX106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H106/$AD106*$X106),5),0)","v":0},{"$f":"ROUND(SUM($FA106*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ106=FALSE,$FB106,ROUND(MAX(0,SUM(SUM($ET106:$EY106)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE106=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I106","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF106*Account!$AA$2),SUM($FF106*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA106>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E106<>\"D-CARE\",Tenant!$F106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH106=FALSE,0,ROUND(SUM($AF106*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA106>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A106,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY106=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ106=FALSE,0,ROUND(SUM($CF106*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA106>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA106>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA106>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL106=FALSE,0,SUM($CF106*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA106>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN106=FALSE,0,SUM($CF106*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA106>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP106=TRUE,$AA106>0),SUM($CF106*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA106>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR106=FALSE,0,ROUND(SUM($BZ106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR106=FALSE,0,ROUND(SUM($CA106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR106=FALSE,0,ROUND(SUM($CB106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR106=FALSE,0,ROUND(SUM($CC106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR106=FALSE,0,ROUND(SUM($CD106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR106=FALSE,0,ROUND(SUM($CE106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ106*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA106*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB106*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC106*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD106*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE106*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H106/$AD106*$AA106),5),0)","v":0},{"$f":"ROUND(SUM($GF106*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE106=FALSE,$GG106,ROUND(MAX(0,SUM(SUM($FY106:$GD106)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ106=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I106","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK106*Account!$AA$2),SUM($GK106*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D106<=FctrChngDts!$B$14,$E106>FctrChngDts!$B$14),AND($D106<=FctrChngDts!$C$14,$E106>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM106=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP106:$GS106))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO106,$DD106,$GP106:$GS106))","v":0},0,0,{"$f":"IF(AND($X106>0,Tenant!$E106=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX106=FALSE,0,ROUND(SUM($AE106*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA106>0,Tenant!$E106=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ106=FALSE,0,ROUND(SUM($AF106*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO106,$GT106,$GW106,$HB106,$CQ106,$DF106,$DV106,$DX106,$DZ106,$EB106),IF(Account!$Q$2=TRUE,SUM($GO106,$GU106,$GW106,$HB106,$CQ106,$DF106,$DV106,$DX106,$DZ106,$EB106),SUM($GO106,$GT106,$GU106,$GV106,$GW106,$HB106,$CQ106,$DF106,$DV106,$DX106,$DZ106,$EB106)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D106,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A106,Tenant!$A:$J,8,FALSE)=TRUE,$HD106<0),0,SUM(SUM(SUM($HD106/$AD106*$HE106)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A106,Tenant!$A:$J,8,FALSE)=TRUE,$HD106<0),0,SUM(SUM(SUM($HD106/$AD106*$HF106)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU106,$DJ106,$DR106,$DT106,$DV106,$DX106,$DZ106,$EB106,$ED106,$EF106,$EH106,$EJ106,$FI106,$FK106,$FM106,$FO106,$GN106,$GV106,$GY106,$HA106)/$AD106*$X106*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU106,$DJ106,$DR106,$DT106,$DV106,$DX106,$DZ106,$EB106,$ED106,$EF106,$EH106,$EJ106,$FI106,$FK106,$FM106,$FO106,$GN106,$GV106,$GY106,$HA106)/$AD106*$AA106*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E106),$AD106,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D106,FctrChngDts!$C$17<=$E106),_xlfn.DAYS($D106,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E106),$AD106,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D106,FctrChngDts!$C$19<=$E106),_xlfn.DAYS($D106,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN106*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN106*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO106*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO106*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D106,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A106,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU106*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A106,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV106*Account!$AA$2)),5)","v":0}]
[106,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G107),0,IF($F107<=$G107,SUM($G107-$F107),IF($F107>$G107,SUM((Account!$L$2-$F107)+$G107+1))))","v":0},{"$f":"IF(AND($D107>=FctrChngDts!$C$2,$D107<=FctrChngDts!$D$2),$D107,\"\")","v":""},{"$f":"IF($I107=\"\",\"\",IF($E107<=FctrChngDts!$D$2,$E107,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D107<FctrChngDts!$E$2,$E107<FctrChngDts!$E$2),AND($D107>=FctrChngDts!$F$2,$E107>=FctrChngDts!$F$2)),\"\",IF(AND($D107>=FctrChngDts!$E$2,$D107<=FctrChngDts!$F$2),$D107,FctrChngDts!$E$2))","v":""},{"$f":"IF($K107=\"\",\"\",IF(AND($J107=$K107,$E107>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K107=$J107,$E107,IF(AND($E107>=FctrChngDts!$E$2,$E107<=FctrChngDts!$F$2),$E107,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D107<DATE(YEAR(Account!$J$2),6,1),$D107>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I107<FctrChngDts!$A$2,$J107<FctrChngDts!$A$2),AND($I107>=FctrChngDts!$B$2,$J107>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I107<FctrChngDts!$A$2,$J107>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I107>=FctrChngDts!$A$2,$J107<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I107<FctrChngDts!$B$2,$J107>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K107<FctrChngDts!$A$2,$L107<FctrChngDts!$A$2),AND($K107>=FctrChngDts!$B$2,$L107>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K107<FctrChngDts!$A$2,$L107>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K107>=FctrChngDts!$A$2,$L107<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K107<FctrChngDts!$B$2,$L107>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I107=\"\",$J107=0),0,IF(AND($N107=TRUE,$I107<>0),SUM($J107-$I107+1),IF($O107=TRUE,SUM(FctrChngDts!$A$2-$I107),IF($P107=TRUE,0,IF($Q107=TRUE,SUM($J107-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I107=\"\",$J107=0),0,IF($N107=TRUE,0,IF($O107=TRUE,SUM($J107-FctrChngDts!$A$2+1),IF(AND($P107=TRUE,$I107<>0),SUM($J107-$I107+1),IF($Q107=TRUE,SUM(FctrChngDts!$B$2-$I107),0)))))","v":0},0,{"$f":"IF(OR($K107=\"\",$L107=0),0,IF(AND($R107=TRUE,$K107<>0),SUM($L107-$K107+1),IF($S107=TRUE,SUM(FctrChngDts!$A$2-$K107),IF($T107=TRUE,0,IF($U107=TRUE,SUM($L107-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K107=\"\",$L107=0),0,IF($R107=TRUE,0,IF($S107=TRUE,SUM($L107-FctrChngDts!$A$2+1),IF(AND($T107=TRUE,$K107<>0),SUM($L107-$K107+1),IF($U107=TRUE,SUM(FctrChngDts!$B$2-$K107),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A107,Tenant!$A107:$J606,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR107=FALSE,VLOOKUP($AQ107,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ107,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR107=FALSE,VLOOKUP($AQ107,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ107,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR107=FALSE,VLOOKUP($AQ107,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ107,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR107=FALSE,VLOOKUP($AQ107,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ107,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A107,Tenant!$A107:$J606,6,FALSE)","v":0},{"$f":"VLOOKUP($A107,Tenant!$A107:$J606,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG107=FALSE,0,IF($DU107=TRUE,SUM($BS107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS107*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DU107=TRUE,SUM($BT107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT107*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DU107=TRUE,SUM($BU107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU107*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DU107=TRUE,SUM($BV107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DU107=TRUE,SUM($BW107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW107*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG107=FALSE,0,IF($DU107=TRUE,SUM($BX107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX107*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN107=FALSE,0,IF($H107=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP107=FALSE,0,ROUND(SUM($BY107*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR107=FALSE,0,ROUND(SUM($X107*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY107=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X107),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X107)),5)","v":0},{"$f":"SUM(ROUND($CH107:$CM107,2),$CO107,$CQ107,$CS107)","v":0},false,{"$f":"ROUND(IF($CV107=FALSE,0,IF($DY107=TRUE,SUM($BZ107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ107*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV107=FALSE,0,IF($DY107=TRUE,SUM($CA107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA107*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV107=FALSE,0,IF($DY107=TRUE,SUM($CB107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB107*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV107=FALSE,0,IF($DY107=TRUE,SUM($CC107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC107*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV107=FALSE,0,IF($DY107=TRUE,SUM($CD107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD107*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV107=FALSE,0,IF($DY107=TRUE,SUM($CE107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE107*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC107=FALSE,0,IF($H107=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF107*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE107=FALSE,0,ROUND(SUM($CF107*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG107=FALSE,0,ROUND(SUM($AA107*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY107=TRUE,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA107),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA107)),5)","v":0},{"$f":"SUM(ROUND($CW107:$DB107,2),$DD107,$DF107,$DH107)","v":0},0,{"$f":"SUM(SUM($CU107*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ107*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU107*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ107*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL107,IF(VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM107,$DK107))","v":0},0,false,0,false,0,{"$f":"IF(AND($X107>0,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU107=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH107:$CM107,$CS107,$ED107,$EL107,$ET107:$EY107)-SUM($BY107*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH107:$CM107,$CS107,$ED107,$EL107,$EN107:$ES107)-SUM($BY107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X107>0,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW107=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH107:$CM107,$CO107,$CQ107,$CS107,$ED107,$EF107,$EH107,$EJ107,$ET107:$EY107)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH107:$CM107,$CO107,$CQ107,$CS107,$ED107,$EF107,$EH107,$EJ107,ET107:$EX107)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA107>0,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY107=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW107:$DB107,$DH107,$ED107,$FQ107,$FY107:$GD107)-SUM($CF107*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW107:$DB107,$DH107,$ED107,$FQ107,$FS107:$FX107)-SUM($CF107*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA107>0,VLOOKUP($A107,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA107=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW107:$DB107,$DD107,$DF107,$DH107,$FI107,$FK107,$FM107,$FO107,$FY107:$GD107)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW107:$DB107,$DD107,$DF107,$DH107,$FI107,$FK107,$FM107,$FO107,$FY107:$GD107)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X107>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E107<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC107=FALSE,0,ROUND(SUM($AE107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X107>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A107,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE107=FALSE,0,ROUND(SUM($BY107*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X107>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X107>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X107>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG107=FALSE,0,SUM($BY107*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X107>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI107=FALSE,0,SUM($BY107*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X107>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK107=TRUE,$X107>0),SUM($BY107*Account!$T$2),0)","v":0},{"$f":"IF(AND($X107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM107=FALSE,0,ROUND(SUM($BS107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM107=FALSE,0,ROUND(SUM($BT107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM107=FALSE,0,ROUND(SUM($BU107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM107=FALSE,0,ROUND(SUM($BV107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM107=FALSE,0,ROUND(SUM($BW107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM107=FALSE,0,ROUND(SUM($BX107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H107/$AD107*$X107),5),0)","v":0},{"$f":"ROUND(SUM($FA107*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ107=FALSE,$FB107,ROUND(MAX(0,SUM(SUM($ET107:$EY107)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE107=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I107","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF107*Account!$AA$2),SUM($FF107*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA107>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E107<>\"D-CARE\",Tenant!$F107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH107=FALSE,0,ROUND(SUM($AF107*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA107>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A107,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY107=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ107=FALSE,0,ROUND(SUM($CF107*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA107>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA107>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA107>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL107=FALSE,0,SUM($CF107*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA107>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN107=FALSE,0,SUM($CF107*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA107>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP107=TRUE,$AA107>0),SUM($CF107*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA107>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR107=FALSE,0,ROUND(SUM($BZ107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR107=FALSE,0,ROUND(SUM($CA107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR107=FALSE,0,ROUND(SUM($CB107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR107=FALSE,0,ROUND(SUM($CC107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR107=FALSE,0,ROUND(SUM($CD107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR107=FALSE,0,ROUND(SUM($CE107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ107*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA107*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB107*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC107*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD107*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE107*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H107/$AD107*$AA107),5),0)","v":0},{"$f":"ROUND(SUM($GF107*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE107=FALSE,$GG107,ROUND(MAX(0,SUM(SUM($FY107:$GD107)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ107=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I107","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK107*Account!$AA$2),SUM($GK107*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D107<=FctrChngDts!$B$14,$E107>FctrChngDts!$B$14),AND($D107<=FctrChngDts!$C$14,$E107>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM107=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP107:$GS107))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO107,$DD107,$GP107:$GS107))","v":0},0,0,{"$f":"IF(AND($X107>0,Tenant!$E107=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX107=FALSE,0,ROUND(SUM($AE107*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA107>0,Tenant!$E107=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ107=FALSE,0,ROUND(SUM($AF107*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO107,$GT107,$GW107,$HB107,$CQ107,$DF107,$DV107,$DX107,$DZ107,$EB107),IF(Account!$Q$2=TRUE,SUM($GO107,$GU107,$GW107,$HB107,$CQ107,$DF107,$DV107,$DX107,$DZ107,$EB107),SUM($GO107,$GT107,$GU107,$GV107,$GW107,$HB107,$CQ107,$DF107,$DV107,$DX107,$DZ107,$EB107)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D107,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A107,Tenant!$A:$J,8,FALSE)=TRUE,$HD107<0),0,SUM(SUM(SUM($HD107/$AD107*$HE107)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A107,Tenant!$A:$J,8,FALSE)=TRUE,$HD107<0),0,SUM(SUM(SUM($HD107/$AD107*$HF107)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU107,$DJ107,$DR107,$DT107,$DV107,$DX107,$DZ107,$EB107,$ED107,$EF107,$EH107,$EJ107,$FI107,$FK107,$FM107,$FO107,$GN107,$GV107,$GY107,$HA107)/$AD107*$X107*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU107,$DJ107,$DR107,$DT107,$DV107,$DX107,$DZ107,$EB107,$ED107,$EF107,$EH107,$EJ107,$FI107,$FK107,$FM107,$FO107,$GN107,$GV107,$GY107,$HA107)/$AD107*$AA107*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E107),$AD107,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D107,FctrChngDts!$C$17<=$E107),_xlfn.DAYS($D107,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E107),$AD107,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D107,FctrChngDts!$C$19<=$E107),_xlfn.DAYS($D107,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN107*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN107*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO107*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO107*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D107,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A107,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU107*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A107,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV107*Account!$AA$2)),5)","v":0}]
[107,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G108),0,IF($F108<=$G108,SUM($G108-$F108),IF($F108>$G108,SUM((Account!$L$2-$F108)+$G108+1))))","v":0},{"$f":"IF(AND($D108>=FctrChngDts!$C$2,$D108<=FctrChngDts!$D$2),$D108,\"\")","v":""},{"$f":"IF($I108=\"\",\"\",IF($E108<=FctrChngDts!$D$2,$E108,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D108<FctrChngDts!$E$2,$E108<FctrChngDts!$E$2),AND($D108>=FctrChngDts!$F$2,$E108>=FctrChngDts!$F$2)),\"\",IF(AND($D108>=FctrChngDts!$E$2,$D108<=FctrChngDts!$F$2),$D108,FctrChngDts!$E$2))","v":""},{"$f":"IF($K108=\"\",\"\",IF(AND($J108=$K108,$E108>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K108=$J108,$E108,IF(AND($E108>=FctrChngDts!$E$2,$E108<=FctrChngDts!$F$2),$E108,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D108<DATE(YEAR(Account!$J$2),6,1),$D108>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I108<FctrChngDts!$A$2,$J108<FctrChngDts!$A$2),AND($I108>=FctrChngDts!$B$2,$J108>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I108<FctrChngDts!$A$2,$J108>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I108>=FctrChngDts!$A$2,$J108<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I108<FctrChngDts!$B$2,$J108>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K108<FctrChngDts!$A$2,$L108<FctrChngDts!$A$2),AND($K108>=FctrChngDts!$B$2,$L108>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K108<FctrChngDts!$A$2,$L108>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K108>=FctrChngDts!$A$2,$L108<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K108<FctrChngDts!$B$2,$L108>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I108=\"\",$J108=0),0,IF(AND($N108=TRUE,$I108<>0),SUM($J108-$I108+1),IF($O108=TRUE,SUM(FctrChngDts!$A$2-$I108),IF($P108=TRUE,0,IF($Q108=TRUE,SUM($J108-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I108=\"\",$J108=0),0,IF($N108=TRUE,0,IF($O108=TRUE,SUM($J108-FctrChngDts!$A$2+1),IF(AND($P108=TRUE,$I108<>0),SUM($J108-$I108+1),IF($Q108=TRUE,SUM(FctrChngDts!$B$2-$I108),0)))))","v":0},0,{"$f":"IF(OR($K108=\"\",$L108=0),0,IF(AND($R108=TRUE,$K108<>0),SUM($L108-$K108+1),IF($S108=TRUE,SUM(FctrChngDts!$A$2-$K108),IF($T108=TRUE,0,IF($U108=TRUE,SUM($L108-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K108=\"\",$L108=0),0,IF($R108=TRUE,0,IF($S108=TRUE,SUM($L108-FctrChngDts!$A$2+1),IF(AND($T108=TRUE,$K108<>0),SUM($L108-$K108+1),IF($U108=TRUE,SUM(FctrChngDts!$B$2-$K108),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A108,Tenant!$A108:$J607,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR108=FALSE,VLOOKUP($AQ108,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ108,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR108=FALSE,VLOOKUP($AQ108,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ108,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR108=FALSE,VLOOKUP($AQ108,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ108,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR108=FALSE,VLOOKUP($AQ108,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ108,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A108,Tenant!$A108:$J607,6,FALSE)","v":0},{"$f":"VLOOKUP($A108,Tenant!$A108:$J607,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG108=FALSE,0,IF($DU108=TRUE,SUM($BS108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS108*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DU108=TRUE,SUM($BT108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT108*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DU108=TRUE,SUM($BU108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU108*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DU108=TRUE,SUM($BV108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DU108=TRUE,SUM($BW108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW108*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG108=FALSE,0,IF($DU108=TRUE,SUM($BX108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX108*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN108=FALSE,0,IF($H108=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP108=FALSE,0,ROUND(SUM($BY108*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR108=FALSE,0,ROUND(SUM($X108*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY108=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X108),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X108)),5)","v":0},{"$f":"SUM(ROUND($CH108:$CM108,2),$CO108,$CQ108,$CS108)","v":0},false,{"$f":"ROUND(IF($CV108=FALSE,0,IF($DY108=TRUE,SUM($BZ108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ108*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV108=FALSE,0,IF($DY108=TRUE,SUM($CA108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA108*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV108=FALSE,0,IF($DY108=TRUE,SUM($CB108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB108*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV108=FALSE,0,IF($DY108=TRUE,SUM($CC108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV108=FALSE,0,IF($DY108=TRUE,SUM($CD108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD108*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV108=FALSE,0,IF($DY108=TRUE,SUM($CE108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE108*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC108=FALSE,0,IF($H108=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE108=FALSE,0,ROUND(SUM($CF108*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG108=FALSE,0,ROUND(SUM($AA108*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY108=TRUE,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA108),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA108)),5)","v":0},{"$f":"SUM(ROUND($CW108:$DB108,2),$DD108,$DF108,$DH108)","v":0},0,{"$f":"SUM(SUM($CU108*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ108*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU108*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ108*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL108,IF(VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM108,$DK108))","v":0},0,false,0,false,0,{"$f":"IF(AND($X108>0,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU108=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH108:$CM108,$CS108,$ED108,$EL108,$ET108:$EY108)-SUM($BY108*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH108:$CM108,$CS108,$ED108,$EL108,$EN108:$ES108)-SUM($BY108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X108>0,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW108=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH108:$CM108,$CO108,$CQ108,$CS108,$ED108,$EF108,$EH108,$EJ108,$ET108:$EY108)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH108:$CM108,$CO108,$CQ108,$CS108,$ED108,$EF108,$EH108,$EJ108,ET108:$EX108)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA108>0,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY108=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW108:$DB108,$DH108,$ED108,$FQ108,$FY108:$GD108)-SUM($CF108*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW108:$DB108,$DH108,$ED108,$FQ108,$FS108:$FX108)-SUM($CF108*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA108>0,VLOOKUP($A108,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA108=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW108:$DB108,$DD108,$DF108,$DH108,$FI108,$FK108,$FM108,$FO108,$FY108:$GD108)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW108:$DB108,$DD108,$DF108,$DH108,$FI108,$FK108,$FM108,$FO108,$FY108:$GD108)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E108<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC108=FALSE,0,ROUND(SUM($AE108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X108>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE108=FALSE,0,ROUND(SUM($BY108*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG108=FALSE,0,SUM($BY108*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X108>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI108=FALSE,0,SUM($BY108*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X108>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK108=TRUE,$X108>0),SUM($BY108*Account!$T$2),0)","v":0},{"$f":"IF(AND($X108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM108=FALSE,0,ROUND(SUM($BS108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM108=FALSE,0,ROUND(SUM($BT108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM108=FALSE,0,ROUND(SUM($BU108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM108=FALSE,0,ROUND(SUM($BV108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM108=FALSE,0,ROUND(SUM($BW108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM108=FALSE,0,ROUND(SUM($BX108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H108/$AD108*$X108),5),0)","v":0},{"$f":"ROUND(SUM($FA108*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ108=FALSE,$FB108,ROUND(MAX(0,SUM(SUM($ET108:$EY108)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE108=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I108","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF108*Account!$AA$2),SUM($FF108*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E108<>\"D-CARE\",Tenant!$F108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH108=FALSE,0,ROUND(SUM($AF108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA108>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A108,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY108=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ108=FALSE,0,ROUND(SUM($CF108*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA108>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA108>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL108=FALSE,0,SUM($CF108*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA108>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN108=FALSE,0,SUM($CF108*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA108>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP108=TRUE,$AA108>0),SUM($CF108*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA108>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR108=FALSE,0,ROUND(SUM($BZ108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR108=FALSE,0,ROUND(SUM($CA108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR108=FALSE,0,ROUND(SUM($CB108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR108=FALSE,0,ROUND(SUM($CC108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR108=FALSE,0,ROUND(SUM($CD108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR108=FALSE,0,ROUND(SUM($CE108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ108*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA108*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB108*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC108*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD108*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE108*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H108/$AD108*$AA108),5),0)","v":0},{"$f":"ROUND(SUM($GF108*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE108=FALSE,$GG108,ROUND(MAX(0,SUM(SUM($FY108:$GD108)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ108=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I108","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK108*Account!$AA$2),SUM($GK108*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D108<=FctrChngDts!$B$14,$E108>FctrChngDts!$B$14),AND($D108<=FctrChngDts!$C$14,$E108>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM108=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP108:$GS108))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO108,$DD108,$GP108:$GS108))","v":0},0,0,{"$f":"IF(AND($X108>0,Tenant!$E108=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX108=FALSE,0,ROUND(SUM($AE108*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA108>0,Tenant!$E108=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ108=FALSE,0,ROUND(SUM($AF108*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO108,$GT108,$GW108,$HB108,$CQ108,$DF108,$DV108,$DX108,$DZ108,$EB108),IF(Account!$Q$2=TRUE,SUM($GO108,$GU108,$GW108,$HB108,$CQ108,$DF108,$DV108,$DX108,$DZ108,$EB108),SUM($GO108,$GT108,$GU108,$GV108,$GW108,$HB108,$CQ108,$DF108,$DV108,$DX108,$DZ108,$EB108)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D108,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,8,FALSE)=TRUE,$HD108<0),0,SUM(SUM(SUM($HD108/$AD108*$HE108)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,8,FALSE)=TRUE,$HD108<0),0,SUM(SUM(SUM($HD108/$AD108*$HF108)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU108,$DJ108,$DR108,$DT108,$DV108,$DX108,$DZ108,$EB108,$ED108,$EF108,$EH108,$EJ108,$FI108,$FK108,$FM108,$FO108,$GN108,$GV108,$GY108,$HA108)/$AD108*$X108*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU108,$DJ108,$DR108,$DT108,$DV108,$DX108,$DZ108,$EB108,$ED108,$EF108,$EH108,$EJ108,$FI108,$FK108,$FM108,$FO108,$GN108,$GV108,$GY108,$HA108)/$AD108*$AA108*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E108),$AD108,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D108,FctrChngDts!$C$17<=$E108),_xlfn.DAYS($D108,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E108),$AD108,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D108,FctrChngDts!$C$19<=$E108),_xlfn.DAYS($D108,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN108*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN108*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO108*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO108*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D108,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU108*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A108,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV108*Account!$AA$2)),5)","v":0}]
[108,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G109),0,IF($F109<=$G109,SUM($G109-$F109),IF($F109>$G109,SUM((Account!$L$2-$F109)+$G109+1))))","v":0},{"$f":"IF(AND($D109>=FctrChngDts!$C$2,$D109<=FctrChngDts!$D$2),$D109,\"\")","v":""},{"$f":"IF($I109=\"\",\"\",IF($E109<=FctrChngDts!$D$2,$E109,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D109<FctrChngDts!$E$2,$E109<FctrChngDts!$E$2),AND($D109>=FctrChngDts!$F$2,$E109>=FctrChngDts!$F$2)),\"\",IF(AND($D109>=FctrChngDts!$E$2,$D109<=FctrChngDts!$F$2),$D109,FctrChngDts!$E$2))","v":""},{"$f":"IF($K109=\"\",\"\",IF(AND($J109=$K109,$E109>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K109=$J109,$E109,IF(AND($E109>=FctrChngDts!$E$2,$E109<=FctrChngDts!$F$2),$E109,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D109<DATE(YEAR(Account!$J$2),6,1),$D109>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I109<FctrChngDts!$A$2,$J109<FctrChngDts!$A$2),AND($I109>=FctrChngDts!$B$2,$J109>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I109<FctrChngDts!$A$2,$J109>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I109>=FctrChngDts!$A$2,$J109<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I109<FctrChngDts!$B$2,$J109>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K109<FctrChngDts!$A$2,$L109<FctrChngDts!$A$2),AND($K109>=FctrChngDts!$B$2,$L109>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K109<FctrChngDts!$A$2,$L109>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K109>=FctrChngDts!$A$2,$L109<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K109<FctrChngDts!$B$2,$L109>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I109=\"\",$J109=0),0,IF(AND($N109=TRUE,$I109<>0),SUM($J109-$I109+1),IF($O109=TRUE,SUM(FctrChngDts!$A$2-$I109),IF($P109=TRUE,0,IF($Q109=TRUE,SUM($J109-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I109=\"\",$J109=0),0,IF($N109=TRUE,0,IF($O109=TRUE,SUM($J109-FctrChngDts!$A$2+1),IF(AND($P109=TRUE,$I109<>0),SUM($J109-$I109+1),IF($Q109=TRUE,SUM(FctrChngDts!$B$2-$I109),0)))))","v":0},0,{"$f":"IF(OR($K109=\"\",$L109=0),0,IF(AND($R109=TRUE,$K109<>0),SUM($L109-$K109+1),IF($S109=TRUE,SUM(FctrChngDts!$A$2-$K109),IF($T109=TRUE,0,IF($U109=TRUE,SUM($L109-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K109=\"\",$L109=0),0,IF($R109=TRUE,0,IF($S109=TRUE,SUM($L109-FctrChngDts!$A$2+1),IF(AND($T109=TRUE,$K109<>0),SUM($L109-$K109+1),IF($U109=TRUE,SUM(FctrChngDts!$B$2-$K109),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A109,Tenant!$A109:$J608,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR109=FALSE,VLOOKUP($AQ109,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ109,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR109=FALSE,VLOOKUP($AQ109,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ109,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR109=FALSE,VLOOKUP($AQ109,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ109,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR109=FALSE,VLOOKUP($AQ109,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ109,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A109,Tenant!$A109:$J608,6,FALSE)","v":0},{"$f":"VLOOKUP($A109,Tenant!$A109:$J608,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG109=FALSE,0,IF($DU109=TRUE,SUM($BS109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS109*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DU109=TRUE,SUM($BT109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT109*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DU109=TRUE,SUM($BU109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU109*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DU109=TRUE,SUM($BV109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DU109=TRUE,SUM($BW109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW109*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG109=FALSE,0,IF($DU109=TRUE,SUM($BX109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX109*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN109=FALSE,0,IF($H109=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP109=FALSE,0,ROUND(SUM($BY109*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR109=FALSE,0,ROUND(SUM($X109*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY109=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X109),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X109)),5)","v":0},{"$f":"SUM(ROUND($CH109:$CM109,2),$CO109,$CQ109,$CS109)","v":0},false,{"$f":"ROUND(IF($CV109=FALSE,0,IF($DY109=TRUE,SUM($BZ109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ109*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV109=FALSE,0,IF($DY109=TRUE,SUM($CA109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA109*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV109=FALSE,0,IF($DY109=TRUE,SUM($CB109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB109*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV109=FALSE,0,IF($DY109=TRUE,SUM($CC109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC109*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV109=FALSE,0,IF($DY109=TRUE,SUM($CD109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD109*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV109=FALSE,0,IF($DY109=TRUE,SUM($CE109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE109*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC109=FALSE,0,IF($H109=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF109*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE109=FALSE,0,ROUND(SUM($CF109*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG109=FALSE,0,ROUND(SUM($AA109*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY109=TRUE,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA109),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA109)),5)","v":0},{"$f":"SUM(ROUND($CW109:$DB109,2),$DD109,$DF109,$DH109)","v":0},0,{"$f":"SUM(SUM($CU109*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ109*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU109*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ109*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL109,IF(VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM109,$DK109))","v":0},0,false,0,false,0,{"$f":"IF(AND($X109>0,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU109=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH109:$CM109,$CS109,$ED109,$EL109,$ET109:$EY109)-SUM($BY109*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH109:$CM109,$CS109,$ED109,$EL109,$EN109:$ES109)-SUM($BY109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X109>0,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW109=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH109:$CM109,$CO109,$CQ109,$CS109,$ED109,$EF109,$EH109,$EJ109,$ET109:$EY109)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH109:$CM109,$CO109,$CQ109,$CS109,$ED109,$EF109,$EH109,$EJ109,ET109:$EX109)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA109>0,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY109=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW109:$DB109,$DH109,$ED109,$FQ109,$FY109:$GD109)-SUM($CF109*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW109:$DB109,$DH109,$ED109,$FQ109,$FS109:$FX109)-SUM($CF109*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA109>0,VLOOKUP($A109,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA109=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW109:$DB109,$DD109,$DF109,$DH109,$FI109,$FK109,$FM109,$FO109,$FY109:$GD109)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW109:$DB109,$DD109,$DF109,$DH109,$FI109,$FK109,$FM109,$FO109,$FY109:$GD109)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X109>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E109<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC109=FALSE,0,ROUND(SUM($AE109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X109>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A109,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE109=FALSE,0,ROUND(SUM($BY109*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X109>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X109>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X109>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG109=FALSE,0,SUM($BY109*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X109>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI109=FALSE,0,SUM($BY109*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X109>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK109=TRUE,$X109>0),SUM($BY109*Account!$T$2),0)","v":0},{"$f":"IF(AND($X109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM109=FALSE,0,ROUND(SUM($BS109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM109=FALSE,0,ROUND(SUM($BT109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM109=FALSE,0,ROUND(SUM($BU109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM109=FALSE,0,ROUND(SUM($BV109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM109=FALSE,0,ROUND(SUM($BW109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM109=FALSE,0,ROUND(SUM($BX109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H109/$AD109*$X109),5),0)","v":0},{"$f":"ROUND(SUM($FA109*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ109=FALSE,$FB109,ROUND(MAX(0,SUM(SUM($ET109:$EY109)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE109=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I109","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF109*Account!$AA$2),SUM($FF109*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA109>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E109<>\"D-CARE\",Tenant!$F109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH109=FALSE,0,ROUND(SUM($AF109*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA109>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A109,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY109=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ109=FALSE,0,ROUND(SUM($CF109*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA109>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA109>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA109>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL109=FALSE,0,SUM($CF109*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA109>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN109=FALSE,0,SUM($CF109*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA109>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP109=TRUE,$AA109>0),SUM($CF109*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA109>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR109=FALSE,0,ROUND(SUM($BZ109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR109=FALSE,0,ROUND(SUM($CA109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR109=FALSE,0,ROUND(SUM($CB109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR109=FALSE,0,ROUND(SUM($CC109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR109=FALSE,0,ROUND(SUM($CD109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR109=FALSE,0,ROUND(SUM($CE109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ109*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA109*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB109*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC109*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD109*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE109*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H109/$AD109*$AA109),5),0)","v":0},{"$f":"ROUND(SUM($GF109*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE109=FALSE,$GG109,ROUND(MAX(0,SUM(SUM($FY109:$GD109)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ109=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I109","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK109*Account!$AA$2),SUM($GK109*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D109<=FctrChngDts!$B$14,$E109>FctrChngDts!$B$14),AND($D109<=FctrChngDts!$C$14,$E109>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM109=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP109:$GS109))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO109,$DD109,$GP109:$GS109))","v":0},0,0,{"$f":"IF(AND($X109>0,Tenant!$E109=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX109=FALSE,0,ROUND(SUM($AE109*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA109>0,Tenant!$E109=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ109=FALSE,0,ROUND(SUM($AF109*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO109,$GT109,$GW109,$HB109,$CQ109,$DF109,$DV109,$DX109,$DZ109,$EB109),IF(Account!$Q$2=TRUE,SUM($GO109,$GU109,$GW109,$HB109,$CQ109,$DF109,$DV109,$DX109,$DZ109,$EB109),SUM($GO109,$GT109,$GU109,$GV109,$GW109,$HB109,$CQ109,$DF109,$DV109,$DX109,$DZ109,$EB109)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D109,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A109,Tenant!$A:$J,8,FALSE)=TRUE,$HD109<0),0,SUM(SUM(SUM($HD109/$AD109*$HE109)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A109,Tenant!$A:$J,8,FALSE)=TRUE,$HD109<0),0,SUM(SUM(SUM($HD109/$AD109*$HF109)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU109,$DJ109,$DR109,$DT109,$DV109,$DX109,$DZ109,$EB109,$ED109,$EF109,$EH109,$EJ109,$FI109,$FK109,$FM109,$FO109,$GN109,$GV109,$GY109,$HA109)/$AD109*$X109*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU109,$DJ109,$DR109,$DT109,$DV109,$DX109,$DZ109,$EB109,$ED109,$EF109,$EH109,$EJ109,$FI109,$FK109,$FM109,$FO109,$GN109,$GV109,$GY109,$HA109)/$AD109*$AA109*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E109),$AD109,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D109,FctrChngDts!$C$17<=$E109),_xlfn.DAYS($D109,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E109),$AD109,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D109,FctrChngDts!$C$19<=$E109),_xlfn.DAYS($D109,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN109*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN109*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO109*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO109*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D109,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A109,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU109*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A109,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV109*Account!$AA$2)),5)","v":0}]
[109,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G110),0,IF($F110<=$G110,SUM($G110-$F110),IF($F110>$G110,SUM((Account!$L$2-$F110)+$G110+1))))","v":0},{"$f":"IF(AND($D110>=FctrChngDts!$C$2,$D110<=FctrChngDts!$D$2),$D110,\"\")","v":""},{"$f":"IF($I110=\"\",\"\",IF($E110<=FctrChngDts!$D$2,$E110,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D110<FctrChngDts!$E$2,$E110<FctrChngDts!$E$2),AND($D110>=FctrChngDts!$F$2,$E110>=FctrChngDts!$F$2)),\"\",IF(AND($D110>=FctrChngDts!$E$2,$D110<=FctrChngDts!$F$2),$D110,FctrChngDts!$E$2))","v":""},{"$f":"IF($K110=\"\",\"\",IF(AND($J110=$K110,$E110>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K110=$J110,$E110,IF(AND($E110>=FctrChngDts!$E$2,$E110<=FctrChngDts!$F$2),$E110,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D110<DATE(YEAR(Account!$J$2),6,1),$D110>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I110<FctrChngDts!$A$2,$J110<FctrChngDts!$A$2),AND($I110>=FctrChngDts!$B$2,$J110>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I110<FctrChngDts!$A$2,$J110>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I110>=FctrChngDts!$A$2,$J110<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I110<FctrChngDts!$B$2,$J110>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K110<FctrChngDts!$A$2,$L110<FctrChngDts!$A$2),AND($K110>=FctrChngDts!$B$2,$L110>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K110<FctrChngDts!$A$2,$L110>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K110>=FctrChngDts!$A$2,$L110<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K110<FctrChngDts!$B$2,$L110>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I110=\"\",$J110=0),0,IF(AND($N110=TRUE,$I110<>0),SUM($J110-$I110+1),IF($O110=TRUE,SUM(FctrChngDts!$A$2-$I110),IF($P110=TRUE,0,IF($Q110=TRUE,SUM($J110-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I110=\"\",$J110=0),0,IF($N110=TRUE,0,IF($O110=TRUE,SUM($J110-FctrChngDts!$A$2+1),IF(AND($P110=TRUE,$I110<>0),SUM($J110-$I110+1),IF($Q110=TRUE,SUM(FctrChngDts!$B$2-$I110),0)))))","v":0},0,{"$f":"IF(OR($K110=\"\",$L110=0),0,IF(AND($R110=TRUE,$K110<>0),SUM($L110-$K110+1),IF($S110=TRUE,SUM(FctrChngDts!$A$2-$K110),IF($T110=TRUE,0,IF($U110=TRUE,SUM($L110-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K110=\"\",$L110=0),0,IF($R110=TRUE,0,IF($S110=TRUE,SUM($L110-FctrChngDts!$A$2+1),IF(AND($T110=TRUE,$K110<>0),SUM($L110-$K110+1),IF($U110=TRUE,SUM(FctrChngDts!$B$2-$K110),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A110,Tenant!$A110:$J609,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR110=FALSE,VLOOKUP($AQ110,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ110,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR110=FALSE,VLOOKUP($AQ110,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ110,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR110=FALSE,VLOOKUP($AQ110,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ110,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR110=FALSE,VLOOKUP($AQ110,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ110,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A110,Tenant!$A110:$J609,6,FALSE)","v":0},{"$f":"VLOOKUP($A110,Tenant!$A110:$J609,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG110=FALSE,0,IF($DU110=TRUE,SUM($BS110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS110*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DU110=TRUE,SUM($BT110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT110*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DU110=TRUE,SUM($BU110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU110*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DU110=TRUE,SUM($BV110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DU110=TRUE,SUM($BW110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW110*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG110=FALSE,0,IF($DU110=TRUE,SUM($BX110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX110*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN110=FALSE,0,IF($H110=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP110=FALSE,0,ROUND(SUM($BY110*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR110=FALSE,0,ROUND(SUM($X110*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY110=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X110),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X110)),5)","v":0},{"$f":"SUM(ROUND($CH110:$CM110,2),$CO110,$CQ110,$CS110)","v":0},false,{"$f":"ROUND(IF($CV110=FALSE,0,IF($DY110=TRUE,SUM($BZ110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ110*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV110=FALSE,0,IF($DY110=TRUE,SUM($CA110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA110*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV110=FALSE,0,IF($DY110=TRUE,SUM($CB110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB110*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV110=FALSE,0,IF($DY110=TRUE,SUM($CC110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC110*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV110=FALSE,0,IF($DY110=TRUE,SUM($CD110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD110*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV110=FALSE,0,IF($DY110=TRUE,SUM($CE110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE110*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC110=FALSE,0,IF($H110=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF110*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE110=FALSE,0,ROUND(SUM($CF110*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG110=FALSE,0,ROUND(SUM($AA110*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY110=TRUE,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA110),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA110)),5)","v":0},{"$f":"SUM(ROUND($CW110:$DB110,2),$DD110,$DF110,$DH110)","v":0},0,{"$f":"SUM(SUM($CU110*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ110*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU110*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ110*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL110,IF(VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM110,$DK110))","v":0},0,false,0,false,0,{"$f":"IF(AND($X110>0,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU110=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH110:$CM110,$CS110,$ED110,$EL110,$ET110:$EY110)-SUM($BY110*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH110:$CM110,$CS110,$ED110,$EL110,$EN110:$ES110)-SUM($BY110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X110>0,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW110=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH110:$CM110,$CO110,$CQ110,$CS110,$ED110,$EF110,$EH110,$EJ110,$ET110:$EY110)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH110:$CM110,$CO110,$CQ110,$CS110,$ED110,$EF110,$EH110,$EJ110,ET110:$EX110)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA110>0,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY110=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW110:$DB110,$DH110,$ED110,$FQ110,$FY110:$GD110)-SUM($CF110*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW110:$DB110,$DH110,$ED110,$FQ110,$FS110:$FX110)-SUM($CF110*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA110>0,VLOOKUP($A110,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA110=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW110:$DB110,$DD110,$DF110,$DH110,$FI110,$FK110,$FM110,$FO110,$FY110:$GD110)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW110:$DB110,$DD110,$DF110,$DH110,$FI110,$FK110,$FM110,$FO110,$FY110:$GD110)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X110>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E110<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC110=FALSE,0,ROUND(SUM($AE110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X110>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A110,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE110=FALSE,0,ROUND(SUM($BY110*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X110>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X110>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X110>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG110=FALSE,0,SUM($BY110*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X110>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI110=FALSE,0,SUM($BY110*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X110>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK110=TRUE,$X110>0),SUM($BY110*Account!$T$2),0)","v":0},{"$f":"IF(AND($X110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM110=FALSE,0,ROUND(SUM($BS110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM110=FALSE,0,ROUND(SUM($BT110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM110=FALSE,0,ROUND(SUM($BU110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM110=FALSE,0,ROUND(SUM($BV110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM110=FALSE,0,ROUND(SUM($BW110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM110=FALSE,0,ROUND(SUM($BX110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H110/$AD110*$X110),5),0)","v":0},{"$f":"ROUND(SUM($FA110*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ110=FALSE,$FB110,ROUND(MAX(0,SUM(SUM($ET110:$EY110)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE110=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I110","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF110*Account!$AA$2),SUM($FF110*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA110>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E110<>\"D-CARE\",Tenant!$F110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH110=FALSE,0,ROUND(SUM($AF110*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA110>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A110,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY110=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ110=FALSE,0,ROUND(SUM($CF110*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA110>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA110>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA110>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL110=FALSE,0,SUM($CF110*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA110>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN110=FALSE,0,SUM($CF110*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA110>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP110=TRUE,$AA110>0),SUM($CF110*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA110>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR110=FALSE,0,ROUND(SUM($BZ110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR110=FALSE,0,ROUND(SUM($CA110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR110=FALSE,0,ROUND(SUM($CB110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR110=FALSE,0,ROUND(SUM($CC110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR110=FALSE,0,ROUND(SUM($CD110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR110=FALSE,0,ROUND(SUM($CE110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ110*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA110*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB110*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC110*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD110*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE110*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H110/$AD110*$AA110),5),0)","v":0},{"$f":"ROUND(SUM($GF110*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE110=FALSE,$GG110,ROUND(MAX(0,SUM(SUM($FY110:$GD110)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ110=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I110","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK110*Account!$AA$2),SUM($GK110*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D110<=FctrChngDts!$B$14,$E110>FctrChngDts!$B$14),AND($D110<=FctrChngDts!$C$14,$E110>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM110=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP110:$GS110))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO110,$DD110,$GP110:$GS110))","v":0},0,0,{"$f":"IF(AND($X110>0,Tenant!$E110=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX110=FALSE,0,ROUND(SUM($AE110*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA110>0,Tenant!$E110=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ110=FALSE,0,ROUND(SUM($AF110*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO110,$GT110,$GW110,$HB110,$CQ110,$DF110,$DV110,$DX110,$DZ110,$EB110),IF(Account!$Q$2=TRUE,SUM($GO110,$GU110,$GW110,$HB110,$CQ110,$DF110,$DV110,$DX110,$DZ110,$EB110),SUM($GO110,$GT110,$GU110,$GV110,$GW110,$HB110,$CQ110,$DF110,$DV110,$DX110,$DZ110,$EB110)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D110,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A110,Tenant!$A:$J,8,FALSE)=TRUE,$HD110<0),0,SUM(SUM(SUM($HD110/$AD110*$HE110)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A110,Tenant!$A:$J,8,FALSE)=TRUE,$HD110<0),0,SUM(SUM(SUM($HD110/$AD110*$HF110)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU110,$DJ110,$DR110,$DT110,$DV110,$DX110,$DZ110,$EB110,$ED110,$EF110,$EH110,$EJ110,$FI110,$FK110,$FM110,$FO110,$GN110,$GV110,$GY110,$HA110)/$AD110*$X110*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU110,$DJ110,$DR110,$DT110,$DV110,$DX110,$DZ110,$EB110,$ED110,$EF110,$EH110,$EJ110,$FI110,$FK110,$FM110,$FO110,$GN110,$GV110,$GY110,$HA110)/$AD110*$AA110*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E110),$AD110,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D110,FctrChngDts!$C$17<=$E110),_xlfn.DAYS($D110,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E110),$AD110,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D110,FctrChngDts!$C$19<=$E110),_xlfn.DAYS($D110,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN110*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN110*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO110*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO110*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D110,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A110,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU110*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A110,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV110*Account!$AA$2)),5)","v":0}]
[110,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G111),0,IF($F111<=$G111,SUM($G111-$F111),IF($F111>$G111,SUM((Account!$L$2-$F111)+$G111+1))))","v":0},{"$f":"IF(AND($D111>=FctrChngDts!$C$2,$D111<=FctrChngDts!$D$2),$D111,\"\")","v":""},{"$f":"IF($I111=\"\",\"\",IF($E111<=FctrChngDts!$D$2,$E111,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D111<FctrChngDts!$E$2,$E111<FctrChngDts!$E$2),AND($D111>=FctrChngDts!$F$2,$E111>=FctrChngDts!$F$2)),\"\",IF(AND($D111>=FctrChngDts!$E$2,$D111<=FctrChngDts!$F$2),$D111,FctrChngDts!$E$2))","v":""},{"$f":"IF($K111=\"\",\"\",IF(AND($J111=$K111,$E111>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K111=$J111,$E111,IF(AND($E111>=FctrChngDts!$E$2,$E111<=FctrChngDts!$F$2),$E111,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D111<DATE(YEAR(Account!$J$2),6,1),$D111>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I111<FctrChngDts!$A$2,$J111<FctrChngDts!$A$2),AND($I111>=FctrChngDts!$B$2,$J111>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I111<FctrChngDts!$A$2,$J111>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I111>=FctrChngDts!$A$2,$J111<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I111<FctrChngDts!$B$2,$J111>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K111<FctrChngDts!$A$2,$L111<FctrChngDts!$A$2),AND($K111>=FctrChngDts!$B$2,$L111>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K111<FctrChngDts!$A$2,$L111>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K111>=FctrChngDts!$A$2,$L111<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K111<FctrChngDts!$B$2,$L111>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I111=\"\",$J111=0),0,IF(AND($N111=TRUE,$I111<>0),SUM($J111-$I111+1),IF($O111=TRUE,SUM(FctrChngDts!$A$2-$I111),IF($P111=TRUE,0,IF($Q111=TRUE,SUM($J111-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I111=\"\",$J111=0),0,IF($N111=TRUE,0,IF($O111=TRUE,SUM($J111-FctrChngDts!$A$2+1),IF(AND($P111=TRUE,$I111<>0),SUM($J111-$I111+1),IF($Q111=TRUE,SUM(FctrChngDts!$B$2-$I111),0)))))","v":0},0,{"$f":"IF(OR($K111=\"\",$L111=0),0,IF(AND($R111=TRUE,$K111<>0),SUM($L111-$K111+1),IF($S111=TRUE,SUM(FctrChngDts!$A$2-$K111),IF($T111=TRUE,0,IF($U111=TRUE,SUM($L111-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K111=\"\",$L111=0),0,IF($R111=TRUE,0,IF($S111=TRUE,SUM($L111-FctrChngDts!$A$2+1),IF(AND($T111=TRUE,$K111<>0),SUM($L111-$K111+1),IF($U111=TRUE,SUM(FctrChngDts!$B$2-$K111),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A111,Tenant!$A111:$J610,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR111=FALSE,VLOOKUP($AQ111,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ111,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR111=FALSE,VLOOKUP($AQ111,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ111,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR111=FALSE,VLOOKUP($AQ111,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ111,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR111=FALSE,VLOOKUP($AQ111,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ111,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A111,Tenant!$A111:$J610,6,FALSE)","v":0},{"$f":"VLOOKUP($A111,Tenant!$A111:$J610,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG111=FALSE,0,IF($DU111=TRUE,SUM($BS111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS111*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DU111=TRUE,SUM($BT111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT111*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DU111=TRUE,SUM($BU111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU111*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DU111=TRUE,SUM($BV111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DU111=TRUE,SUM($BW111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW111*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG111=FALSE,0,IF($DU111=TRUE,SUM($BX111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX111*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN111=FALSE,0,IF($H111=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP111=FALSE,0,ROUND(SUM($BY111*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR111=FALSE,0,ROUND(SUM($X111*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY111=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X111),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X111)),5)","v":0},{"$f":"SUM(ROUND($CH111:$CM111,2),$CO111,$CQ111,$CS111)","v":0},false,{"$f":"ROUND(IF($CV111=FALSE,0,IF($DY111=TRUE,SUM($BZ111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ111*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV111=FALSE,0,IF($DY111=TRUE,SUM($CA111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA111*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV111=FALSE,0,IF($DY111=TRUE,SUM($CB111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB111*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV111=FALSE,0,IF($DY111=TRUE,SUM($CC111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV111=FALSE,0,IF($DY111=TRUE,SUM($CD111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD111*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV111=FALSE,0,IF($DY111=TRUE,SUM($CE111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE111*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC111=FALSE,0,IF($H111=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE111=FALSE,0,ROUND(SUM($CF111*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG111=FALSE,0,ROUND(SUM($AA111*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY111=TRUE,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA111),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA111)),5)","v":0},{"$f":"SUM(ROUND($CW111:$DB111,2),$DD111,$DF111,$DH111)","v":0},0,{"$f":"SUM(SUM($CU111*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ111*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU111*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ111*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL111,IF(VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM111,$DK111))","v":0},0,false,0,false,0,{"$f":"IF(AND($X111>0,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU111=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH111:$CM111,$CS111,$ED111,$EL111,$ET111:$EY111)-SUM($BY111*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH111:$CM111,$CS111,$ED111,$EL111,$EN111:$ES111)-SUM($BY111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X111>0,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW111=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH111:$CM111,$CO111,$CQ111,$CS111,$ED111,$EF111,$EH111,$EJ111,$ET111:$EY111)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH111:$CM111,$CO111,$CQ111,$CS111,$ED111,$EF111,$EH111,$EJ111,ET111:$EX111)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA111>0,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY111=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW111:$DB111,$DH111,$ED111,$FQ111,$FY111:$GD111)-SUM($CF111*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW111:$DB111,$DH111,$ED111,$FQ111,$FS111:$FX111)-SUM($CF111*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA111>0,VLOOKUP($A111,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA111=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW111:$DB111,$DD111,$DF111,$DH111,$FI111,$FK111,$FM111,$FO111,$FY111:$GD111)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW111:$DB111,$DD111,$DF111,$DH111,$FI111,$FK111,$FM111,$FO111,$FY111:$GD111)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E111<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC111=FALSE,0,ROUND(SUM($AE111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X111>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE111=FALSE,0,ROUND(SUM($BY111*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG111=FALSE,0,SUM($BY111*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X111>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI111=FALSE,0,SUM($BY111*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X111>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK111=TRUE,$X111>0),SUM($BY111*Account!$T$2),0)","v":0},{"$f":"IF(AND($X111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM111=FALSE,0,ROUND(SUM($BS111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM111=FALSE,0,ROUND(SUM($BT111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM111=FALSE,0,ROUND(SUM($BU111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM111=FALSE,0,ROUND(SUM($BV111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM111=FALSE,0,ROUND(SUM($BW111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM111=FALSE,0,ROUND(SUM($BX111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H111/$AD111*$X111),5),0)","v":0},{"$f":"ROUND(SUM($FA111*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ111=FALSE,$FB111,ROUND(MAX(0,SUM(SUM($ET111:$EY111)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE111=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I111","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF111*Account!$AA$2),SUM($FF111*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E111<>\"D-CARE\",Tenant!$F111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH111=FALSE,0,ROUND(SUM($AF111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA111>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A111,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY111=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ111=FALSE,0,ROUND(SUM($CF111*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA111>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA111>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL111=FALSE,0,SUM($CF111*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA111>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN111=FALSE,0,SUM($CF111*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA111>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP111=TRUE,$AA111>0),SUM($CF111*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA111>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR111=FALSE,0,ROUND(SUM($BZ111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR111=FALSE,0,ROUND(SUM($CA111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR111=FALSE,0,ROUND(SUM($CB111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR111=FALSE,0,ROUND(SUM($CC111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR111=FALSE,0,ROUND(SUM($CD111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR111=FALSE,0,ROUND(SUM($CE111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ111*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA111*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB111*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC111*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD111*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE111*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H111/$AD111*$AA111),5),0)","v":0},{"$f":"ROUND(SUM($GF111*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE111=FALSE,$GG111,ROUND(MAX(0,SUM(SUM($FY111:$GD111)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ111=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I111","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK111*Account!$AA$2),SUM($GK111*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D111<=FctrChngDts!$B$14,$E111>FctrChngDts!$B$14),AND($D111<=FctrChngDts!$C$14,$E111>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM111=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP111:$GS111))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO111,$DD111,$GP111:$GS111))","v":0},0,0,{"$f":"IF(AND($X111>0,Tenant!$E111=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX111=FALSE,0,ROUND(SUM($AE111*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA111>0,Tenant!$E111=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ111=FALSE,0,ROUND(SUM($AF111*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO111,$GT111,$GW111,$HB111,$CQ111,$DF111,$DV111,$DX111,$DZ111,$EB111),IF(Account!$Q$2=TRUE,SUM($GO111,$GU111,$GW111,$HB111,$CQ111,$DF111,$DV111,$DX111,$DZ111,$EB111),SUM($GO111,$GT111,$GU111,$GV111,$GW111,$HB111,$CQ111,$DF111,$DV111,$DX111,$DZ111,$EB111)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D111,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,8,FALSE)=TRUE,$HD111<0),0,SUM(SUM(SUM($HD111/$AD111*$HE111)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,8,FALSE)=TRUE,$HD111<0),0,SUM(SUM(SUM($HD111/$AD111*$HF111)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU111,$DJ111,$DR111,$DT111,$DV111,$DX111,$DZ111,$EB111,$ED111,$EF111,$EH111,$EJ111,$FI111,$FK111,$FM111,$FO111,$GN111,$GV111,$GY111,$HA111)/$AD111*$X111*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU111,$DJ111,$DR111,$DT111,$DV111,$DX111,$DZ111,$EB111,$ED111,$EF111,$EH111,$EJ111,$FI111,$FK111,$FM111,$FO111,$GN111,$GV111,$GY111,$HA111)/$AD111*$AA111*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E111),$AD111,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D111,FctrChngDts!$C$17<=$E111),_xlfn.DAYS($D111,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E111),$AD111,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D111,FctrChngDts!$C$19<=$E111),_xlfn.DAYS($D111,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN111*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN111*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO111*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO111*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D111,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU111*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A111,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV111*Account!$AA$2)),5)","v":0}]
[111,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G112),0,IF($F112<=$G112,SUM($G112-$F112),IF($F112>$G112,SUM((Account!$L$2-$F112)+$G112+1))))","v":0},{"$f":"IF(AND($D112>=FctrChngDts!$C$2,$D112<=FctrChngDts!$D$2),$D112,\"\")","v":""},{"$f":"IF($I112=\"\",\"\",IF($E112<=FctrChngDts!$D$2,$E112,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D112<FctrChngDts!$E$2,$E112<FctrChngDts!$E$2),AND($D112>=FctrChngDts!$F$2,$E112>=FctrChngDts!$F$2)),\"\",IF(AND($D112>=FctrChngDts!$E$2,$D112<=FctrChngDts!$F$2),$D112,FctrChngDts!$E$2))","v":""},{"$f":"IF($K112=\"\",\"\",IF(AND($J112=$K112,$E112>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K112=$J112,$E112,IF(AND($E112>=FctrChngDts!$E$2,$E112<=FctrChngDts!$F$2),$E112,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D112<DATE(YEAR(Account!$J$2),6,1),$D112>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I112<FctrChngDts!$A$2,$J112<FctrChngDts!$A$2),AND($I112>=FctrChngDts!$B$2,$J112>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I112<FctrChngDts!$A$2,$J112>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I112>=FctrChngDts!$A$2,$J112<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I112<FctrChngDts!$B$2,$J112>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K112<FctrChngDts!$A$2,$L112<FctrChngDts!$A$2),AND($K112>=FctrChngDts!$B$2,$L112>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K112<FctrChngDts!$A$2,$L112>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K112>=FctrChngDts!$A$2,$L112<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K112<FctrChngDts!$B$2,$L112>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I112=\"\",$J112=0),0,IF(AND($N112=TRUE,$I112<>0),SUM($J112-$I112+1),IF($O112=TRUE,SUM(FctrChngDts!$A$2-$I112),IF($P112=TRUE,0,IF($Q112=TRUE,SUM($J112-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I112=\"\",$J112=0),0,IF($N112=TRUE,0,IF($O112=TRUE,SUM($J112-FctrChngDts!$A$2+1),IF(AND($P112=TRUE,$I112<>0),SUM($J112-$I112+1),IF($Q112=TRUE,SUM(FctrChngDts!$B$2-$I112),0)))))","v":0},0,{"$f":"IF(OR($K112=\"\",$L112=0),0,IF(AND($R112=TRUE,$K112<>0),SUM($L112-$K112+1),IF($S112=TRUE,SUM(FctrChngDts!$A$2-$K112),IF($T112=TRUE,0,IF($U112=TRUE,SUM($L112-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K112=\"\",$L112=0),0,IF($R112=TRUE,0,IF($S112=TRUE,SUM($L112-FctrChngDts!$A$2+1),IF(AND($T112=TRUE,$K112<>0),SUM($L112-$K112+1),IF($U112=TRUE,SUM(FctrChngDts!$B$2-$K112),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A112,Tenant!$A112:$J611,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR112=FALSE,VLOOKUP($AQ112,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ112,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR112=FALSE,VLOOKUP($AQ112,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ112,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR112=FALSE,VLOOKUP($AQ112,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ112,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR112=FALSE,VLOOKUP($AQ112,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ112,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A112,Tenant!$A112:$J611,6,FALSE)","v":0},{"$f":"VLOOKUP($A112,Tenant!$A112:$J611,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG112=FALSE,0,IF($DU112=TRUE,SUM($BS112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS112*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DU112=TRUE,SUM($BT112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT112*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DU112=TRUE,SUM($BU112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU112*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DU112=TRUE,SUM($BV112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DU112=TRUE,SUM($BW112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW112*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG112=FALSE,0,IF($DU112=TRUE,SUM($BX112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX112*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN112=FALSE,0,IF($H112=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP112=FALSE,0,ROUND(SUM($BY112*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR112=FALSE,0,ROUND(SUM($X112*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY112=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X112),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X112)),5)","v":0},{"$f":"SUM(ROUND($CH112:$CM112,2),$CO112,$CQ112,$CS112)","v":0},false,{"$f":"ROUND(IF($CV112=FALSE,0,IF($DY112=TRUE,SUM($BZ112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ112*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV112=FALSE,0,IF($DY112=TRUE,SUM($CA112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA112*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV112=FALSE,0,IF($DY112=TRUE,SUM($CB112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB112*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV112=FALSE,0,IF($DY112=TRUE,SUM($CC112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC112*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV112=FALSE,0,IF($DY112=TRUE,SUM($CD112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD112*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV112=FALSE,0,IF($DY112=TRUE,SUM($CE112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE112*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC112=FALSE,0,IF($H112=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF112*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE112=FALSE,0,ROUND(SUM($CF112*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG112=FALSE,0,ROUND(SUM($AA112*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY112=TRUE,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA112),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA112)),5)","v":0},{"$f":"SUM(ROUND($CW112:$DB112,2),$DD112,$DF112,$DH112)","v":0},0,{"$f":"SUM(SUM($CU112*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ112*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU112*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ112*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL112,IF(VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM112,$DK112))","v":0},0,false,0,false,0,{"$f":"IF(AND($X112>0,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU112=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH112:$CM112,$CS112,$ED112,$EL112,$ET112:$EY112)-SUM($BY112*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH112:$CM112,$CS112,$ED112,$EL112,$EN112:$ES112)-SUM($BY112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X112>0,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW112=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH112:$CM112,$CO112,$CQ112,$CS112,$ED112,$EF112,$EH112,$EJ112,$ET112:$EY112)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH112:$CM112,$CO112,$CQ112,$CS112,$ED112,$EF112,$EH112,$EJ112,ET112:$EX112)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA112>0,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY112=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW112:$DB112,$DH112,$ED112,$FQ112,$FY112:$GD112)-SUM($CF112*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW112:$DB112,$DH112,$ED112,$FQ112,$FS112:$FX112)-SUM($CF112*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA112>0,VLOOKUP($A112,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA112=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW112:$DB112,$DD112,$DF112,$DH112,$FI112,$FK112,$FM112,$FO112,$FY112:$GD112)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW112:$DB112,$DD112,$DF112,$DH112,$FI112,$FK112,$FM112,$FO112,$FY112:$GD112)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X112>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E112<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC112=FALSE,0,ROUND(SUM($AE112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X112>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A112,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE112=FALSE,0,ROUND(SUM($BY112*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X112>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X112>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X112>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG112=FALSE,0,SUM($BY112*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X112>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI112=FALSE,0,SUM($BY112*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X112>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK112=TRUE,$X112>0),SUM($BY112*Account!$T$2),0)","v":0},{"$f":"IF(AND($X112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM112=FALSE,0,ROUND(SUM($BS112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM112=FALSE,0,ROUND(SUM($BT112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM112=FALSE,0,ROUND(SUM($BU112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM112=FALSE,0,ROUND(SUM($BV112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM112=FALSE,0,ROUND(SUM($BW112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM112=FALSE,0,ROUND(SUM($BX112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H112/$AD112*$X112),5),0)","v":0},{"$f":"ROUND(SUM($FA112*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ112=FALSE,$FB112,ROUND(MAX(0,SUM(SUM($ET112:$EY112)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE112=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I112","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF112*Account!$AA$2),SUM($FF112*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA112>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E112<>\"D-CARE\",Tenant!$F112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH112=FALSE,0,ROUND(SUM($AF112*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA112>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A112,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY112=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ112=FALSE,0,ROUND(SUM($CF112*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA112>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA112>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA112>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL112=FALSE,0,SUM($CF112*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA112>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN112=FALSE,0,SUM($CF112*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA112>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP112=TRUE,$AA112>0),SUM($CF112*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA112>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR112=FALSE,0,ROUND(SUM($BZ112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR112=FALSE,0,ROUND(SUM($CA112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR112=FALSE,0,ROUND(SUM($CB112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR112=FALSE,0,ROUND(SUM($CC112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR112=FALSE,0,ROUND(SUM($CD112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR112=FALSE,0,ROUND(SUM($CE112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ112*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA112*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB112*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC112*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD112*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE112*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H112/$AD112*$AA112),5),0)","v":0},{"$f":"ROUND(SUM($GF112*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE112=FALSE,$GG112,ROUND(MAX(0,SUM(SUM($FY112:$GD112)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ112=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I112","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK112*Account!$AA$2),SUM($GK112*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D112<=FctrChngDts!$B$14,$E112>FctrChngDts!$B$14),AND($D112<=FctrChngDts!$C$14,$E112>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM112=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP112:$GS112))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO112,$DD112,$GP112:$GS112))","v":0},0,0,{"$f":"IF(AND($X112>0,Tenant!$E112=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX112=FALSE,0,ROUND(SUM($AE112*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA112>0,Tenant!$E112=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ112=FALSE,0,ROUND(SUM($AF112*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO112,$GT112,$GW112,$HB112,$CQ112,$DF112,$DV112,$DX112,$DZ112,$EB112),IF(Account!$Q$2=TRUE,SUM($GO112,$GU112,$GW112,$HB112,$CQ112,$DF112,$DV112,$DX112,$DZ112,$EB112),SUM($GO112,$GT112,$GU112,$GV112,$GW112,$HB112,$CQ112,$DF112,$DV112,$DX112,$DZ112,$EB112)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D112,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A112,Tenant!$A:$J,8,FALSE)=TRUE,$HD112<0),0,SUM(SUM(SUM($HD112/$AD112*$HE112)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A112,Tenant!$A:$J,8,FALSE)=TRUE,$HD112<0),0,SUM(SUM(SUM($HD112/$AD112*$HF112)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU112,$DJ112,$DR112,$DT112,$DV112,$DX112,$DZ112,$EB112,$ED112,$EF112,$EH112,$EJ112,$FI112,$FK112,$FM112,$FO112,$GN112,$GV112,$GY112,$HA112)/$AD112*$X112*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU112,$DJ112,$DR112,$DT112,$DV112,$DX112,$DZ112,$EB112,$ED112,$EF112,$EH112,$EJ112,$FI112,$FK112,$FM112,$FO112,$GN112,$GV112,$GY112,$HA112)/$AD112*$AA112*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E112),$AD112,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D112,FctrChngDts!$C$17<=$E112),_xlfn.DAYS($D112,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E112),$AD112,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D112,FctrChngDts!$C$19<=$E112),_xlfn.DAYS($D112,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN112*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN112*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO112*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO112*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D112,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A112,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU112*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A112,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV112*Account!$AA$2)),5)","v":0}]
[112,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G113),0,IF($F113<=$G113,SUM($G113-$F113),IF($F113>$G113,SUM((Account!$L$2-$F113)+$G113+1))))","v":0},{"$f":"IF(AND($D113>=FctrChngDts!$C$2,$D113<=FctrChngDts!$D$2),$D113,\"\")","v":""},{"$f":"IF($I113=\"\",\"\",IF($E113<=FctrChngDts!$D$2,$E113,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D113<FctrChngDts!$E$2,$E113<FctrChngDts!$E$2),AND($D113>=FctrChngDts!$F$2,$E113>=FctrChngDts!$F$2)),\"\",IF(AND($D113>=FctrChngDts!$E$2,$D113<=FctrChngDts!$F$2),$D113,FctrChngDts!$E$2))","v":""},{"$f":"IF($K113=\"\",\"\",IF(AND($J113=$K113,$E113>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K113=$J113,$E113,IF(AND($E113>=FctrChngDts!$E$2,$E113<=FctrChngDts!$F$2),$E113,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D113<DATE(YEAR(Account!$J$2),6,1),$D113>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I113<FctrChngDts!$A$2,$J113<FctrChngDts!$A$2),AND($I113>=FctrChngDts!$B$2,$J113>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I113<FctrChngDts!$A$2,$J113>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I113>=FctrChngDts!$A$2,$J113<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I113<FctrChngDts!$B$2,$J113>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K113<FctrChngDts!$A$2,$L113<FctrChngDts!$A$2),AND($K113>=FctrChngDts!$B$2,$L113>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K113<FctrChngDts!$A$2,$L113>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K113>=FctrChngDts!$A$2,$L113<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K113<FctrChngDts!$B$2,$L113>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I113=\"\",$J113=0),0,IF(AND($N113=TRUE,$I113<>0),SUM($J113-$I113+1),IF($O113=TRUE,SUM(FctrChngDts!$A$2-$I113),IF($P113=TRUE,0,IF($Q113=TRUE,SUM($J113-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I113=\"\",$J113=0),0,IF($N113=TRUE,0,IF($O113=TRUE,SUM($J113-FctrChngDts!$A$2+1),IF(AND($P113=TRUE,$I113<>0),SUM($J113-$I113+1),IF($Q113=TRUE,SUM(FctrChngDts!$B$2-$I113),0)))))","v":0},0,{"$f":"IF(OR($K113=\"\",$L113=0),0,IF(AND($R113=TRUE,$K113<>0),SUM($L113-$K113+1),IF($S113=TRUE,SUM(FctrChngDts!$A$2-$K113),IF($T113=TRUE,0,IF($U113=TRUE,SUM($L113-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K113=\"\",$L113=0),0,IF($R113=TRUE,0,IF($S113=TRUE,SUM($L113-FctrChngDts!$A$2+1),IF(AND($T113=TRUE,$K113<>0),SUM($L113-$K113+1),IF($U113=TRUE,SUM(FctrChngDts!$B$2-$K113),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A113,Tenant!$A113:$J612,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR113=FALSE,VLOOKUP($AQ113,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ113,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR113=FALSE,VLOOKUP($AQ113,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ113,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR113=FALSE,VLOOKUP($AQ113,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ113,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR113=FALSE,VLOOKUP($AQ113,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ113,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A113,Tenant!$A113:$J612,6,FALSE)","v":0},{"$f":"VLOOKUP($A113,Tenant!$A113:$J612,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG113=FALSE,0,IF($DU113=TRUE,SUM($BS113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS113*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DU113=TRUE,SUM($BT113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT113*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DU113=TRUE,SUM($BU113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU113*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DU113=TRUE,SUM($BV113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DU113=TRUE,SUM($BW113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW113*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG113=FALSE,0,IF($DU113=TRUE,SUM($BX113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX113*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN113=FALSE,0,IF($H113=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP113=FALSE,0,ROUND(SUM($BY113*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR113=FALSE,0,ROUND(SUM($X113*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY113=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X113),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X113)),5)","v":0},{"$f":"SUM(ROUND($CH113:$CM113,2),$CO113,$CQ113,$CS113)","v":0},false,{"$f":"ROUND(IF($CV113=FALSE,0,IF($DY113=TRUE,SUM($BZ113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ113*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV113=FALSE,0,IF($DY113=TRUE,SUM($CA113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA113*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV113=FALSE,0,IF($DY113=TRUE,SUM($CB113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB113*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV113=FALSE,0,IF($DY113=TRUE,SUM($CC113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC113*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV113=FALSE,0,IF($DY113=TRUE,SUM($CD113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD113*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV113=FALSE,0,IF($DY113=TRUE,SUM($CE113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE113*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC113=FALSE,0,IF($H113=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF113*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE113=FALSE,0,ROUND(SUM($CF113*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG113=FALSE,0,ROUND(SUM($AA113*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY113=TRUE,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA113),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA113)),5)","v":0},{"$f":"SUM(ROUND($CW113:$DB113,2),$DD113,$DF113,$DH113)","v":0},0,{"$f":"SUM(SUM($CU113*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ113*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU113*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ113*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL113,IF(VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM113,$DK113))","v":0},0,false,0,false,0,{"$f":"IF(AND($X113>0,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU113=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH113:$CM113,$CS113,$ED113,$EL113,$ET113:$EY113)-SUM($BY113*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH113:$CM113,$CS113,$ED113,$EL113,$EN113:$ES113)-SUM($BY113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X113>0,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW113=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH113:$CM113,$CO113,$CQ113,$CS113,$ED113,$EF113,$EH113,$EJ113,$ET113:$EY113)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH113:$CM113,$CO113,$CQ113,$CS113,$ED113,$EF113,$EH113,$EJ113,ET113:$EX113)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA113>0,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY113=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW113:$DB113,$DH113,$ED113,$FQ113,$FY113:$GD113)-SUM($CF113*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW113:$DB113,$DH113,$ED113,$FQ113,$FS113:$FX113)-SUM($CF113*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA113>0,VLOOKUP($A113,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA113=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW113:$DB113,$DD113,$DF113,$DH113,$FI113,$FK113,$FM113,$FO113,$FY113:$GD113)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW113:$DB113,$DD113,$DF113,$DH113,$FI113,$FK113,$FM113,$FO113,$FY113:$GD113)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X113>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E113<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC113=FALSE,0,ROUND(SUM($AE113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X113>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A113,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE113=FALSE,0,ROUND(SUM($BY113*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X113>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X113>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X113>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG113=FALSE,0,SUM($BY113*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X113>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI113=FALSE,0,SUM($BY113*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X113>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK113=TRUE,$X113>0),SUM($BY113*Account!$T$2),0)","v":0},{"$f":"IF(AND($X113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM113=FALSE,0,ROUND(SUM($BS113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM113=FALSE,0,ROUND(SUM($BT113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM113=FALSE,0,ROUND(SUM($BU113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM113=FALSE,0,ROUND(SUM($BV113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM113=FALSE,0,ROUND(SUM($BW113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM113=FALSE,0,ROUND(SUM($BX113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H113/$AD113*$X113),5),0)","v":0},{"$f":"ROUND(SUM($FA113*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ113=FALSE,$FB113,ROUND(MAX(0,SUM(SUM($ET113:$EY113)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE113=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I113","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF113*Account!$AA$2),SUM($FF113*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA113>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E113<>\"D-CARE\",Tenant!$F113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH113=FALSE,0,ROUND(SUM($AF113*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA113>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A113,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY113=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ113=FALSE,0,ROUND(SUM($CF113*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA113>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA113>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA113>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL113=FALSE,0,SUM($CF113*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA113>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN113=FALSE,0,SUM($CF113*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA113>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP113=TRUE,$AA113>0),SUM($CF113*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA113>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR113=FALSE,0,ROUND(SUM($BZ113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR113=FALSE,0,ROUND(SUM($CA113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR113=FALSE,0,ROUND(SUM($CB113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR113=FALSE,0,ROUND(SUM($CC113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR113=FALSE,0,ROUND(SUM($CD113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR113=FALSE,0,ROUND(SUM($CE113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ113*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA113*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB113*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC113*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD113*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE113*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H113/$AD113*$AA113),5),0)","v":0},{"$f":"ROUND(SUM($GF113*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE113=FALSE,$GG113,ROUND(MAX(0,SUM(SUM($FY113:$GD113)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ113=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I113","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK113*Account!$AA$2),SUM($GK113*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D113<=FctrChngDts!$B$14,$E113>FctrChngDts!$B$14),AND($D113<=FctrChngDts!$C$14,$E113>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM113=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP113:$GS113))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO113,$DD113,$GP113:$GS113))","v":0},0,0,{"$f":"IF(AND($X113>0,Tenant!$E113=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX113=FALSE,0,ROUND(SUM($AE113*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA113>0,Tenant!$E113=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ113=FALSE,0,ROUND(SUM($AF113*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO113,$GT113,$GW113,$HB113,$CQ113,$DF113,$DV113,$DX113,$DZ113,$EB113),IF(Account!$Q$2=TRUE,SUM($GO113,$GU113,$GW113,$HB113,$CQ113,$DF113,$DV113,$DX113,$DZ113,$EB113),SUM($GO113,$GT113,$GU113,$GV113,$GW113,$HB113,$CQ113,$DF113,$DV113,$DX113,$DZ113,$EB113)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D113,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A113,Tenant!$A:$J,8,FALSE)=TRUE,$HD113<0),0,SUM(SUM(SUM($HD113/$AD113*$HE113)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A113,Tenant!$A:$J,8,FALSE)=TRUE,$HD113<0),0,SUM(SUM(SUM($HD113/$AD113*$HF113)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU113,$DJ113,$DR113,$DT113,$DV113,$DX113,$DZ113,$EB113,$ED113,$EF113,$EH113,$EJ113,$FI113,$FK113,$FM113,$FO113,$GN113,$GV113,$GY113,$HA113)/$AD113*$X113*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU113,$DJ113,$DR113,$DT113,$DV113,$DX113,$DZ113,$EB113,$ED113,$EF113,$EH113,$EJ113,$FI113,$FK113,$FM113,$FO113,$GN113,$GV113,$GY113,$HA113)/$AD113*$AA113*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E113),$AD113,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D113,FctrChngDts!$C$17<=$E113),_xlfn.DAYS($D113,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E113),$AD113,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D113,FctrChngDts!$C$19<=$E113),_xlfn.DAYS($D113,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN113*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN113*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO113*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO113*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D113,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A113,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU113*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A113,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV113*Account!$AA$2)),5)","v":0}]
[113,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G114),0,IF($F114<=$G114,SUM($G114-$F114),IF($F114>$G114,SUM((Account!$L$2-$F114)+$G114+1))))","v":0},{"$f":"IF(AND($D114>=FctrChngDts!$C$2,$D114<=FctrChngDts!$D$2),$D114,\"\")","v":""},{"$f":"IF($I114=\"\",\"\",IF($E114<=FctrChngDts!$D$2,$E114,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D114<FctrChngDts!$E$2,$E114<FctrChngDts!$E$2),AND($D114>=FctrChngDts!$F$2,$E114>=FctrChngDts!$F$2)),\"\",IF(AND($D114>=FctrChngDts!$E$2,$D114<=FctrChngDts!$F$2),$D114,FctrChngDts!$E$2))","v":""},{"$f":"IF($K114=\"\",\"\",IF(AND($J114=$K114,$E114>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K114=$J114,$E114,IF(AND($E114>=FctrChngDts!$E$2,$E114<=FctrChngDts!$F$2),$E114,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D114<DATE(YEAR(Account!$J$2),6,1),$D114>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I114<FctrChngDts!$A$2,$J114<FctrChngDts!$A$2),AND($I114>=FctrChngDts!$B$2,$J114>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I114<FctrChngDts!$A$2,$J114>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I114>=FctrChngDts!$A$2,$J114<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I114<FctrChngDts!$B$2,$J114>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K114<FctrChngDts!$A$2,$L114<FctrChngDts!$A$2),AND($K114>=FctrChngDts!$B$2,$L114>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K114<FctrChngDts!$A$2,$L114>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K114>=FctrChngDts!$A$2,$L114<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K114<FctrChngDts!$B$2,$L114>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I114=\"\",$J114=0),0,IF(AND($N114=TRUE,$I114<>0),SUM($J114-$I114+1),IF($O114=TRUE,SUM(FctrChngDts!$A$2-$I114),IF($P114=TRUE,0,IF($Q114=TRUE,SUM($J114-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I114=\"\",$J114=0),0,IF($N114=TRUE,0,IF($O114=TRUE,SUM($J114-FctrChngDts!$A$2+1),IF(AND($P114=TRUE,$I114<>0),SUM($J114-$I114+1),IF($Q114=TRUE,SUM(FctrChngDts!$B$2-$I114),0)))))","v":0},0,{"$f":"IF(OR($K114=\"\",$L114=0),0,IF(AND($R114=TRUE,$K114<>0),SUM($L114-$K114+1),IF($S114=TRUE,SUM(FctrChngDts!$A$2-$K114),IF($T114=TRUE,0,IF($U114=TRUE,SUM($L114-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K114=\"\",$L114=0),0,IF($R114=TRUE,0,IF($S114=TRUE,SUM($L114-FctrChngDts!$A$2+1),IF(AND($T114=TRUE,$K114<>0),SUM($L114-$K114+1),IF($U114=TRUE,SUM(FctrChngDts!$B$2-$K114),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A114,Tenant!$A114:$J613,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR114=FALSE,VLOOKUP($AQ114,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ114,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR114=FALSE,VLOOKUP($AQ114,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ114,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR114=FALSE,VLOOKUP($AQ114,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ114,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR114=FALSE,VLOOKUP($AQ114,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ114,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A114,Tenant!$A114:$J613,6,FALSE)","v":0},{"$f":"VLOOKUP($A114,Tenant!$A114:$J613,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG114=FALSE,0,IF($DU114=TRUE,SUM($BS114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS114*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DU114=TRUE,SUM($BT114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT114*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DU114=TRUE,SUM($BU114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU114*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DU114=TRUE,SUM($BV114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DU114=TRUE,SUM($BW114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW114*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG114=FALSE,0,IF($DU114=TRUE,SUM($BX114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX114*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN114=FALSE,0,IF($H114=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP114=FALSE,0,ROUND(SUM($BY114*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR114=FALSE,0,ROUND(SUM($X114*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY114=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X114),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X114)),5)","v":0},{"$f":"SUM(ROUND($CH114:$CM114,2),$CO114,$CQ114,$CS114)","v":0},false,{"$f":"ROUND(IF($CV114=FALSE,0,IF($DY114=TRUE,SUM($BZ114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ114*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV114=FALSE,0,IF($DY114=TRUE,SUM($CA114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA114*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV114=FALSE,0,IF($DY114=TRUE,SUM($CB114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB114*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV114=FALSE,0,IF($DY114=TRUE,SUM($CC114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC114*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV114=FALSE,0,IF($DY114=TRUE,SUM($CD114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD114*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV114=FALSE,0,IF($DY114=TRUE,SUM($CE114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE114*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC114=FALSE,0,IF($H114=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF114*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE114=FALSE,0,ROUND(SUM($CF114*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG114=FALSE,0,ROUND(SUM($AA114*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY114=TRUE,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA114),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA114)),5)","v":0},{"$f":"SUM(ROUND($CW114:$DB114,2),$DD114,$DF114,$DH114)","v":0},0,{"$f":"SUM(SUM($CU114*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ114*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU114*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ114*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL114,IF(VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM114,$DK114))","v":0},0,false,0,false,0,{"$f":"IF(AND($X114>0,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU114=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH114:$CM114,$CS114,$ED114,$EL114,$ET114:$EY114)-SUM($BY114*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH114:$CM114,$CS114,$ED114,$EL114,$EN114:$ES114)-SUM($BY114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X114>0,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW114=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH114:$CM114,$CO114,$CQ114,$CS114,$ED114,$EF114,$EH114,$EJ114,$ET114:$EY114)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH114:$CM114,$CO114,$CQ114,$CS114,$ED114,$EF114,$EH114,$EJ114,ET114:$EX114)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA114>0,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY114=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW114:$DB114,$DH114,$ED114,$FQ114,$FY114:$GD114)-SUM($CF114*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW114:$DB114,$DH114,$ED114,$FQ114,$FS114:$FX114)-SUM($CF114*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA114>0,VLOOKUP($A114,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA114=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW114:$DB114,$DD114,$DF114,$DH114,$FI114,$FK114,$FM114,$FO114,$FY114:$GD114)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW114:$DB114,$DD114,$DF114,$DH114,$FI114,$FK114,$FM114,$FO114,$FY114:$GD114)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X114>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E114<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC114=FALSE,0,ROUND(SUM($AE114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X114>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A114,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE114=FALSE,0,ROUND(SUM($BY114*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X114>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X114>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X114>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG114=FALSE,0,SUM($BY114*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X114>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI114=FALSE,0,SUM($BY114*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X114>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK114=TRUE,$X114>0),SUM($BY114*Account!$T$2),0)","v":0},{"$f":"IF(AND($X114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM114=FALSE,0,ROUND(SUM($BS114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM114=FALSE,0,ROUND(SUM($BT114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM114=FALSE,0,ROUND(SUM($BU114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM114=FALSE,0,ROUND(SUM($BV114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM114=FALSE,0,ROUND(SUM($BW114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM114=FALSE,0,ROUND(SUM($BX114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H114/$AD114*$X114),5),0)","v":0},{"$f":"ROUND(SUM($FA114*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ114=FALSE,$FB114,ROUND(MAX(0,SUM(SUM($ET114:$EY114)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE114=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I114","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF114*Account!$AA$2),SUM($FF114*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA114>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E114<>\"D-CARE\",Tenant!$F114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH114=FALSE,0,ROUND(SUM($AF114*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA114>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A114,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY114=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ114=FALSE,0,ROUND(SUM($CF114*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA114>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA114>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA114>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL114=FALSE,0,SUM($CF114*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA114>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN114=FALSE,0,SUM($CF114*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA114>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP114=TRUE,$AA114>0),SUM($CF114*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA114>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR114=FALSE,0,ROUND(SUM($BZ114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR114=FALSE,0,ROUND(SUM($CA114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR114=FALSE,0,ROUND(SUM($CB114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR114=FALSE,0,ROUND(SUM($CC114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR114=FALSE,0,ROUND(SUM($CD114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR114=FALSE,0,ROUND(SUM($CE114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ114*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA114*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB114*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC114*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD114*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE114*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H114/$AD114*$AA114),5),0)","v":0},{"$f":"ROUND(SUM($GF114*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE114=FALSE,$GG114,ROUND(MAX(0,SUM(SUM($FY114:$GD114)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ114=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I114","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK114*Account!$AA$2),SUM($GK114*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D114<=FctrChngDts!$B$14,$E114>FctrChngDts!$B$14),AND($D114<=FctrChngDts!$C$14,$E114>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM114=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP114:$GS114))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO114,$DD114,$GP114:$GS114))","v":0},0,0,{"$f":"IF(AND($X114>0,Tenant!$E114=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX114=FALSE,0,ROUND(SUM($AE114*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA114>0,Tenant!$E114=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ114=FALSE,0,ROUND(SUM($AF114*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO114,$GT114,$GW114,$HB114,$CQ114,$DF114,$DV114,$DX114,$DZ114,$EB114),IF(Account!$Q$2=TRUE,SUM($GO114,$GU114,$GW114,$HB114,$CQ114,$DF114,$DV114,$DX114,$DZ114,$EB114),SUM($GO114,$GT114,$GU114,$GV114,$GW114,$HB114,$CQ114,$DF114,$DV114,$DX114,$DZ114,$EB114)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D114,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A114,Tenant!$A:$J,8,FALSE)=TRUE,$HD114<0),0,SUM(SUM(SUM($HD114/$AD114*$HE114)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A114,Tenant!$A:$J,8,FALSE)=TRUE,$HD114<0),0,SUM(SUM(SUM($HD114/$AD114*$HF114)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU114,$DJ114,$DR114,$DT114,$DV114,$DX114,$DZ114,$EB114,$ED114,$EF114,$EH114,$EJ114,$FI114,$FK114,$FM114,$FO114,$GN114,$GV114,$GY114,$HA114)/$AD114*$X114*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU114,$DJ114,$DR114,$DT114,$DV114,$DX114,$DZ114,$EB114,$ED114,$EF114,$EH114,$EJ114,$FI114,$FK114,$FM114,$FO114,$GN114,$GV114,$GY114,$HA114)/$AD114*$AA114*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E114),$AD114,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D114,FctrChngDts!$C$17<=$E114),_xlfn.DAYS($D114,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E114),$AD114,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D114,FctrChngDts!$C$19<=$E114),_xlfn.DAYS($D114,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN114*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN114*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO114*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO114*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D114,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A114,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU114*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A114,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV114*Account!$AA$2)),5)","v":0}]
[114,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G115),0,IF($F115<=$G115,SUM($G115-$F115),IF($F115>$G115,SUM((Account!$L$2-$F115)+$G115+1))))","v":0},{"$f":"IF(AND($D115>=FctrChngDts!$C$2,$D115<=FctrChngDts!$D$2),$D115,\"\")","v":""},{"$f":"IF($I115=\"\",\"\",IF($E115<=FctrChngDts!$D$2,$E115,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D115<FctrChngDts!$E$2,$E115<FctrChngDts!$E$2),AND($D115>=FctrChngDts!$F$2,$E115>=FctrChngDts!$F$2)),\"\",IF(AND($D115>=FctrChngDts!$E$2,$D115<=FctrChngDts!$F$2),$D115,FctrChngDts!$E$2))","v":""},{"$f":"IF($K115=\"\",\"\",IF(AND($J115=$K115,$E115>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K115=$J115,$E115,IF(AND($E115>=FctrChngDts!$E$2,$E115<=FctrChngDts!$F$2),$E115,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D115<DATE(YEAR(Account!$J$2),6,1),$D115>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I115<FctrChngDts!$A$2,$J115<FctrChngDts!$A$2),AND($I115>=FctrChngDts!$B$2,$J115>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I115<FctrChngDts!$A$2,$J115>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I115>=FctrChngDts!$A$2,$J115<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I115<FctrChngDts!$B$2,$J115>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K115<FctrChngDts!$A$2,$L115<FctrChngDts!$A$2),AND($K115>=FctrChngDts!$B$2,$L115>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K115<FctrChngDts!$A$2,$L115>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K115>=FctrChngDts!$A$2,$L115<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K115<FctrChngDts!$B$2,$L115>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I115=\"\",$J115=0),0,IF(AND($N115=TRUE,$I115<>0),SUM($J115-$I115+1),IF($O115=TRUE,SUM(FctrChngDts!$A$2-$I115),IF($P115=TRUE,0,IF($Q115=TRUE,SUM($J115-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I115=\"\",$J115=0),0,IF($N115=TRUE,0,IF($O115=TRUE,SUM($J115-FctrChngDts!$A$2+1),IF(AND($P115=TRUE,$I115<>0),SUM($J115-$I115+1),IF($Q115=TRUE,SUM(FctrChngDts!$B$2-$I115),0)))))","v":0},0,{"$f":"IF(OR($K115=\"\",$L115=0),0,IF(AND($R115=TRUE,$K115<>0),SUM($L115-$K115+1),IF($S115=TRUE,SUM(FctrChngDts!$A$2-$K115),IF($T115=TRUE,0,IF($U115=TRUE,SUM($L115-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K115=\"\",$L115=0),0,IF($R115=TRUE,0,IF($S115=TRUE,SUM($L115-FctrChngDts!$A$2+1),IF(AND($T115=TRUE,$K115<>0),SUM($L115-$K115+1),IF($U115=TRUE,SUM(FctrChngDts!$B$2-$K115),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A115,Tenant!$A115:$J614,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR115=FALSE,VLOOKUP($AQ115,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ115,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR115=FALSE,VLOOKUP($AQ115,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ115,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR115=FALSE,VLOOKUP($AQ115,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ115,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR115=FALSE,VLOOKUP($AQ115,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ115,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A115,Tenant!$A115:$J614,6,FALSE)","v":0},{"$f":"VLOOKUP($A115,Tenant!$A115:$J614,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG115=FALSE,0,IF($DU115=TRUE,SUM($BS115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS115*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DU115=TRUE,SUM($BT115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT115*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DU115=TRUE,SUM($BU115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU115*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DU115=TRUE,SUM($BV115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DU115=TRUE,SUM($BW115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW115*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG115=FALSE,0,IF($DU115=TRUE,SUM($BX115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX115*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN115=FALSE,0,IF($H115=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP115=FALSE,0,ROUND(SUM($BY115*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR115=FALSE,0,ROUND(SUM($X115*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY115=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X115),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X115)),5)","v":0},{"$f":"SUM(ROUND($CH115:$CM115,2),$CO115,$CQ115,$CS115)","v":0},false,{"$f":"ROUND(IF($CV115=FALSE,0,IF($DY115=TRUE,SUM($BZ115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ115*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV115=FALSE,0,IF($DY115=TRUE,SUM($CA115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA115*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV115=FALSE,0,IF($DY115=TRUE,SUM($CB115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB115*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV115=FALSE,0,IF($DY115=TRUE,SUM($CC115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC115*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV115=FALSE,0,IF($DY115=TRUE,SUM($CD115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD115*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV115=FALSE,0,IF($DY115=TRUE,SUM($CE115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE115*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC115=FALSE,0,IF($H115=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF115*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE115=FALSE,0,ROUND(SUM($CF115*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG115=FALSE,0,ROUND(SUM($AA115*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY115=TRUE,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA115),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA115)),5)","v":0},{"$f":"SUM(ROUND($CW115:$DB115,2),$DD115,$DF115,$DH115)","v":0},0,{"$f":"SUM(SUM($CU115*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ115*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU115*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ115*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL115,IF(VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM115,$DK115))","v":0},0,false,0,false,0,{"$f":"IF(AND($X115>0,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU115=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH115:$CM115,$CS115,$ED115,$EL115,$ET115:$EY115)-SUM($BY115*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH115:$CM115,$CS115,$ED115,$EL115,$EN115:$ES115)-SUM($BY115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X115>0,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW115=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH115:$CM115,$CO115,$CQ115,$CS115,$ED115,$EF115,$EH115,$EJ115,$ET115:$EY115)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH115:$CM115,$CO115,$CQ115,$CS115,$ED115,$EF115,$EH115,$EJ115,ET115:$EX115)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA115>0,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY115=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW115:$DB115,$DH115,$ED115,$FQ115,$FY115:$GD115)-SUM($CF115*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW115:$DB115,$DH115,$ED115,$FQ115,$FS115:$FX115)-SUM($CF115*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA115>0,VLOOKUP($A115,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA115=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW115:$DB115,$DD115,$DF115,$DH115,$FI115,$FK115,$FM115,$FO115,$FY115:$GD115)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW115:$DB115,$DD115,$DF115,$DH115,$FI115,$FK115,$FM115,$FO115,$FY115:$GD115)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X115>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E115<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC115=FALSE,0,ROUND(SUM($AE115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X115>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A115,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE115=FALSE,0,ROUND(SUM($BY115*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X115>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X115>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X115>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG115=FALSE,0,SUM($BY115*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X115>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI115=FALSE,0,SUM($BY115*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X115>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK115=TRUE,$X115>0),SUM($BY115*Account!$T$2),0)","v":0},{"$f":"IF(AND($X115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM115=FALSE,0,ROUND(SUM($BS115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM115=FALSE,0,ROUND(SUM($BT115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM115=FALSE,0,ROUND(SUM($BU115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM115=FALSE,0,ROUND(SUM($BV115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM115=FALSE,0,ROUND(SUM($BW115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM115=FALSE,0,ROUND(SUM($BX115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H115/$AD115*$X115),5),0)","v":0},{"$f":"ROUND(SUM($FA115*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ115=FALSE,$FB115,ROUND(MAX(0,SUM(SUM($ET115:$EY115)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE115=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I115","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF115*Account!$AA$2),SUM($FF115*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA115>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E115<>\"D-CARE\",Tenant!$F115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH115=FALSE,0,ROUND(SUM($AF115*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA115>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A115,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY115=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ115=FALSE,0,ROUND(SUM($CF115*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA115>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA115>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA115>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL115=FALSE,0,SUM($CF115*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA115>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN115=FALSE,0,SUM($CF115*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA115>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP115=TRUE,$AA115>0),SUM($CF115*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA115>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR115=FALSE,0,ROUND(SUM($BZ115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR115=FALSE,0,ROUND(SUM($CA115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR115=FALSE,0,ROUND(SUM($CB115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR115=FALSE,0,ROUND(SUM($CC115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR115=FALSE,0,ROUND(SUM($CD115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR115=FALSE,0,ROUND(SUM($CE115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ115*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA115*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB115*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC115*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD115*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE115*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H115/$AD115*$AA115),5),0)","v":0},{"$f":"ROUND(SUM($GF115*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE115=FALSE,$GG115,ROUND(MAX(0,SUM(SUM($FY115:$GD115)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ115=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I115","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK115*Account!$AA$2),SUM($GK115*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D115<=FctrChngDts!$B$14,$E115>FctrChngDts!$B$14),AND($D115<=FctrChngDts!$C$14,$E115>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM115=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP115:$GS115))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO115,$DD115,$GP115:$GS115))","v":0},0,0,{"$f":"IF(AND($X115>0,Tenant!$E115=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX115=FALSE,0,ROUND(SUM($AE115*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA115>0,Tenant!$E115=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ115=FALSE,0,ROUND(SUM($AF115*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO115,$GT115,$GW115,$HB115,$CQ115,$DF115,$DV115,$DX115,$DZ115,$EB115),IF(Account!$Q$2=TRUE,SUM($GO115,$GU115,$GW115,$HB115,$CQ115,$DF115,$DV115,$DX115,$DZ115,$EB115),SUM($GO115,$GT115,$GU115,$GV115,$GW115,$HB115,$CQ115,$DF115,$DV115,$DX115,$DZ115,$EB115)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D115,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A115,Tenant!$A:$J,8,FALSE)=TRUE,$HD115<0),0,SUM(SUM(SUM($HD115/$AD115*$HE115)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A115,Tenant!$A:$J,8,FALSE)=TRUE,$HD115<0),0,SUM(SUM(SUM($HD115/$AD115*$HF115)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU115,$DJ115,$DR115,$DT115,$DV115,$DX115,$DZ115,$EB115,$ED115,$EF115,$EH115,$EJ115,$FI115,$FK115,$FM115,$FO115,$GN115,$GV115,$GY115,$HA115)/$AD115*$X115*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU115,$DJ115,$DR115,$DT115,$DV115,$DX115,$DZ115,$EB115,$ED115,$EF115,$EH115,$EJ115,$FI115,$FK115,$FM115,$FO115,$GN115,$GV115,$GY115,$HA115)/$AD115*$AA115*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E115),$AD115,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D115,FctrChngDts!$C$17<=$E115),_xlfn.DAYS($D115,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E115),$AD115,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D115,FctrChngDts!$C$19<=$E115),_xlfn.DAYS($D115,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN115*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN115*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO115*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO115*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D115,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A115,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU115*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A115,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV115*Account!$AA$2)),5)","v":0}]
[115,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G116),0,IF($F116<=$G116,SUM($G116-$F116),IF($F116>$G116,SUM((Account!$L$2-$F116)+$G116+1))))","v":0},{"$f":"IF(AND($D116>=FctrChngDts!$C$2,$D116<=FctrChngDts!$D$2),$D116,\"\")","v":""},{"$f":"IF($I116=\"\",\"\",IF($E116<=FctrChngDts!$D$2,$E116,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D116<FctrChngDts!$E$2,$E116<FctrChngDts!$E$2),AND($D116>=FctrChngDts!$F$2,$E116>=FctrChngDts!$F$2)),\"\",IF(AND($D116>=FctrChngDts!$E$2,$D116<=FctrChngDts!$F$2),$D116,FctrChngDts!$E$2))","v":""},{"$f":"IF($K116=\"\",\"\",IF(AND($J116=$K116,$E116>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K116=$J116,$E116,IF(AND($E116>=FctrChngDts!$E$2,$E116<=FctrChngDts!$F$2),$E116,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D116<DATE(YEAR(Account!$J$2),6,1),$D116>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I116<FctrChngDts!$A$2,$J116<FctrChngDts!$A$2),AND($I116>=FctrChngDts!$B$2,$J116>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I116<FctrChngDts!$A$2,$J116>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I116>=FctrChngDts!$A$2,$J116<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I116<FctrChngDts!$B$2,$J116>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K116<FctrChngDts!$A$2,$L116<FctrChngDts!$A$2),AND($K116>=FctrChngDts!$B$2,$L116>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K116<FctrChngDts!$A$2,$L116>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K116>=FctrChngDts!$A$2,$L116<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K116<FctrChngDts!$B$2,$L116>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I116=\"\",$J116=0),0,IF(AND($N116=TRUE,$I116<>0),SUM($J116-$I116+1),IF($O116=TRUE,SUM(FctrChngDts!$A$2-$I116),IF($P116=TRUE,0,IF($Q116=TRUE,SUM($J116-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I116=\"\",$J116=0),0,IF($N116=TRUE,0,IF($O116=TRUE,SUM($J116-FctrChngDts!$A$2+1),IF(AND($P116=TRUE,$I116<>0),SUM($J116-$I116+1),IF($Q116=TRUE,SUM(FctrChngDts!$B$2-$I116),0)))))","v":0},0,{"$f":"IF(OR($K116=\"\",$L116=0),0,IF(AND($R116=TRUE,$K116<>0),SUM($L116-$K116+1),IF($S116=TRUE,SUM(FctrChngDts!$A$2-$K116),IF($T116=TRUE,0,IF($U116=TRUE,SUM($L116-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K116=\"\",$L116=0),0,IF($R116=TRUE,0,IF($S116=TRUE,SUM($L116-FctrChngDts!$A$2+1),IF(AND($T116=TRUE,$K116<>0),SUM($L116-$K116+1),IF($U116=TRUE,SUM(FctrChngDts!$B$2-$K116),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A116,Tenant!$A116:$J615,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR116=FALSE,VLOOKUP($AQ116,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ116,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR116=FALSE,VLOOKUP($AQ116,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ116,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR116=FALSE,VLOOKUP($AQ116,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ116,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR116=FALSE,VLOOKUP($AQ116,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ116,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A116,Tenant!$A116:$J615,6,FALSE)","v":0},{"$f":"VLOOKUP($A116,Tenant!$A116:$J615,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG116=FALSE,0,IF($DU116=TRUE,SUM($BS116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS116*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DU116=TRUE,SUM($BT116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT116*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DU116=TRUE,SUM($BU116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU116*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DU116=TRUE,SUM($BV116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DU116=TRUE,SUM($BW116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW116*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG116=FALSE,0,IF($DU116=TRUE,SUM($BX116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX116*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN116=FALSE,0,IF($H116=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP116=FALSE,0,ROUND(SUM($BY116*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR116=FALSE,0,ROUND(SUM($X116*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY116=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X116),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X116)),5)","v":0},{"$f":"SUM(ROUND($CH116:$CM116,2),$CO116,$CQ116,$CS116)","v":0},false,{"$f":"ROUND(IF($CV116=FALSE,0,IF($DY116=TRUE,SUM($BZ116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ116*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV116=FALSE,0,IF($DY116=TRUE,SUM($CA116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA116*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV116=FALSE,0,IF($DY116=TRUE,SUM($CB116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB116*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV116=FALSE,0,IF($DY116=TRUE,SUM($CC116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV116=FALSE,0,IF($DY116=TRUE,SUM($CD116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD116*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV116=FALSE,0,IF($DY116=TRUE,SUM($CE116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE116*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC116=FALSE,0,IF($H116=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE116=FALSE,0,ROUND(SUM($CF116*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG116=FALSE,0,ROUND(SUM($AA116*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY116=TRUE,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA116),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA116)),5)","v":0},{"$f":"SUM(ROUND($CW116:$DB116,2),$DD116,$DF116,$DH116)","v":0},0,{"$f":"SUM(SUM($CU116*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ116*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU116*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ116*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL116,IF(VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM116,$DK116))","v":0},0,false,0,false,0,{"$f":"IF(AND($X116>0,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU116=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH116:$CM116,$CS116,$ED116,$EL116,$ET116:$EY116)-SUM($BY116*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH116:$CM116,$CS116,$ED116,$EL116,$EN116:$ES116)-SUM($BY116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X116>0,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW116=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH116:$CM116,$CO116,$CQ116,$CS116,$ED116,$EF116,$EH116,$EJ116,$ET116:$EY116)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH116:$CM116,$CO116,$CQ116,$CS116,$ED116,$EF116,$EH116,$EJ116,ET116:$EX116)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA116>0,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY116=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW116:$DB116,$DH116,$ED116,$FQ116,$FY116:$GD116)-SUM($CF116*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW116:$DB116,$DH116,$ED116,$FQ116,$FS116:$FX116)-SUM($CF116*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA116>0,VLOOKUP($A116,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA116=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW116:$DB116,$DD116,$DF116,$DH116,$FI116,$FK116,$FM116,$FO116,$FY116:$GD116)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW116:$DB116,$DD116,$DF116,$DH116,$FI116,$FK116,$FM116,$FO116,$FY116:$GD116)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E116<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC116=FALSE,0,ROUND(SUM($AE116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X116>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE116=FALSE,0,ROUND(SUM($BY116*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG116=FALSE,0,SUM($BY116*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X116>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI116=FALSE,0,SUM($BY116*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X116>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK116=TRUE,$X116>0),SUM($BY116*Account!$T$2),0)","v":0},{"$f":"IF(AND($X116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM116=FALSE,0,ROUND(SUM($BS116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM116=FALSE,0,ROUND(SUM($BT116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM116=FALSE,0,ROUND(SUM($BU116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM116=FALSE,0,ROUND(SUM($BV116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM116=FALSE,0,ROUND(SUM($BW116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM116=FALSE,0,ROUND(SUM($BX116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H116/$AD116*$X116),5),0)","v":0},{"$f":"ROUND(SUM($FA116*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ116=FALSE,$FB116,ROUND(MAX(0,SUM(SUM($ET116:$EY116)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE116=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I116","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF116*Account!$AA$2),SUM($FF116*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E116<>\"D-CARE\",Tenant!$F116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH116=FALSE,0,ROUND(SUM($AF116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA116>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A116,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY116=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ116=FALSE,0,ROUND(SUM($CF116*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA116>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA116>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL116=FALSE,0,SUM($CF116*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA116>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN116=FALSE,0,SUM($CF116*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA116>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP116=TRUE,$AA116>0),SUM($CF116*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA116>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR116=FALSE,0,ROUND(SUM($BZ116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR116=FALSE,0,ROUND(SUM($CA116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR116=FALSE,0,ROUND(SUM($CB116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR116=FALSE,0,ROUND(SUM($CC116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR116=FALSE,0,ROUND(SUM($CD116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR116=FALSE,0,ROUND(SUM($CE116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ116*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA116*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB116*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC116*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD116*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE116*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H116/$AD116*$AA116),5),0)","v":0},{"$f":"ROUND(SUM($GF116*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE116=FALSE,$GG116,ROUND(MAX(0,SUM(SUM($FY116:$GD116)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ116=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I116","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK116*Account!$AA$2),SUM($GK116*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D116<=FctrChngDts!$B$14,$E116>FctrChngDts!$B$14),AND($D116<=FctrChngDts!$C$14,$E116>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM116=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP116:$GS116))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO116,$DD116,$GP116:$GS116))","v":0},0,0,{"$f":"IF(AND($X116>0,Tenant!$E116=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX116=FALSE,0,ROUND(SUM($AE116*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA116>0,Tenant!$E116=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ116=FALSE,0,ROUND(SUM($AF116*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO116,$GT116,$GW116,$HB116,$CQ116,$DF116,$DV116,$DX116,$DZ116,$EB116),IF(Account!$Q$2=TRUE,SUM($GO116,$GU116,$GW116,$HB116,$CQ116,$DF116,$DV116,$DX116,$DZ116,$EB116),SUM($GO116,$GT116,$GU116,$GV116,$GW116,$HB116,$CQ116,$DF116,$DV116,$DX116,$DZ116,$EB116)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D116,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,8,FALSE)=TRUE,$HD116<0),0,SUM(SUM(SUM($HD116/$AD116*$HE116)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,8,FALSE)=TRUE,$HD116<0),0,SUM(SUM(SUM($HD116/$AD116*$HF116)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU116,$DJ116,$DR116,$DT116,$DV116,$DX116,$DZ116,$EB116,$ED116,$EF116,$EH116,$EJ116,$FI116,$FK116,$FM116,$FO116,$GN116,$GV116,$GY116,$HA116)/$AD116*$X116*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU116,$DJ116,$DR116,$DT116,$DV116,$DX116,$DZ116,$EB116,$ED116,$EF116,$EH116,$EJ116,$FI116,$FK116,$FM116,$FO116,$GN116,$GV116,$GY116,$HA116)/$AD116*$AA116*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E116),$AD116,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D116,FctrChngDts!$C$17<=$E116),_xlfn.DAYS($D116,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E116),$AD116,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D116,FctrChngDts!$C$19<=$E116),_xlfn.DAYS($D116,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN116*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN116*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO116*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO116*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D116,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU116*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A116,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV116*Account!$AA$2)),5)","v":0}]
[116,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G117),0,IF($F117<=$G117,SUM($G117-$F117),IF($F117>$G117,SUM((Account!$L$2-$F117)+$G117+1))))","v":0},{"$f":"IF(AND($D117>=FctrChngDts!$C$2,$D117<=FctrChngDts!$D$2),$D117,\"\")","v":""},{"$f":"IF($I117=\"\",\"\",IF($E117<=FctrChngDts!$D$2,$E117,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D117<FctrChngDts!$E$2,$E117<FctrChngDts!$E$2),AND($D117>=FctrChngDts!$F$2,$E117>=FctrChngDts!$F$2)),\"\",IF(AND($D117>=FctrChngDts!$E$2,$D117<=FctrChngDts!$F$2),$D117,FctrChngDts!$E$2))","v":""},{"$f":"IF($K117=\"\",\"\",IF(AND($J117=$K117,$E117>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K117=$J117,$E117,IF(AND($E117>=FctrChngDts!$E$2,$E117<=FctrChngDts!$F$2),$E117,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D117<DATE(YEAR(Account!$J$2),6,1),$D117>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I117<FctrChngDts!$A$2,$J117<FctrChngDts!$A$2),AND($I117>=FctrChngDts!$B$2,$J117>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I117<FctrChngDts!$A$2,$J117>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I117>=FctrChngDts!$A$2,$J117<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I117<FctrChngDts!$B$2,$J117>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K117<FctrChngDts!$A$2,$L117<FctrChngDts!$A$2),AND($K117>=FctrChngDts!$B$2,$L117>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K117<FctrChngDts!$A$2,$L117>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K117>=FctrChngDts!$A$2,$L117<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K117<FctrChngDts!$B$2,$L117>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I117=\"\",$J117=0),0,IF(AND($N117=TRUE,$I117<>0),SUM($J117-$I117+1),IF($O117=TRUE,SUM(FctrChngDts!$A$2-$I117),IF($P117=TRUE,0,IF($Q117=TRUE,SUM($J117-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I117=\"\",$J117=0),0,IF($N117=TRUE,0,IF($O117=TRUE,SUM($J117-FctrChngDts!$A$2+1),IF(AND($P117=TRUE,$I117<>0),SUM($J117-$I117+1),IF($Q117=TRUE,SUM(FctrChngDts!$B$2-$I117),0)))))","v":0},0,{"$f":"IF(OR($K117=\"\",$L117=0),0,IF(AND($R117=TRUE,$K117<>0),SUM($L117-$K117+1),IF($S117=TRUE,SUM(FctrChngDts!$A$2-$K117),IF($T117=TRUE,0,IF($U117=TRUE,SUM($L117-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K117=\"\",$L117=0),0,IF($R117=TRUE,0,IF($S117=TRUE,SUM($L117-FctrChngDts!$A$2+1),IF(AND($T117=TRUE,$K117<>0),SUM($L117-$K117+1),IF($U117=TRUE,SUM(FctrChngDts!$B$2-$K117),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A117,Tenant!$A117:$J616,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR117=FALSE,VLOOKUP($AQ117,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ117,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR117=FALSE,VLOOKUP($AQ117,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ117,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR117=FALSE,VLOOKUP($AQ117,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ117,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR117=FALSE,VLOOKUP($AQ117,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ117,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A117,Tenant!$A117:$J616,6,FALSE)","v":0},{"$f":"VLOOKUP($A117,Tenant!$A117:$J616,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG117=FALSE,0,IF($DU117=TRUE,SUM($BS117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS117*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DU117=TRUE,SUM($BT117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT117*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DU117=TRUE,SUM($BU117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU117*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DU117=TRUE,SUM($BV117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DU117=TRUE,SUM($BW117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW117*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG117=FALSE,0,IF($DU117=TRUE,SUM($BX117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX117*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN117=FALSE,0,IF($H117=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP117=FALSE,0,ROUND(SUM($BY117*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR117=FALSE,0,ROUND(SUM($X117*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY117=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X117),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X117)),5)","v":0},{"$f":"SUM(ROUND($CH117:$CM117,2),$CO117,$CQ117,$CS117)","v":0},false,{"$f":"ROUND(IF($CV117=FALSE,0,IF($DY117=TRUE,SUM($BZ117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ117*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV117=FALSE,0,IF($DY117=TRUE,SUM($CA117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA117*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV117=FALSE,0,IF($DY117=TRUE,SUM($CB117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB117*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV117=FALSE,0,IF($DY117=TRUE,SUM($CC117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV117=FALSE,0,IF($DY117=TRUE,SUM($CD117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD117*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV117=FALSE,0,IF($DY117=TRUE,SUM($CE117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE117*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC117=FALSE,0,IF($H117=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE117=FALSE,0,ROUND(SUM($CF117*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG117=FALSE,0,ROUND(SUM($AA117*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY117=TRUE,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA117),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA117)),5)","v":0},{"$f":"SUM(ROUND($CW117:$DB117,2),$DD117,$DF117,$DH117)","v":0},0,{"$f":"SUM(SUM($CU117*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ117*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU117*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ117*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL117,IF(VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM117,$DK117))","v":0},0,false,0,false,0,{"$f":"IF(AND($X117>0,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU117=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH117:$CM117,$CS117,$ED117,$EL117,$ET117:$EY117)-SUM($BY117*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH117:$CM117,$CS117,$ED117,$EL117,$EN117:$ES117)-SUM($BY117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X117>0,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW117=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH117:$CM117,$CO117,$CQ117,$CS117,$ED117,$EF117,$EH117,$EJ117,$ET117:$EY117)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH117:$CM117,$CO117,$CQ117,$CS117,$ED117,$EF117,$EH117,$EJ117,ET117:$EX117)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA117>0,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY117=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW117:$DB117,$DH117,$ED117,$FQ117,$FY117:$GD117)-SUM($CF117*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW117:$DB117,$DH117,$ED117,$FQ117,$FS117:$FX117)-SUM($CF117*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA117>0,VLOOKUP($A117,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA117=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW117:$DB117,$DD117,$DF117,$DH117,$FI117,$FK117,$FM117,$FO117,$FY117:$GD117)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW117:$DB117,$DD117,$DF117,$DH117,$FI117,$FK117,$FM117,$FO117,$FY117:$GD117)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E117<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC117=FALSE,0,ROUND(SUM($AE117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X117>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE117=FALSE,0,ROUND(SUM($BY117*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG117=FALSE,0,SUM($BY117*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X117>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI117=FALSE,0,SUM($BY117*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X117>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK117=TRUE,$X117>0),SUM($BY117*Account!$T$2),0)","v":0},{"$f":"IF(AND($X117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM117=FALSE,0,ROUND(SUM($BS117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM117=FALSE,0,ROUND(SUM($BT117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM117=FALSE,0,ROUND(SUM($BU117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM117=FALSE,0,ROUND(SUM($BV117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM117=FALSE,0,ROUND(SUM($BW117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM117=FALSE,0,ROUND(SUM($BX117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H117/$AD117*$X117),5),0)","v":0},{"$f":"ROUND(SUM($FA117*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ117=FALSE,$FB117,ROUND(MAX(0,SUM(SUM($ET117:$EY117)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE117=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I117","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF117*Account!$AA$2),SUM($FF117*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E117<>\"D-CARE\",Tenant!$F117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH117=FALSE,0,ROUND(SUM($AF117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA117>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A117,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY117=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ117=FALSE,0,ROUND(SUM($CF117*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA117>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA117>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL117=FALSE,0,SUM($CF117*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA117>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN117=FALSE,0,SUM($CF117*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA117>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP117=TRUE,$AA117>0),SUM($CF117*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA117>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR117=FALSE,0,ROUND(SUM($BZ117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR117=FALSE,0,ROUND(SUM($CA117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR117=FALSE,0,ROUND(SUM($CB117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR117=FALSE,0,ROUND(SUM($CC117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR117=FALSE,0,ROUND(SUM($CD117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR117=FALSE,0,ROUND(SUM($CE117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ117*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA117*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB117*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC117*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD117*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE117*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H117/$AD117*$AA117),5),0)","v":0},{"$f":"ROUND(SUM($GF117*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE117=FALSE,$GG117,ROUND(MAX(0,SUM(SUM($FY117:$GD117)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ117=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I117","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK117*Account!$AA$2),SUM($GK117*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D117<=FctrChngDts!$B$14,$E117>FctrChngDts!$B$14),AND($D117<=FctrChngDts!$C$14,$E117>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM117=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP117:$GS117))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO117,$DD117,$GP117:$GS117))","v":0},0,0,{"$f":"IF(AND($X117>0,Tenant!$E117=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX117=FALSE,0,ROUND(SUM($AE117*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA117>0,Tenant!$E117=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ117=FALSE,0,ROUND(SUM($AF117*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO117,$GT117,$GW117,$HB117,$CQ117,$DF117,$DV117,$DX117,$DZ117,$EB117),IF(Account!$Q$2=TRUE,SUM($GO117,$GU117,$GW117,$HB117,$CQ117,$DF117,$DV117,$DX117,$DZ117,$EB117),SUM($GO117,$GT117,$GU117,$GV117,$GW117,$HB117,$CQ117,$DF117,$DV117,$DX117,$DZ117,$EB117)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D117,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,8,FALSE)=TRUE,$HD117<0),0,SUM(SUM(SUM($HD117/$AD117*$HE117)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,8,FALSE)=TRUE,$HD117<0),0,SUM(SUM(SUM($HD117/$AD117*$HF117)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU117,$DJ117,$DR117,$DT117,$DV117,$DX117,$DZ117,$EB117,$ED117,$EF117,$EH117,$EJ117,$FI117,$FK117,$FM117,$FO117,$GN117,$GV117,$GY117,$HA117)/$AD117*$X117*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU117,$DJ117,$DR117,$DT117,$DV117,$DX117,$DZ117,$EB117,$ED117,$EF117,$EH117,$EJ117,$FI117,$FK117,$FM117,$FO117,$GN117,$GV117,$GY117,$HA117)/$AD117*$AA117*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E117),$AD117,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D117,FctrChngDts!$C$17<=$E117),_xlfn.DAYS($D117,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E117),$AD117,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D117,FctrChngDts!$C$19<=$E117),_xlfn.DAYS($D117,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN117*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN117*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO117*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO117*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D117,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU117*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A117,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV117*Account!$AA$2)),5)","v":0}]
[117,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G118),0,IF($F118<=$G118,SUM($G118-$F118),IF($F118>$G118,SUM((Account!$L$2-$F118)+$G118+1))))","v":0},{"$f":"IF(AND($D118>=FctrChngDts!$C$2,$D118<=FctrChngDts!$D$2),$D118,\"\")","v":""},{"$f":"IF($I118=\"\",\"\",IF($E118<=FctrChngDts!$D$2,$E118,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D118<FctrChngDts!$E$2,$E118<FctrChngDts!$E$2),AND($D118>=FctrChngDts!$F$2,$E118>=FctrChngDts!$F$2)),\"\",IF(AND($D118>=FctrChngDts!$E$2,$D118<=FctrChngDts!$F$2),$D118,FctrChngDts!$E$2))","v":""},{"$f":"IF($K118=\"\",\"\",IF(AND($J118=$K118,$E118>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K118=$J118,$E118,IF(AND($E118>=FctrChngDts!$E$2,$E118<=FctrChngDts!$F$2),$E118,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D118<DATE(YEAR(Account!$J$2),6,1),$D118>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I118<FctrChngDts!$A$2,$J118<FctrChngDts!$A$2),AND($I118>=FctrChngDts!$B$2,$J118>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I118<FctrChngDts!$A$2,$J118>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I118>=FctrChngDts!$A$2,$J118<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I118<FctrChngDts!$B$2,$J118>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K118<FctrChngDts!$A$2,$L118<FctrChngDts!$A$2),AND($K118>=FctrChngDts!$B$2,$L118>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K118<FctrChngDts!$A$2,$L118>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K118>=FctrChngDts!$A$2,$L118<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K118<FctrChngDts!$B$2,$L118>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I118=\"\",$J118=0),0,IF(AND($N118=TRUE,$I118<>0),SUM($J118-$I118+1),IF($O118=TRUE,SUM(FctrChngDts!$A$2-$I118),IF($P118=TRUE,0,IF($Q118=TRUE,SUM($J118-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I118=\"\",$J118=0),0,IF($N118=TRUE,0,IF($O118=TRUE,SUM($J118-FctrChngDts!$A$2+1),IF(AND($P118=TRUE,$I118<>0),SUM($J118-$I118+1),IF($Q118=TRUE,SUM(FctrChngDts!$B$2-$I118),0)))))","v":0},0,{"$f":"IF(OR($K118=\"\",$L118=0),0,IF(AND($R118=TRUE,$K118<>0),SUM($L118-$K118+1),IF($S118=TRUE,SUM(FctrChngDts!$A$2-$K118),IF($T118=TRUE,0,IF($U118=TRUE,SUM($L118-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K118=\"\",$L118=0),0,IF($R118=TRUE,0,IF($S118=TRUE,SUM($L118-FctrChngDts!$A$2+1),IF(AND($T118=TRUE,$K118<>0),SUM($L118-$K118+1),IF($U118=TRUE,SUM(FctrChngDts!$B$2-$K118),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A118,Tenant!$A118:$J617,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR118=FALSE,VLOOKUP($AQ118,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ118,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR118=FALSE,VLOOKUP($AQ118,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ118,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR118=FALSE,VLOOKUP($AQ118,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ118,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR118=FALSE,VLOOKUP($AQ118,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ118,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A118,Tenant!$A118:$J617,6,FALSE)","v":0},{"$f":"VLOOKUP($A118,Tenant!$A118:$J617,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG118=FALSE,0,IF($DU118=TRUE,SUM($BS118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS118*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DU118=TRUE,SUM($BT118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT118*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DU118=TRUE,SUM($BU118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU118*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DU118=TRUE,SUM($BV118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DU118=TRUE,SUM($BW118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW118*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG118=FALSE,0,IF($DU118=TRUE,SUM($BX118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX118*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN118=FALSE,0,IF($H118=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP118=FALSE,0,ROUND(SUM($BY118*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR118=FALSE,0,ROUND(SUM($X118*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY118=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X118),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X118)),5)","v":0},{"$f":"SUM(ROUND($CH118:$CM118,2),$CO118,$CQ118,$CS118)","v":0},false,{"$f":"ROUND(IF($CV118=FALSE,0,IF($DY118=TRUE,SUM($BZ118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ118*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV118=FALSE,0,IF($DY118=TRUE,SUM($CA118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA118*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV118=FALSE,0,IF($DY118=TRUE,SUM($CB118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB118*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV118=FALSE,0,IF($DY118=TRUE,SUM($CC118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC118*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV118=FALSE,0,IF($DY118=TRUE,SUM($CD118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD118*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV118=FALSE,0,IF($DY118=TRUE,SUM($CE118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE118*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC118=FALSE,0,IF($H118=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF118*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE118=FALSE,0,ROUND(SUM($CF118*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG118=FALSE,0,ROUND(SUM($AA118*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY118=TRUE,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA118),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA118)),5)","v":0},{"$f":"SUM(ROUND($CW118:$DB118,2),$DD118,$DF118,$DH118)","v":0},0,{"$f":"SUM(SUM($CU118*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ118*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU118*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ118*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL118,IF(VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM118,$DK118))","v":0},0,false,0,false,0,{"$f":"IF(AND($X118>0,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU118=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH118:$CM118,$CS118,$ED118,$EL118,$ET118:$EY118)-SUM($BY118*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH118:$CM118,$CS118,$ED118,$EL118,$EN118:$ES118)-SUM($BY118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X118>0,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW118=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH118:$CM118,$CO118,$CQ118,$CS118,$ED118,$EF118,$EH118,$EJ118,$ET118:$EY118)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH118:$CM118,$CO118,$CQ118,$CS118,$ED118,$EF118,$EH118,$EJ118,ET118:$EX118)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA118>0,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY118=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW118:$DB118,$DH118,$ED118,$FQ118,$FY118:$GD118)-SUM($CF118*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW118:$DB118,$DH118,$ED118,$FQ118,$FS118:$FX118)-SUM($CF118*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA118>0,VLOOKUP($A118,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA118=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW118:$DB118,$DD118,$DF118,$DH118,$FI118,$FK118,$FM118,$FO118,$FY118:$GD118)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW118:$DB118,$DD118,$DF118,$DH118,$FI118,$FK118,$FM118,$FO118,$FY118:$GD118)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X118>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E118<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC118=FALSE,0,ROUND(SUM($AE118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X118>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A118,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE118=FALSE,0,ROUND(SUM($BY118*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X118>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X118>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X118>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG118=FALSE,0,SUM($BY118*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X118>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI118=FALSE,0,SUM($BY118*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X118>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK118=TRUE,$X118>0),SUM($BY118*Account!$T$2),0)","v":0},{"$f":"IF(AND($X118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM118=FALSE,0,ROUND(SUM($BS118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM118=FALSE,0,ROUND(SUM($BT118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM118=FALSE,0,ROUND(SUM($BU118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM118=FALSE,0,ROUND(SUM($BV118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM118=FALSE,0,ROUND(SUM($BW118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM118=FALSE,0,ROUND(SUM($BX118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H118/$AD118*$X118),5),0)","v":0},{"$f":"ROUND(SUM($FA118*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ118=FALSE,$FB118,ROUND(MAX(0,SUM(SUM($ET118:$EY118)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE118=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I118","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF118*Account!$AA$2),SUM($FF118*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA118>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E118<>\"D-CARE\",Tenant!$F118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH118=FALSE,0,ROUND(SUM($AF118*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA118>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A118,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY118=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ118=FALSE,0,ROUND(SUM($CF118*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA118>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA118>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA118>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL118=FALSE,0,SUM($CF118*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA118>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN118=FALSE,0,SUM($CF118*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA118>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP118=TRUE,$AA118>0),SUM($CF118*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA118>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR118=FALSE,0,ROUND(SUM($BZ118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR118=FALSE,0,ROUND(SUM($CA118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR118=FALSE,0,ROUND(SUM($CB118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR118=FALSE,0,ROUND(SUM($CC118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR118=FALSE,0,ROUND(SUM($CD118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR118=FALSE,0,ROUND(SUM($CE118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ118*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA118*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB118*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC118*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD118*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE118*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H118/$AD118*$AA118),5),0)","v":0},{"$f":"ROUND(SUM($GF118*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE118=FALSE,$GG118,ROUND(MAX(0,SUM(SUM($FY118:$GD118)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ118=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I118","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK118*Account!$AA$2),SUM($GK118*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D118<=FctrChngDts!$B$14,$E118>FctrChngDts!$B$14),AND($D118<=FctrChngDts!$C$14,$E118>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM118=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP118:$GS118))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO118,$DD118,$GP118:$GS118))","v":0},0,0,{"$f":"IF(AND($X118>0,Tenant!$E118=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX118=FALSE,0,ROUND(SUM($AE118*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA118>0,Tenant!$E118=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ118=FALSE,0,ROUND(SUM($AF118*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO118,$GT118,$GW118,$HB118,$CQ118,$DF118,$DV118,$DX118,$DZ118,$EB118),IF(Account!$Q$2=TRUE,SUM($GO118,$GU118,$GW118,$HB118,$CQ118,$DF118,$DV118,$DX118,$DZ118,$EB118),SUM($GO118,$GT118,$GU118,$GV118,$GW118,$HB118,$CQ118,$DF118,$DV118,$DX118,$DZ118,$EB118)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D118,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A118,Tenant!$A:$J,8,FALSE)=TRUE,$HD118<0),0,SUM(SUM(SUM($HD118/$AD118*$HE118)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A118,Tenant!$A:$J,8,FALSE)=TRUE,$HD118<0),0,SUM(SUM(SUM($HD118/$AD118*$HF118)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU118,$DJ118,$DR118,$DT118,$DV118,$DX118,$DZ118,$EB118,$ED118,$EF118,$EH118,$EJ118,$FI118,$FK118,$FM118,$FO118,$GN118,$GV118,$GY118,$HA118)/$AD118*$X118*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU118,$DJ118,$DR118,$DT118,$DV118,$DX118,$DZ118,$EB118,$ED118,$EF118,$EH118,$EJ118,$FI118,$FK118,$FM118,$FO118,$GN118,$GV118,$GY118,$HA118)/$AD118*$AA118*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E118),$AD118,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D118,FctrChngDts!$C$17<=$E118),_xlfn.DAYS($D118,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E118),$AD118,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D118,FctrChngDts!$C$19<=$E118),_xlfn.DAYS($D118,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN118*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN118*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO118*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO118*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D118,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A118,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU118*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A118,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV118*Account!$AA$2)),5)","v":0}]
[118,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G119),0,IF($F119<=$G119,SUM($G119-$F119),IF($F119>$G119,SUM((Account!$L$2-$F119)+$G119+1))))","v":0},{"$f":"IF(AND($D119>=FctrChngDts!$C$2,$D119<=FctrChngDts!$D$2),$D119,\"\")","v":""},{"$f":"IF($I119=\"\",\"\",IF($E119<=FctrChngDts!$D$2,$E119,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D119<FctrChngDts!$E$2,$E119<FctrChngDts!$E$2),AND($D119>=FctrChngDts!$F$2,$E119>=FctrChngDts!$F$2)),\"\",IF(AND($D119>=FctrChngDts!$E$2,$D119<=FctrChngDts!$F$2),$D119,FctrChngDts!$E$2))","v":""},{"$f":"IF($K119=\"\",\"\",IF(AND($J119=$K119,$E119>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K119=$J119,$E119,IF(AND($E119>=FctrChngDts!$E$2,$E119<=FctrChngDts!$F$2),$E119,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D119<DATE(YEAR(Account!$J$2),6,1),$D119>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I119<FctrChngDts!$A$2,$J119<FctrChngDts!$A$2),AND($I119>=FctrChngDts!$B$2,$J119>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I119<FctrChngDts!$A$2,$J119>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I119>=FctrChngDts!$A$2,$J119<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I119<FctrChngDts!$B$2,$J119>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K119<FctrChngDts!$A$2,$L119<FctrChngDts!$A$2),AND($K119>=FctrChngDts!$B$2,$L119>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K119<FctrChngDts!$A$2,$L119>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K119>=FctrChngDts!$A$2,$L119<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K119<FctrChngDts!$B$2,$L119>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I119=\"\",$J119=0),0,IF(AND($N119=TRUE,$I119<>0),SUM($J119-$I119+1),IF($O119=TRUE,SUM(FctrChngDts!$A$2-$I119),IF($P119=TRUE,0,IF($Q119=TRUE,SUM($J119-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I119=\"\",$J119=0),0,IF($N119=TRUE,0,IF($O119=TRUE,SUM($J119-FctrChngDts!$A$2+1),IF(AND($P119=TRUE,$I119<>0),SUM($J119-$I119+1),IF($Q119=TRUE,SUM(FctrChngDts!$B$2-$I119),0)))))","v":0},0,{"$f":"IF(OR($K119=\"\",$L119=0),0,IF(AND($R119=TRUE,$K119<>0),SUM($L119-$K119+1),IF($S119=TRUE,SUM(FctrChngDts!$A$2-$K119),IF($T119=TRUE,0,IF($U119=TRUE,SUM($L119-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K119=\"\",$L119=0),0,IF($R119=TRUE,0,IF($S119=TRUE,SUM($L119-FctrChngDts!$A$2+1),IF(AND($T119=TRUE,$K119<>0),SUM($L119-$K119+1),IF($U119=TRUE,SUM(FctrChngDts!$B$2-$K119),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A119,Tenant!$A119:$J618,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR119=FALSE,VLOOKUP($AQ119,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ119,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR119=FALSE,VLOOKUP($AQ119,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ119,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR119=FALSE,VLOOKUP($AQ119,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ119,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR119=FALSE,VLOOKUP($AQ119,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ119,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A119,Tenant!$A119:$J618,6,FALSE)","v":0},{"$f":"VLOOKUP($A119,Tenant!$A119:$J618,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG119=FALSE,0,IF($DU119=TRUE,SUM($BS119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS119*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DU119=TRUE,SUM($BT119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT119*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DU119=TRUE,SUM($BU119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU119*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DU119=TRUE,SUM($BV119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DU119=TRUE,SUM($BW119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW119*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG119=FALSE,0,IF($DU119=TRUE,SUM($BX119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX119*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN119=FALSE,0,IF($H119=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP119=FALSE,0,ROUND(SUM($BY119*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR119=FALSE,0,ROUND(SUM($X119*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY119=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X119),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X119)),5)","v":0},{"$f":"SUM(ROUND($CH119:$CM119,2),$CO119,$CQ119,$CS119)","v":0},false,{"$f":"ROUND(IF($CV119=FALSE,0,IF($DY119=TRUE,SUM($BZ119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ119*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV119=FALSE,0,IF($DY119=TRUE,SUM($CA119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA119*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV119=FALSE,0,IF($DY119=TRUE,SUM($CB119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB119*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV119=FALSE,0,IF($DY119=TRUE,SUM($CC119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC119*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV119=FALSE,0,IF($DY119=TRUE,SUM($CD119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD119*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV119=FALSE,0,IF($DY119=TRUE,SUM($CE119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE119*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC119=FALSE,0,IF($H119=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF119*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE119=FALSE,0,ROUND(SUM($CF119*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG119=FALSE,0,ROUND(SUM($AA119*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY119=TRUE,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA119),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA119)),5)","v":0},{"$f":"SUM(ROUND($CW119:$DB119,2),$DD119,$DF119,$DH119)","v":0},0,{"$f":"SUM(SUM($CU119*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ119*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU119*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ119*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL119,IF(VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM119,$DK119))","v":0},0,false,0,false,0,{"$f":"IF(AND($X119>0,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU119=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH119:$CM119,$CS119,$ED119,$EL119,$ET119:$EY119)-SUM($BY119*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH119:$CM119,$CS119,$ED119,$EL119,$EN119:$ES119)-SUM($BY119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X119>0,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW119=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH119:$CM119,$CO119,$CQ119,$CS119,$ED119,$EF119,$EH119,$EJ119,$ET119:$EY119)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH119:$CM119,$CO119,$CQ119,$CS119,$ED119,$EF119,$EH119,$EJ119,ET119:$EX119)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA119>0,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY119=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW119:$DB119,$DH119,$ED119,$FQ119,$FY119:$GD119)-SUM($CF119*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW119:$DB119,$DH119,$ED119,$FQ119,$FS119:$FX119)-SUM($CF119*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA119>0,VLOOKUP($A119,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA119=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW119:$DB119,$DD119,$DF119,$DH119,$FI119,$FK119,$FM119,$FO119,$FY119:$GD119)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW119:$DB119,$DD119,$DF119,$DH119,$FI119,$FK119,$FM119,$FO119,$FY119:$GD119)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X119>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E119<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC119=FALSE,0,ROUND(SUM($AE119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X119>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A119,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE119=FALSE,0,ROUND(SUM($BY119*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X119>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X119>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X119>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG119=FALSE,0,SUM($BY119*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X119>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI119=FALSE,0,SUM($BY119*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X119>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK119=TRUE,$X119>0),SUM($BY119*Account!$T$2),0)","v":0},{"$f":"IF(AND($X119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM119=FALSE,0,ROUND(SUM($BS119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM119=FALSE,0,ROUND(SUM($BT119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM119=FALSE,0,ROUND(SUM($BU119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM119=FALSE,0,ROUND(SUM($BV119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM119=FALSE,0,ROUND(SUM($BW119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM119=FALSE,0,ROUND(SUM($BX119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H119/$AD119*$X119),5),0)","v":0},{"$f":"ROUND(SUM($FA119*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ119=FALSE,$FB119,ROUND(MAX(0,SUM(SUM($ET119:$EY119)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE119=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I119","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF119*Account!$AA$2),SUM($FF119*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA119>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E119<>\"D-CARE\",Tenant!$F119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH119=FALSE,0,ROUND(SUM($AF119*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA119>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A119,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY119=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ119=FALSE,0,ROUND(SUM($CF119*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA119>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA119>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA119>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL119=FALSE,0,SUM($CF119*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA119>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN119=FALSE,0,SUM($CF119*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA119>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP119=TRUE,$AA119>0),SUM($CF119*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA119>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR119=FALSE,0,ROUND(SUM($BZ119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR119=FALSE,0,ROUND(SUM($CA119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR119=FALSE,0,ROUND(SUM($CB119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR119=FALSE,0,ROUND(SUM($CC119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR119=FALSE,0,ROUND(SUM($CD119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR119=FALSE,0,ROUND(SUM($CE119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ119*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA119*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB119*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC119*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD119*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE119*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H119/$AD119*$AA119),5),0)","v":0},{"$f":"ROUND(SUM($GF119*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE119=FALSE,$GG119,ROUND(MAX(0,SUM(SUM($FY119:$GD119)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ119=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I119","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK119*Account!$AA$2),SUM($GK119*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D119<=FctrChngDts!$B$14,$E119>FctrChngDts!$B$14),AND($D119<=FctrChngDts!$C$14,$E119>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM119=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP119:$GS119))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO119,$DD119,$GP119:$GS119))","v":0},0,0,{"$f":"IF(AND($X119>0,Tenant!$E119=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX119=FALSE,0,ROUND(SUM($AE119*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA119>0,Tenant!$E119=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ119=FALSE,0,ROUND(SUM($AF119*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO119,$GT119,$GW119,$HB119,$CQ119,$DF119,$DV119,$DX119,$DZ119,$EB119),IF(Account!$Q$2=TRUE,SUM($GO119,$GU119,$GW119,$HB119,$CQ119,$DF119,$DV119,$DX119,$DZ119,$EB119),SUM($GO119,$GT119,$GU119,$GV119,$GW119,$HB119,$CQ119,$DF119,$DV119,$DX119,$DZ119,$EB119)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D119,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A119,Tenant!$A:$J,8,FALSE)=TRUE,$HD119<0),0,SUM(SUM(SUM($HD119/$AD119*$HE119)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A119,Tenant!$A:$J,8,FALSE)=TRUE,$HD119<0),0,SUM(SUM(SUM($HD119/$AD119*$HF119)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU119,$DJ119,$DR119,$DT119,$DV119,$DX119,$DZ119,$EB119,$ED119,$EF119,$EH119,$EJ119,$FI119,$FK119,$FM119,$FO119,$GN119,$GV119,$GY119,$HA119)/$AD119*$X119*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU119,$DJ119,$DR119,$DT119,$DV119,$DX119,$DZ119,$EB119,$ED119,$EF119,$EH119,$EJ119,$FI119,$FK119,$FM119,$FO119,$GN119,$GV119,$GY119,$HA119)/$AD119*$AA119*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E119),$AD119,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D119,FctrChngDts!$C$17<=$E119),_xlfn.DAYS($D119,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E119),$AD119,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D119,FctrChngDts!$C$19<=$E119),_xlfn.DAYS($D119,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN119*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN119*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO119*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO119*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D119,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A119,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU119*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A119,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV119*Account!$AA$2)),5)","v":0}]
[119,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G120),0,IF($F120<=$G120,SUM($G120-$F120),IF($F120>$G120,SUM((Account!$L$2-$F120)+$G120+1))))","v":0},{"$f":"IF(AND($D120>=FctrChngDts!$C$2,$D120<=FctrChngDts!$D$2),$D120,\"\")","v":""},{"$f":"IF($I120=\"\",\"\",IF($E120<=FctrChngDts!$D$2,$E120,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D120<FctrChngDts!$E$2,$E120<FctrChngDts!$E$2),AND($D120>=FctrChngDts!$F$2,$E120>=FctrChngDts!$F$2)),\"\",IF(AND($D120>=FctrChngDts!$E$2,$D120<=FctrChngDts!$F$2),$D120,FctrChngDts!$E$2))","v":""},{"$f":"IF($K120=\"\",\"\",IF(AND($J120=$K120,$E120>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K120=$J120,$E120,IF(AND($E120>=FctrChngDts!$E$2,$E120<=FctrChngDts!$F$2),$E120,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D120<DATE(YEAR(Account!$J$2),6,1),$D120>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I120<FctrChngDts!$A$2,$J120<FctrChngDts!$A$2),AND($I120>=FctrChngDts!$B$2,$J120>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I120<FctrChngDts!$A$2,$J120>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I120>=FctrChngDts!$A$2,$J120<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I120<FctrChngDts!$B$2,$J120>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K120<FctrChngDts!$A$2,$L120<FctrChngDts!$A$2),AND($K120>=FctrChngDts!$B$2,$L120>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K120<FctrChngDts!$A$2,$L120>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K120>=FctrChngDts!$A$2,$L120<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K120<FctrChngDts!$B$2,$L120>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I120=\"\",$J120=0),0,IF(AND($N120=TRUE,$I120<>0),SUM($J120-$I120+1),IF($O120=TRUE,SUM(FctrChngDts!$A$2-$I120),IF($P120=TRUE,0,IF($Q120=TRUE,SUM($J120-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I120=\"\",$J120=0),0,IF($N120=TRUE,0,IF($O120=TRUE,SUM($J120-FctrChngDts!$A$2+1),IF(AND($P120=TRUE,$I120<>0),SUM($J120-$I120+1),IF($Q120=TRUE,SUM(FctrChngDts!$B$2-$I120),0)))))","v":0},0,{"$f":"IF(OR($K120=\"\",$L120=0),0,IF(AND($R120=TRUE,$K120<>0),SUM($L120-$K120+1),IF($S120=TRUE,SUM(FctrChngDts!$A$2-$K120),IF($T120=TRUE,0,IF($U120=TRUE,SUM($L120-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K120=\"\",$L120=0),0,IF($R120=TRUE,0,IF($S120=TRUE,SUM($L120-FctrChngDts!$A$2+1),IF(AND($T120=TRUE,$K120<>0),SUM($L120-$K120+1),IF($U120=TRUE,SUM(FctrChngDts!$B$2-$K120),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A120,Tenant!$A120:$J619,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR120=FALSE,VLOOKUP($AQ120,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ120,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR120=FALSE,VLOOKUP($AQ120,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ120,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR120=FALSE,VLOOKUP($AQ120,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ120,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR120=FALSE,VLOOKUP($AQ120,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ120,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A120,Tenant!$A120:$J619,6,FALSE)","v":0},{"$f":"VLOOKUP($A120,Tenant!$A120:$J619,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG120=FALSE,0,IF($DU120=TRUE,SUM($BS120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS120*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DU120=TRUE,SUM($BT120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT120*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DU120=TRUE,SUM($BU120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU120*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DU120=TRUE,SUM($BV120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DU120=TRUE,SUM($BW120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW120*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG120=FALSE,0,IF($DU120=TRUE,SUM($BX120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX120*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN120=FALSE,0,IF($H120=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP120=FALSE,0,ROUND(SUM($BY120*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR120=FALSE,0,ROUND(SUM($X120*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY120=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X120),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X120)),5)","v":0},{"$f":"SUM(ROUND($CH120:$CM120,2),$CO120,$CQ120,$CS120)","v":0},false,{"$f":"ROUND(IF($CV120=FALSE,0,IF($DY120=TRUE,SUM($BZ120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ120*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV120=FALSE,0,IF($DY120=TRUE,SUM($CA120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA120*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV120=FALSE,0,IF($DY120=TRUE,SUM($CB120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB120*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV120=FALSE,0,IF($DY120=TRUE,SUM($CC120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC120*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV120=FALSE,0,IF($DY120=TRUE,SUM($CD120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD120*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV120=FALSE,0,IF($DY120=TRUE,SUM($CE120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE120*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC120=FALSE,0,IF($H120=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF120*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE120=FALSE,0,ROUND(SUM($CF120*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG120=FALSE,0,ROUND(SUM($AA120*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY120=TRUE,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA120),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA120)),5)","v":0},{"$f":"SUM(ROUND($CW120:$DB120,2),$DD120,$DF120,$DH120)","v":0},0,{"$f":"SUM(SUM($CU120*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ120*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU120*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ120*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL120,IF(VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM120,$DK120))","v":0},0,false,0,false,0,{"$f":"IF(AND($X120>0,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU120=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH120:$CM120,$CS120,$ED120,$EL120,$ET120:$EY120)-SUM($BY120*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH120:$CM120,$CS120,$ED120,$EL120,$EN120:$ES120)-SUM($BY120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X120>0,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW120=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH120:$CM120,$CO120,$CQ120,$CS120,$ED120,$EF120,$EH120,$EJ120,$ET120:$EY120)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH120:$CM120,$CO120,$CQ120,$CS120,$ED120,$EF120,$EH120,$EJ120,ET120:$EX120)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA120>0,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY120=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW120:$DB120,$DH120,$ED120,$FQ120,$FY120:$GD120)-SUM($CF120*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW120:$DB120,$DH120,$ED120,$FQ120,$FS120:$FX120)-SUM($CF120*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA120>0,VLOOKUP($A120,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA120=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW120:$DB120,$DD120,$DF120,$DH120,$FI120,$FK120,$FM120,$FO120,$FY120:$GD120)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW120:$DB120,$DD120,$DF120,$DH120,$FI120,$FK120,$FM120,$FO120,$FY120:$GD120)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X120>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E120<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC120=FALSE,0,ROUND(SUM($AE120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X120>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A120,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE120=FALSE,0,ROUND(SUM($BY120*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X120>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X120>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X120>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG120=FALSE,0,SUM($BY120*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X120>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI120=FALSE,0,SUM($BY120*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X120>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK120=TRUE,$X120>0),SUM($BY120*Account!$T$2),0)","v":0},{"$f":"IF(AND($X120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM120=FALSE,0,ROUND(SUM($BS120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM120=FALSE,0,ROUND(SUM($BT120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM120=FALSE,0,ROUND(SUM($BU120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM120=FALSE,0,ROUND(SUM($BV120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM120=FALSE,0,ROUND(SUM($BW120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM120=FALSE,0,ROUND(SUM($BX120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H120/$AD120*$X120),5),0)","v":0},{"$f":"ROUND(SUM($FA120*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ120=FALSE,$FB120,ROUND(MAX(0,SUM(SUM($ET120:$EY120)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE120=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I120","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF120*Account!$AA$2),SUM($FF120*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA120>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E120<>\"D-CARE\",Tenant!$F120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH120=FALSE,0,ROUND(SUM($AF120*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA120>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A120,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY120=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ120=FALSE,0,ROUND(SUM($CF120*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA120>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA120>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA120>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL120=FALSE,0,SUM($CF120*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA120>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN120=FALSE,0,SUM($CF120*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA120>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP120=TRUE,$AA120>0),SUM($CF120*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA120>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR120=FALSE,0,ROUND(SUM($BZ120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR120=FALSE,0,ROUND(SUM($CA120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR120=FALSE,0,ROUND(SUM($CB120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR120=FALSE,0,ROUND(SUM($CC120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR120=FALSE,0,ROUND(SUM($CD120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR120=FALSE,0,ROUND(SUM($CE120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ120*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA120*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB120*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC120*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD120*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE120*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H120/$AD120*$AA120),5),0)","v":0},{"$f":"ROUND(SUM($GF120*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE120=FALSE,$GG120,ROUND(MAX(0,SUM(SUM($FY120:$GD120)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ120=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I120","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK120*Account!$AA$2),SUM($GK120*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D120<=FctrChngDts!$B$14,$E120>FctrChngDts!$B$14),AND($D120<=FctrChngDts!$C$14,$E120>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM120=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP120:$GS120))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO120,$DD120,$GP120:$GS120))","v":0},0,0,{"$f":"IF(AND($X120>0,Tenant!$E120=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX120=FALSE,0,ROUND(SUM($AE120*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA120>0,Tenant!$E120=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ120=FALSE,0,ROUND(SUM($AF120*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO120,$GT120,$GW120,$HB120,$CQ120,$DF120,$DV120,$DX120,$DZ120,$EB120),IF(Account!$Q$2=TRUE,SUM($GO120,$GU120,$GW120,$HB120,$CQ120,$DF120,$DV120,$DX120,$DZ120,$EB120),SUM($GO120,$GT120,$GU120,$GV120,$GW120,$HB120,$CQ120,$DF120,$DV120,$DX120,$DZ120,$EB120)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D120,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A120,Tenant!$A:$J,8,FALSE)=TRUE,$HD120<0),0,SUM(SUM(SUM($HD120/$AD120*$HE120)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A120,Tenant!$A:$J,8,FALSE)=TRUE,$HD120<0),0,SUM(SUM(SUM($HD120/$AD120*$HF120)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU120,$DJ120,$DR120,$DT120,$DV120,$DX120,$DZ120,$EB120,$ED120,$EF120,$EH120,$EJ120,$FI120,$FK120,$FM120,$FO120,$GN120,$GV120,$GY120,$HA120)/$AD120*$X120*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU120,$DJ120,$DR120,$DT120,$DV120,$DX120,$DZ120,$EB120,$ED120,$EF120,$EH120,$EJ120,$FI120,$FK120,$FM120,$FO120,$GN120,$GV120,$GY120,$HA120)/$AD120*$AA120*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E120),$AD120,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D120,FctrChngDts!$C$17<=$E120),_xlfn.DAYS($D120,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E120),$AD120,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D120,FctrChngDts!$C$19<=$E120),_xlfn.DAYS($D120,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN120*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN120*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO120*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO120*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D120,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A120,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU120*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A120,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV120*Account!$AA$2)),5)","v":0}]
[120,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G121),0,IF($F121<=$G121,SUM($G121-$F121),IF($F121>$G121,SUM((Account!$L$2-$F121)+$G121+1))))","v":0},{"$f":"IF(AND($D121>=FctrChngDts!$C$2,$D121<=FctrChngDts!$D$2),$D121,\"\")","v":""},{"$f":"IF($I121=\"\",\"\",IF($E121<=FctrChngDts!$D$2,$E121,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D121<FctrChngDts!$E$2,$E121<FctrChngDts!$E$2),AND($D121>=FctrChngDts!$F$2,$E121>=FctrChngDts!$F$2)),\"\",IF(AND($D121>=FctrChngDts!$E$2,$D121<=FctrChngDts!$F$2),$D121,FctrChngDts!$E$2))","v":""},{"$f":"IF($K121=\"\",\"\",IF(AND($J121=$K121,$E121>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K121=$J121,$E121,IF(AND($E121>=FctrChngDts!$E$2,$E121<=FctrChngDts!$F$2),$E121,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D121<DATE(YEAR(Account!$J$2),6,1),$D121>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I121<FctrChngDts!$A$2,$J121<FctrChngDts!$A$2),AND($I121>=FctrChngDts!$B$2,$J121>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I121<FctrChngDts!$A$2,$J121>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I121>=FctrChngDts!$A$2,$J121<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I121<FctrChngDts!$B$2,$J121>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K121<FctrChngDts!$A$2,$L121<FctrChngDts!$A$2),AND($K121>=FctrChngDts!$B$2,$L121>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K121<FctrChngDts!$A$2,$L121>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K121>=FctrChngDts!$A$2,$L121<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K121<FctrChngDts!$B$2,$L121>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I121=\"\",$J121=0),0,IF(AND($N121=TRUE,$I121<>0),SUM($J121-$I121+1),IF($O121=TRUE,SUM(FctrChngDts!$A$2-$I121),IF($P121=TRUE,0,IF($Q121=TRUE,SUM($J121-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I121=\"\",$J121=0),0,IF($N121=TRUE,0,IF($O121=TRUE,SUM($J121-FctrChngDts!$A$2+1),IF(AND($P121=TRUE,$I121<>0),SUM($J121-$I121+1),IF($Q121=TRUE,SUM(FctrChngDts!$B$2-$I121),0)))))","v":0},0,{"$f":"IF(OR($K121=\"\",$L121=0),0,IF(AND($R121=TRUE,$K121<>0),SUM($L121-$K121+1),IF($S121=TRUE,SUM(FctrChngDts!$A$2-$K121),IF($T121=TRUE,0,IF($U121=TRUE,SUM($L121-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K121=\"\",$L121=0),0,IF($R121=TRUE,0,IF($S121=TRUE,SUM($L121-FctrChngDts!$A$2+1),IF(AND($T121=TRUE,$K121<>0),SUM($L121-$K121+1),IF($U121=TRUE,SUM(FctrChngDts!$B$2-$K121),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A121,Tenant!$A121:$J620,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR121=FALSE,VLOOKUP($AQ121,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ121,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR121=FALSE,VLOOKUP($AQ121,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ121,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR121=FALSE,VLOOKUP($AQ121,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ121,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR121=FALSE,VLOOKUP($AQ121,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ121,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A121,Tenant!$A121:$J620,6,FALSE)","v":0},{"$f":"VLOOKUP($A121,Tenant!$A121:$J620,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG121=FALSE,0,IF($DU121=TRUE,SUM($BS121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS121*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DU121=TRUE,SUM($BT121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT121*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DU121=TRUE,SUM($BU121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU121*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DU121=TRUE,SUM($BV121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DU121=TRUE,SUM($BW121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW121*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG121=FALSE,0,IF($DU121=TRUE,SUM($BX121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX121*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN121=FALSE,0,IF($H121=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP121=FALSE,0,ROUND(SUM($BY121*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR121=FALSE,0,ROUND(SUM($X121*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY121=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X121),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X121)),5)","v":0},{"$f":"SUM(ROUND($CH121:$CM121,2),$CO121,$CQ121,$CS121)","v":0},false,{"$f":"ROUND(IF($CV121=FALSE,0,IF($DY121=TRUE,SUM($BZ121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ121*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV121=FALSE,0,IF($DY121=TRUE,SUM($CA121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA121*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV121=FALSE,0,IF($DY121=TRUE,SUM($CB121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB121*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV121=FALSE,0,IF($DY121=TRUE,SUM($CC121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV121=FALSE,0,IF($DY121=TRUE,SUM($CD121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD121*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV121=FALSE,0,IF($DY121=TRUE,SUM($CE121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE121*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC121=FALSE,0,IF($H121=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE121=FALSE,0,ROUND(SUM($CF121*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG121=FALSE,0,ROUND(SUM($AA121*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY121=TRUE,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA121),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA121)),5)","v":0},{"$f":"SUM(ROUND($CW121:$DB121,2),$DD121,$DF121,$DH121)","v":0},0,{"$f":"SUM(SUM($CU121*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ121*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU121*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ121*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL121,IF(VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM121,$DK121))","v":0},0,false,0,false,0,{"$f":"IF(AND($X121>0,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU121=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH121:$CM121,$CS121,$ED121,$EL121,$ET121:$EY121)-SUM($BY121*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH121:$CM121,$CS121,$ED121,$EL121,$EN121:$ES121)-SUM($BY121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X121>0,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW121=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH121:$CM121,$CO121,$CQ121,$CS121,$ED121,$EF121,$EH121,$EJ121,$ET121:$EY121)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH121:$CM121,$CO121,$CQ121,$CS121,$ED121,$EF121,$EH121,$EJ121,ET121:$EX121)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA121>0,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY121=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW121:$DB121,$DH121,$ED121,$FQ121,$FY121:$GD121)-SUM($CF121*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW121:$DB121,$DH121,$ED121,$FQ121,$FS121:$FX121)-SUM($CF121*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA121>0,VLOOKUP($A121,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA121=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW121:$DB121,$DD121,$DF121,$DH121,$FI121,$FK121,$FM121,$FO121,$FY121:$GD121)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW121:$DB121,$DD121,$DF121,$DH121,$FI121,$FK121,$FM121,$FO121,$FY121:$GD121)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E121<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC121=FALSE,0,ROUND(SUM($AE121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X121>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE121=FALSE,0,ROUND(SUM($BY121*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG121=FALSE,0,SUM($BY121*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X121>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI121=FALSE,0,SUM($BY121*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X121>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK121=TRUE,$X121>0),SUM($BY121*Account!$T$2),0)","v":0},{"$f":"IF(AND($X121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM121=FALSE,0,ROUND(SUM($BS121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM121=FALSE,0,ROUND(SUM($BT121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM121=FALSE,0,ROUND(SUM($BU121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM121=FALSE,0,ROUND(SUM($BV121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM121=FALSE,0,ROUND(SUM($BW121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM121=FALSE,0,ROUND(SUM($BX121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H121/$AD121*$X121),5),0)","v":0},{"$f":"ROUND(SUM($FA121*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ121=FALSE,$FB121,ROUND(MAX(0,SUM(SUM($ET121:$EY121)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE121=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I121","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF121*Account!$AA$2),SUM($FF121*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E121<>\"D-CARE\",Tenant!$F121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH121=FALSE,0,ROUND(SUM($AF121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA121>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A121,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY121=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ121=FALSE,0,ROUND(SUM($CF121*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA121>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA121>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL121=FALSE,0,SUM($CF121*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA121>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN121=FALSE,0,SUM($CF121*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA121>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP121=TRUE,$AA121>0),SUM($CF121*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA121>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR121=FALSE,0,ROUND(SUM($BZ121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR121=FALSE,0,ROUND(SUM($CA121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR121=FALSE,0,ROUND(SUM($CB121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR121=FALSE,0,ROUND(SUM($CC121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR121=FALSE,0,ROUND(SUM($CD121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR121=FALSE,0,ROUND(SUM($CE121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ121*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA121*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB121*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC121*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD121*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE121*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H121/$AD121*$AA121),5),0)","v":0},{"$f":"ROUND(SUM($GF121*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE121=FALSE,$GG121,ROUND(MAX(0,SUM(SUM($FY121:$GD121)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ121=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I121","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK121*Account!$AA$2),SUM($GK121*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D121<=FctrChngDts!$B$14,$E121>FctrChngDts!$B$14),AND($D121<=FctrChngDts!$C$14,$E121>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM121=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP121:$GS121))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO121,$DD121,$GP121:$GS121))","v":0},0,0,{"$f":"IF(AND($X121>0,Tenant!$E121=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX121=FALSE,0,ROUND(SUM($AE121*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA121>0,Tenant!$E121=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ121=FALSE,0,ROUND(SUM($AF121*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO121,$GT121,$GW121,$HB121,$CQ121,$DF121,$DV121,$DX121,$DZ121,$EB121),IF(Account!$Q$2=TRUE,SUM($GO121,$GU121,$GW121,$HB121,$CQ121,$DF121,$DV121,$DX121,$DZ121,$EB121),SUM($GO121,$GT121,$GU121,$GV121,$GW121,$HB121,$CQ121,$DF121,$DV121,$DX121,$DZ121,$EB121)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D121,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,8,FALSE)=TRUE,$HD121<0),0,SUM(SUM(SUM($HD121/$AD121*$HE121)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,8,FALSE)=TRUE,$HD121<0),0,SUM(SUM(SUM($HD121/$AD121*$HF121)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU121,$DJ121,$DR121,$DT121,$DV121,$DX121,$DZ121,$EB121,$ED121,$EF121,$EH121,$EJ121,$FI121,$FK121,$FM121,$FO121,$GN121,$GV121,$GY121,$HA121)/$AD121*$X121*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU121,$DJ121,$DR121,$DT121,$DV121,$DX121,$DZ121,$EB121,$ED121,$EF121,$EH121,$EJ121,$FI121,$FK121,$FM121,$FO121,$GN121,$GV121,$GY121,$HA121)/$AD121*$AA121*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E121),$AD121,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D121,FctrChngDts!$C$17<=$E121),_xlfn.DAYS($D121,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E121),$AD121,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D121,FctrChngDts!$C$19<=$E121),_xlfn.DAYS($D121,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN121*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN121*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO121*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO121*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D121,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU121*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A121,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV121*Account!$AA$2)),5)","v":0}]
[121,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G122),0,IF($F122<=$G122,SUM($G122-$F122),IF($F122>$G122,SUM((Account!$L$2-$F122)+$G122+1))))","v":0},{"$f":"IF(AND($D122>=FctrChngDts!$C$2,$D122<=FctrChngDts!$D$2),$D122,\"\")","v":""},{"$f":"IF($I122=\"\",\"\",IF($E122<=FctrChngDts!$D$2,$E122,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D122<FctrChngDts!$E$2,$E122<FctrChngDts!$E$2),AND($D122>=FctrChngDts!$F$2,$E122>=FctrChngDts!$F$2)),\"\",IF(AND($D122>=FctrChngDts!$E$2,$D122<=FctrChngDts!$F$2),$D122,FctrChngDts!$E$2))","v":""},{"$f":"IF($K122=\"\",\"\",IF(AND($J122=$K122,$E122>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K122=$J122,$E122,IF(AND($E122>=FctrChngDts!$E$2,$E122<=FctrChngDts!$F$2),$E122,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D122<DATE(YEAR(Account!$J$2),6,1),$D122>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I122<FctrChngDts!$A$2,$J122<FctrChngDts!$A$2),AND($I122>=FctrChngDts!$B$2,$J122>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I122<FctrChngDts!$A$2,$J122>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I122>=FctrChngDts!$A$2,$J122<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I122<FctrChngDts!$B$2,$J122>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K122<FctrChngDts!$A$2,$L122<FctrChngDts!$A$2),AND($K122>=FctrChngDts!$B$2,$L122>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K122<FctrChngDts!$A$2,$L122>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K122>=FctrChngDts!$A$2,$L122<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K122<FctrChngDts!$B$2,$L122>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I122=\"\",$J122=0),0,IF(AND($N122=TRUE,$I122<>0),SUM($J122-$I122+1),IF($O122=TRUE,SUM(FctrChngDts!$A$2-$I122),IF($P122=TRUE,0,IF($Q122=TRUE,SUM($J122-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I122=\"\",$J122=0),0,IF($N122=TRUE,0,IF($O122=TRUE,SUM($J122-FctrChngDts!$A$2+1),IF(AND($P122=TRUE,$I122<>0),SUM($J122-$I122+1),IF($Q122=TRUE,SUM(FctrChngDts!$B$2-$I122),0)))))","v":0},0,{"$f":"IF(OR($K122=\"\",$L122=0),0,IF(AND($R122=TRUE,$K122<>0),SUM($L122-$K122+1),IF($S122=TRUE,SUM(FctrChngDts!$A$2-$K122),IF($T122=TRUE,0,IF($U122=TRUE,SUM($L122-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K122=\"\",$L122=0),0,IF($R122=TRUE,0,IF($S122=TRUE,SUM($L122-FctrChngDts!$A$2+1),IF(AND($T122=TRUE,$K122<>0),SUM($L122-$K122+1),IF($U122=TRUE,SUM(FctrChngDts!$B$2-$K122),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A122,Tenant!$A122:$J621,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR122=FALSE,VLOOKUP($AQ122,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ122,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR122=FALSE,VLOOKUP($AQ122,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ122,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR122=FALSE,VLOOKUP($AQ122,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ122,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR122=FALSE,VLOOKUP($AQ122,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ122,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A122,Tenant!$A122:$J621,6,FALSE)","v":0},{"$f":"VLOOKUP($A122,Tenant!$A122:$J621,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG122=FALSE,0,IF($DU122=TRUE,SUM($BS122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS122*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DU122=TRUE,SUM($BT122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT122*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DU122=TRUE,SUM($BU122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU122*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DU122=TRUE,SUM($BV122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DU122=TRUE,SUM($BW122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW122*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG122=FALSE,0,IF($DU122=TRUE,SUM($BX122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX122*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN122=FALSE,0,IF($H122=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP122=FALSE,0,ROUND(SUM($BY122*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR122=FALSE,0,ROUND(SUM($X122*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY122=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X122),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X122)),5)","v":0},{"$f":"SUM(ROUND($CH122:$CM122,2),$CO122,$CQ122,$CS122)","v":0},false,{"$f":"ROUND(IF($CV122=FALSE,0,IF($DY122=TRUE,SUM($BZ122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ122*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV122=FALSE,0,IF($DY122=TRUE,SUM($CA122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA122*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV122=FALSE,0,IF($DY122=TRUE,SUM($CB122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB122*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV122=FALSE,0,IF($DY122=TRUE,SUM($CC122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC122*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV122=FALSE,0,IF($DY122=TRUE,SUM($CD122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD122*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV122=FALSE,0,IF($DY122=TRUE,SUM($CE122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE122*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC122=FALSE,0,IF($H122=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF122*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE122=FALSE,0,ROUND(SUM($CF122*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG122=FALSE,0,ROUND(SUM($AA122*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY122=TRUE,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA122),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA122)),5)","v":0},{"$f":"SUM(ROUND($CW122:$DB122,2),$DD122,$DF122,$DH122)","v":0},0,{"$f":"SUM(SUM($CU122*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ122*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU122*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ122*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL122,IF(VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM122,$DK122))","v":0},0,false,0,false,0,{"$f":"IF(AND($X122>0,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU122=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH122:$CM122,$CS122,$ED122,$EL122,$ET122:$EY122)-SUM($BY122*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH122:$CM122,$CS122,$ED122,$EL122,$EN122:$ES122)-SUM($BY122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X122>0,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW122=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH122:$CM122,$CO122,$CQ122,$CS122,$ED122,$EF122,$EH122,$EJ122,$ET122:$EY122)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH122:$CM122,$CO122,$CQ122,$CS122,$ED122,$EF122,$EH122,$EJ122,ET122:$EX122)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA122>0,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY122=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW122:$DB122,$DH122,$ED122,$FQ122,$FY122:$GD122)-SUM($CF122*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW122:$DB122,$DH122,$ED122,$FQ122,$FS122:$FX122)-SUM($CF122*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA122>0,VLOOKUP($A122,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA122=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW122:$DB122,$DD122,$DF122,$DH122,$FI122,$FK122,$FM122,$FO122,$FY122:$GD122)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW122:$DB122,$DD122,$DF122,$DH122,$FI122,$FK122,$FM122,$FO122,$FY122:$GD122)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X122>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E122<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC122=FALSE,0,ROUND(SUM($AE122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X122>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A122,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE122=FALSE,0,ROUND(SUM($BY122*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X122>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X122>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X122>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG122=FALSE,0,SUM($BY122*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X122>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI122=FALSE,0,SUM($BY122*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X122>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK122=TRUE,$X122>0),SUM($BY122*Account!$T$2),0)","v":0},{"$f":"IF(AND($X122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM122=FALSE,0,ROUND(SUM($BS122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM122=FALSE,0,ROUND(SUM($BT122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM122=FALSE,0,ROUND(SUM($BU122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM122=FALSE,0,ROUND(SUM($BV122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM122=FALSE,0,ROUND(SUM($BW122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM122=FALSE,0,ROUND(SUM($BX122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H122/$AD122*$X122),5),0)","v":0},{"$f":"ROUND(SUM($FA122*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ122=FALSE,$FB122,ROUND(MAX(0,SUM(SUM($ET122:$EY122)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE122=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I122","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF122*Account!$AA$2),SUM($FF122*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA122>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E122<>\"D-CARE\",Tenant!$F122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH122=FALSE,0,ROUND(SUM($AF122*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA122>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A122,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY122=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ122=FALSE,0,ROUND(SUM($CF122*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA122>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA122>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA122>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL122=FALSE,0,SUM($CF122*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA122>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN122=FALSE,0,SUM($CF122*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA122>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP122=TRUE,$AA122>0),SUM($CF122*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA122>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR122=FALSE,0,ROUND(SUM($BZ122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR122=FALSE,0,ROUND(SUM($CA122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR122=FALSE,0,ROUND(SUM($CB122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR122=FALSE,0,ROUND(SUM($CC122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR122=FALSE,0,ROUND(SUM($CD122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR122=FALSE,0,ROUND(SUM($CE122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ122*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA122*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB122*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC122*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD122*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE122*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H122/$AD122*$AA122),5),0)","v":0},{"$f":"ROUND(SUM($GF122*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE122=FALSE,$GG122,ROUND(MAX(0,SUM(SUM($FY122:$GD122)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ122=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I122","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK122*Account!$AA$2),SUM($GK122*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D122<=FctrChngDts!$B$14,$E122>FctrChngDts!$B$14),AND($D122<=FctrChngDts!$C$14,$E122>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM122=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP122:$GS122))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO122,$DD122,$GP122:$GS122))","v":0},0,0,{"$f":"IF(AND($X122>0,Tenant!$E122=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX122=FALSE,0,ROUND(SUM($AE122*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA122>0,Tenant!$E122=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ122=FALSE,0,ROUND(SUM($AF122*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO122,$GT122,$GW122,$HB122,$CQ122,$DF122,$DV122,$DX122,$DZ122,$EB122),IF(Account!$Q$2=TRUE,SUM($GO122,$GU122,$GW122,$HB122,$CQ122,$DF122,$DV122,$DX122,$DZ122,$EB122),SUM($GO122,$GT122,$GU122,$GV122,$GW122,$HB122,$CQ122,$DF122,$DV122,$DX122,$DZ122,$EB122)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D122,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A122,Tenant!$A:$J,8,FALSE)=TRUE,$HD122<0),0,SUM(SUM(SUM($HD122/$AD122*$HE122)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A122,Tenant!$A:$J,8,FALSE)=TRUE,$HD122<0),0,SUM(SUM(SUM($HD122/$AD122*$HF122)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU122,$DJ122,$DR122,$DT122,$DV122,$DX122,$DZ122,$EB122,$ED122,$EF122,$EH122,$EJ122,$FI122,$FK122,$FM122,$FO122,$GN122,$GV122,$GY122,$HA122)/$AD122*$X122*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU122,$DJ122,$DR122,$DT122,$DV122,$DX122,$DZ122,$EB122,$ED122,$EF122,$EH122,$EJ122,$FI122,$FK122,$FM122,$FO122,$GN122,$GV122,$GY122,$HA122)/$AD122*$AA122*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E122),$AD122,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D122,FctrChngDts!$C$17<=$E122),_xlfn.DAYS($D122,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E122),$AD122,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D122,FctrChngDts!$C$19<=$E122),_xlfn.DAYS($D122,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN122*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN122*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO122*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO122*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D122,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A122,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU122*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A122,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV122*Account!$AA$2)),5)","v":0}]
[122,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G123),0,IF($F123<=$G123,SUM($G123-$F123),IF($F123>$G123,SUM((Account!$L$2-$F123)+$G123+1))))","v":0},{"$f":"IF(AND($D123>=FctrChngDts!$C$2,$D123<=FctrChngDts!$D$2),$D123,\"\")","v":""},{"$f":"IF($I123=\"\",\"\",IF($E123<=FctrChngDts!$D$2,$E123,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D123<FctrChngDts!$E$2,$E123<FctrChngDts!$E$2),AND($D123>=FctrChngDts!$F$2,$E123>=FctrChngDts!$F$2)),\"\",IF(AND($D123>=FctrChngDts!$E$2,$D123<=FctrChngDts!$F$2),$D123,FctrChngDts!$E$2))","v":""},{"$f":"IF($K123=\"\",\"\",IF(AND($J123=$K123,$E123>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K123=$J123,$E123,IF(AND($E123>=FctrChngDts!$E$2,$E123<=FctrChngDts!$F$2),$E123,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D123<DATE(YEAR(Account!$J$2),6,1),$D123>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I123<FctrChngDts!$A$2,$J123<FctrChngDts!$A$2),AND($I123>=FctrChngDts!$B$2,$J123>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I123<FctrChngDts!$A$2,$J123>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I123>=FctrChngDts!$A$2,$J123<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I123<FctrChngDts!$B$2,$J123>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K123<FctrChngDts!$A$2,$L123<FctrChngDts!$A$2),AND($K123>=FctrChngDts!$B$2,$L123>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K123<FctrChngDts!$A$2,$L123>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K123>=FctrChngDts!$A$2,$L123<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K123<FctrChngDts!$B$2,$L123>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I123=\"\",$J123=0),0,IF(AND($N123=TRUE,$I123<>0),SUM($J123-$I123+1),IF($O123=TRUE,SUM(FctrChngDts!$A$2-$I123),IF($P123=TRUE,0,IF($Q123=TRUE,SUM($J123-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I123=\"\",$J123=0),0,IF($N123=TRUE,0,IF($O123=TRUE,SUM($J123-FctrChngDts!$A$2+1),IF(AND($P123=TRUE,$I123<>0),SUM($J123-$I123+1),IF($Q123=TRUE,SUM(FctrChngDts!$B$2-$I123),0)))))","v":0},0,{"$f":"IF(OR($K123=\"\",$L123=0),0,IF(AND($R123=TRUE,$K123<>0),SUM($L123-$K123+1),IF($S123=TRUE,SUM(FctrChngDts!$A$2-$K123),IF($T123=TRUE,0,IF($U123=TRUE,SUM($L123-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K123=\"\",$L123=0),0,IF($R123=TRUE,0,IF($S123=TRUE,SUM($L123-FctrChngDts!$A$2+1),IF(AND($T123=TRUE,$K123<>0),SUM($L123-$K123+1),IF($U123=TRUE,SUM(FctrChngDts!$B$2-$K123),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A123,Tenant!$A123:$J622,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR123=FALSE,VLOOKUP($AQ123,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ123,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR123=FALSE,VLOOKUP($AQ123,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ123,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR123=FALSE,VLOOKUP($AQ123,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ123,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR123=FALSE,VLOOKUP($AQ123,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ123,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A123,Tenant!$A123:$J622,6,FALSE)","v":0},{"$f":"VLOOKUP($A123,Tenant!$A123:$J622,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG123=FALSE,0,IF($DU123=TRUE,SUM($BS123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS123*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DU123=TRUE,SUM($BT123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT123*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DU123=TRUE,SUM($BU123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU123*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DU123=TRUE,SUM($BV123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DU123=TRUE,SUM($BW123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW123*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG123=FALSE,0,IF($DU123=TRUE,SUM($BX123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX123*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN123=FALSE,0,IF($H123=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP123=FALSE,0,ROUND(SUM($BY123*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR123=FALSE,0,ROUND(SUM($X123*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY123=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X123),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X123)),5)","v":0},{"$f":"SUM(ROUND($CH123:$CM123,2),$CO123,$CQ123,$CS123)","v":0},false,{"$f":"ROUND(IF($CV123=FALSE,0,IF($DY123=TRUE,SUM($BZ123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ123*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV123=FALSE,0,IF($DY123=TRUE,SUM($CA123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA123*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV123=FALSE,0,IF($DY123=TRUE,SUM($CB123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB123*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV123=FALSE,0,IF($DY123=TRUE,SUM($CC123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC123*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV123=FALSE,0,IF($DY123=TRUE,SUM($CD123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD123*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV123=FALSE,0,IF($DY123=TRUE,SUM($CE123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE123*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC123=FALSE,0,IF($H123=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF123*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE123=FALSE,0,ROUND(SUM($CF123*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG123=FALSE,0,ROUND(SUM($AA123*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY123=TRUE,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA123),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA123)),5)","v":0},{"$f":"SUM(ROUND($CW123:$DB123,2),$DD123,$DF123,$DH123)","v":0},0,{"$f":"SUM(SUM($CU123*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ123*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU123*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ123*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL123,IF(VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM123,$DK123))","v":0},0,false,0,false,0,{"$f":"IF(AND($X123>0,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU123=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH123:$CM123,$CS123,$ED123,$EL123,$ET123:$EY123)-SUM($BY123*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH123:$CM123,$CS123,$ED123,$EL123,$EN123:$ES123)-SUM($BY123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X123>0,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW123=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH123:$CM123,$CO123,$CQ123,$CS123,$ED123,$EF123,$EH123,$EJ123,$ET123:$EY123)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH123:$CM123,$CO123,$CQ123,$CS123,$ED123,$EF123,$EH123,$EJ123,ET123:$EX123)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA123>0,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY123=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW123:$DB123,$DH123,$ED123,$FQ123,$FY123:$GD123)-SUM($CF123*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW123:$DB123,$DH123,$ED123,$FQ123,$FS123:$FX123)-SUM($CF123*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA123>0,VLOOKUP($A123,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA123=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW123:$DB123,$DD123,$DF123,$DH123,$FI123,$FK123,$FM123,$FO123,$FY123:$GD123)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW123:$DB123,$DD123,$DF123,$DH123,$FI123,$FK123,$FM123,$FO123,$FY123:$GD123)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X123>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E123<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC123=FALSE,0,ROUND(SUM($AE123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X123>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A123,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE123=FALSE,0,ROUND(SUM($BY123*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X123>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X123>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X123>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG123=FALSE,0,SUM($BY123*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X123>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI123=FALSE,0,SUM($BY123*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X123>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK123=TRUE,$X123>0),SUM($BY123*Account!$T$2),0)","v":0},{"$f":"IF(AND($X123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM123=FALSE,0,ROUND(SUM($BS123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM123=FALSE,0,ROUND(SUM($BT123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM123=FALSE,0,ROUND(SUM($BU123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM123=FALSE,0,ROUND(SUM($BV123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM123=FALSE,0,ROUND(SUM($BW123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM123=FALSE,0,ROUND(SUM($BX123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H123/$AD123*$X123),5),0)","v":0},{"$f":"ROUND(SUM($FA123*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ123=FALSE,$FB123,ROUND(MAX(0,SUM(SUM($ET123:$EY123)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE123=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I123","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF123*Account!$AA$2),SUM($FF123*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA123>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E123<>\"D-CARE\",Tenant!$F123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH123=FALSE,0,ROUND(SUM($AF123*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA123>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A123,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY123=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ123=FALSE,0,ROUND(SUM($CF123*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA123>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA123>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA123>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL123=FALSE,0,SUM($CF123*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA123>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN123=FALSE,0,SUM($CF123*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA123>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP123=TRUE,$AA123>0),SUM($CF123*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA123>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR123=FALSE,0,ROUND(SUM($BZ123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR123=FALSE,0,ROUND(SUM($CA123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR123=FALSE,0,ROUND(SUM($CB123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR123=FALSE,0,ROUND(SUM($CC123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR123=FALSE,0,ROUND(SUM($CD123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR123=FALSE,0,ROUND(SUM($CE123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ123*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA123*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB123*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC123*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD123*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE123*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H123/$AD123*$AA123),5),0)","v":0},{"$f":"ROUND(SUM($GF123*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE123=FALSE,$GG123,ROUND(MAX(0,SUM(SUM($FY123:$GD123)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ123=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I123","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK123*Account!$AA$2),SUM($GK123*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D123<=FctrChngDts!$B$14,$E123>FctrChngDts!$B$14),AND($D123<=FctrChngDts!$C$14,$E123>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM123=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP123:$GS123))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO123,$DD123,$GP123:$GS123))","v":0},0,0,{"$f":"IF(AND($X123>0,Tenant!$E123=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX123=FALSE,0,ROUND(SUM($AE123*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA123>0,Tenant!$E123=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ123=FALSE,0,ROUND(SUM($AF123*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO123,$GT123,$GW123,$HB123,$CQ123,$DF123,$DV123,$DX123,$DZ123,$EB123),IF(Account!$Q$2=TRUE,SUM($GO123,$GU123,$GW123,$HB123,$CQ123,$DF123,$DV123,$DX123,$DZ123,$EB123),SUM($GO123,$GT123,$GU123,$GV123,$GW123,$HB123,$CQ123,$DF123,$DV123,$DX123,$DZ123,$EB123)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D123,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A123,Tenant!$A:$J,8,FALSE)=TRUE,$HD123<0),0,SUM(SUM(SUM($HD123/$AD123*$HE123)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A123,Tenant!$A:$J,8,FALSE)=TRUE,$HD123<0),0,SUM(SUM(SUM($HD123/$AD123*$HF123)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU123,$DJ123,$DR123,$DT123,$DV123,$DX123,$DZ123,$EB123,$ED123,$EF123,$EH123,$EJ123,$FI123,$FK123,$FM123,$FO123,$GN123,$GV123,$GY123,$HA123)/$AD123*$X123*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU123,$DJ123,$DR123,$DT123,$DV123,$DX123,$DZ123,$EB123,$ED123,$EF123,$EH123,$EJ123,$FI123,$FK123,$FM123,$FO123,$GN123,$GV123,$GY123,$HA123)/$AD123*$AA123*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E123),$AD123,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D123,FctrChngDts!$C$17<=$E123),_xlfn.DAYS($D123,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E123),$AD123,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D123,FctrChngDts!$C$19<=$E123),_xlfn.DAYS($D123,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN123*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN123*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO123*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO123*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D123,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A123,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU123*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A123,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV123*Account!$AA$2)),5)","v":0}]
[123,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G124),0,IF($F124<=$G124,SUM($G124-$F124),IF($F124>$G124,SUM((Account!$L$2-$F124)+$G124+1))))","v":0},{"$f":"IF(AND($D124>=FctrChngDts!$C$2,$D124<=FctrChngDts!$D$2),$D124,\"\")","v":""},{"$f":"IF($I124=\"\",\"\",IF($E124<=FctrChngDts!$D$2,$E124,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D124<FctrChngDts!$E$2,$E124<FctrChngDts!$E$2),AND($D124>=FctrChngDts!$F$2,$E124>=FctrChngDts!$F$2)),\"\",IF(AND($D124>=FctrChngDts!$E$2,$D124<=FctrChngDts!$F$2),$D124,FctrChngDts!$E$2))","v":""},{"$f":"IF($K124=\"\",\"\",IF(AND($J124=$K124,$E124>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K124=$J124,$E124,IF(AND($E124>=FctrChngDts!$E$2,$E124<=FctrChngDts!$F$2),$E124,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D124<DATE(YEAR(Account!$J$2),6,1),$D124>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I124<FctrChngDts!$A$2,$J124<FctrChngDts!$A$2),AND($I124>=FctrChngDts!$B$2,$J124>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I124<FctrChngDts!$A$2,$J124>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I124>=FctrChngDts!$A$2,$J124<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I124<FctrChngDts!$B$2,$J124>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K124<FctrChngDts!$A$2,$L124<FctrChngDts!$A$2),AND($K124>=FctrChngDts!$B$2,$L124>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K124<FctrChngDts!$A$2,$L124>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K124>=FctrChngDts!$A$2,$L124<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K124<FctrChngDts!$B$2,$L124>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I124=\"\",$J124=0),0,IF(AND($N124=TRUE,$I124<>0),SUM($J124-$I124+1),IF($O124=TRUE,SUM(FctrChngDts!$A$2-$I124),IF($P124=TRUE,0,IF($Q124=TRUE,SUM($J124-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I124=\"\",$J124=0),0,IF($N124=TRUE,0,IF($O124=TRUE,SUM($J124-FctrChngDts!$A$2+1),IF(AND($P124=TRUE,$I124<>0),SUM($J124-$I124+1),IF($Q124=TRUE,SUM(FctrChngDts!$B$2-$I124),0)))))","v":0},0,{"$f":"IF(OR($K124=\"\",$L124=0),0,IF(AND($R124=TRUE,$K124<>0),SUM($L124-$K124+1),IF($S124=TRUE,SUM(FctrChngDts!$A$2-$K124),IF($T124=TRUE,0,IF($U124=TRUE,SUM($L124-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K124=\"\",$L124=0),0,IF($R124=TRUE,0,IF($S124=TRUE,SUM($L124-FctrChngDts!$A$2+1),IF(AND($T124=TRUE,$K124<>0),SUM($L124-$K124+1),IF($U124=TRUE,SUM(FctrChngDts!$B$2-$K124),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A124,Tenant!$A124:$J623,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR124=FALSE,VLOOKUP($AQ124,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ124,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR124=FALSE,VLOOKUP($AQ124,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ124,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR124=FALSE,VLOOKUP($AQ124,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ124,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR124=FALSE,VLOOKUP($AQ124,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ124,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A124,Tenant!$A124:$J623,6,FALSE)","v":0},{"$f":"VLOOKUP($A124,Tenant!$A124:$J623,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG124=FALSE,0,IF($DU124=TRUE,SUM($BS124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS124*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DU124=TRUE,SUM($BT124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT124*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DU124=TRUE,SUM($BU124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU124*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DU124=TRUE,SUM($BV124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DU124=TRUE,SUM($BW124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW124*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG124=FALSE,0,IF($DU124=TRUE,SUM($BX124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX124*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN124=FALSE,0,IF($H124=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP124=FALSE,0,ROUND(SUM($BY124*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR124=FALSE,0,ROUND(SUM($X124*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY124=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X124),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X124)),5)","v":0},{"$f":"SUM(ROUND($CH124:$CM124,2),$CO124,$CQ124,$CS124)","v":0},false,{"$f":"ROUND(IF($CV124=FALSE,0,IF($DY124=TRUE,SUM($BZ124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ124*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV124=FALSE,0,IF($DY124=TRUE,SUM($CA124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA124*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV124=FALSE,0,IF($DY124=TRUE,SUM($CB124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB124*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV124=FALSE,0,IF($DY124=TRUE,SUM($CC124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC124*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV124=FALSE,0,IF($DY124=TRUE,SUM($CD124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD124*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV124=FALSE,0,IF($DY124=TRUE,SUM($CE124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE124*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC124=FALSE,0,IF($H124=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF124*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE124=FALSE,0,ROUND(SUM($CF124*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG124=FALSE,0,ROUND(SUM($AA124*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY124=TRUE,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA124),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA124)),5)","v":0},{"$f":"SUM(ROUND($CW124:$DB124,2),$DD124,$DF124,$DH124)","v":0},0,{"$f":"SUM(SUM($CU124*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ124*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU124*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ124*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL124,IF(VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM124,$DK124))","v":0},0,false,0,false,0,{"$f":"IF(AND($X124>0,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU124=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH124:$CM124,$CS124,$ED124,$EL124,$ET124:$EY124)-SUM($BY124*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH124:$CM124,$CS124,$ED124,$EL124,$EN124:$ES124)-SUM($BY124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X124>0,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW124=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH124:$CM124,$CO124,$CQ124,$CS124,$ED124,$EF124,$EH124,$EJ124,$ET124:$EY124)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH124:$CM124,$CO124,$CQ124,$CS124,$ED124,$EF124,$EH124,$EJ124,ET124:$EX124)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA124>0,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY124=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW124:$DB124,$DH124,$ED124,$FQ124,$FY124:$GD124)-SUM($CF124*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW124:$DB124,$DH124,$ED124,$FQ124,$FS124:$FX124)-SUM($CF124*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA124>0,VLOOKUP($A124,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA124=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW124:$DB124,$DD124,$DF124,$DH124,$FI124,$FK124,$FM124,$FO124,$FY124:$GD124)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW124:$DB124,$DD124,$DF124,$DH124,$FI124,$FK124,$FM124,$FO124,$FY124:$GD124)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X124>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E124<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC124=FALSE,0,ROUND(SUM($AE124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X124>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A124,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE124=FALSE,0,ROUND(SUM($BY124*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X124>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X124>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X124>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG124=FALSE,0,SUM($BY124*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X124>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI124=FALSE,0,SUM($BY124*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X124>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK124=TRUE,$X124>0),SUM($BY124*Account!$T$2),0)","v":0},{"$f":"IF(AND($X124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM124=FALSE,0,ROUND(SUM($BS124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM124=FALSE,0,ROUND(SUM($BT124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM124=FALSE,0,ROUND(SUM($BU124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM124=FALSE,0,ROUND(SUM($BV124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM124=FALSE,0,ROUND(SUM($BW124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM124=FALSE,0,ROUND(SUM($BX124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H124/$AD124*$X124),5),0)","v":0},{"$f":"ROUND(SUM($FA124*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ124=FALSE,$FB124,ROUND(MAX(0,SUM(SUM($ET124:$EY124)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE124=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I124","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF124*Account!$AA$2),SUM($FF124*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA124>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E124<>\"D-CARE\",Tenant!$F124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH124=FALSE,0,ROUND(SUM($AF124*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA124>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A124,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY124=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ124=FALSE,0,ROUND(SUM($CF124*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA124>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA124>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA124>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL124=FALSE,0,SUM($CF124*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA124>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN124=FALSE,0,SUM($CF124*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA124>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP124=TRUE,$AA124>0),SUM($CF124*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA124>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR124=FALSE,0,ROUND(SUM($BZ124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR124=FALSE,0,ROUND(SUM($CA124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR124=FALSE,0,ROUND(SUM($CB124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR124=FALSE,0,ROUND(SUM($CC124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR124=FALSE,0,ROUND(SUM($CD124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR124=FALSE,0,ROUND(SUM($CE124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ124*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA124*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB124*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC124*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD124*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE124*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H124/$AD124*$AA124),5),0)","v":0},{"$f":"ROUND(SUM($GF124*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE124=FALSE,$GG124,ROUND(MAX(0,SUM(SUM($FY124:$GD124)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ124=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I124","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK124*Account!$AA$2),SUM($GK124*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D124<=FctrChngDts!$B$14,$E124>FctrChngDts!$B$14),AND($D124<=FctrChngDts!$C$14,$E124>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM124=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP124:$GS124))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO124,$DD124,$GP124:$GS124))","v":0},0,0,{"$f":"IF(AND($X124>0,Tenant!$E124=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX124=FALSE,0,ROUND(SUM($AE124*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA124>0,Tenant!$E124=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ124=FALSE,0,ROUND(SUM($AF124*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO124,$GT124,$GW124,$HB124,$CQ124,$DF124,$DV124,$DX124,$DZ124,$EB124),IF(Account!$Q$2=TRUE,SUM($GO124,$GU124,$GW124,$HB124,$CQ124,$DF124,$DV124,$DX124,$DZ124,$EB124),SUM($GO124,$GT124,$GU124,$GV124,$GW124,$HB124,$CQ124,$DF124,$DV124,$DX124,$DZ124,$EB124)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D124,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A124,Tenant!$A:$J,8,FALSE)=TRUE,$HD124<0),0,SUM(SUM(SUM($HD124/$AD124*$HE124)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A124,Tenant!$A:$J,8,FALSE)=TRUE,$HD124<0),0,SUM(SUM(SUM($HD124/$AD124*$HF124)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU124,$DJ124,$DR124,$DT124,$DV124,$DX124,$DZ124,$EB124,$ED124,$EF124,$EH124,$EJ124,$FI124,$FK124,$FM124,$FO124,$GN124,$GV124,$GY124,$HA124)/$AD124*$X124*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU124,$DJ124,$DR124,$DT124,$DV124,$DX124,$DZ124,$EB124,$ED124,$EF124,$EH124,$EJ124,$FI124,$FK124,$FM124,$FO124,$GN124,$GV124,$GY124,$HA124)/$AD124*$AA124*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E124),$AD124,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D124,FctrChngDts!$C$17<=$E124),_xlfn.DAYS($D124,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E124),$AD124,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D124,FctrChngDts!$C$19<=$E124),_xlfn.DAYS($D124,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN124*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN124*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO124*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO124*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D124,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A124,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU124*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A124,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV124*Account!$AA$2)),5)","v":0}]
[124,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G125),0,IF($F125<=$G125,SUM($G125-$F125),IF($F125>$G125,SUM((Account!$L$2-$F125)+$G125+1))))","v":0},{"$f":"IF(AND($D125>=FctrChngDts!$C$2,$D125<=FctrChngDts!$D$2),$D125,\"\")","v":""},{"$f":"IF($I125=\"\",\"\",IF($E125<=FctrChngDts!$D$2,$E125,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D125<FctrChngDts!$E$2,$E125<FctrChngDts!$E$2),AND($D125>=FctrChngDts!$F$2,$E125>=FctrChngDts!$F$2)),\"\",IF(AND($D125>=FctrChngDts!$E$2,$D125<=FctrChngDts!$F$2),$D125,FctrChngDts!$E$2))","v":""},{"$f":"IF($K125=\"\",\"\",IF(AND($J125=$K125,$E125>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K125=$J125,$E125,IF(AND($E125>=FctrChngDts!$E$2,$E125<=FctrChngDts!$F$2),$E125,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D125<DATE(YEAR(Account!$J$2),6,1),$D125>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I125<FctrChngDts!$A$2,$J125<FctrChngDts!$A$2),AND($I125>=FctrChngDts!$B$2,$J125>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I125<FctrChngDts!$A$2,$J125>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I125>=FctrChngDts!$A$2,$J125<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I125<FctrChngDts!$B$2,$J125>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K125<FctrChngDts!$A$2,$L125<FctrChngDts!$A$2),AND($K125>=FctrChngDts!$B$2,$L125>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K125<FctrChngDts!$A$2,$L125>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K125>=FctrChngDts!$A$2,$L125<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K125<FctrChngDts!$B$2,$L125>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I125=\"\",$J125=0),0,IF(AND($N125=TRUE,$I125<>0),SUM($J125-$I125+1),IF($O125=TRUE,SUM(FctrChngDts!$A$2-$I125),IF($P125=TRUE,0,IF($Q125=TRUE,SUM($J125-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I125=\"\",$J125=0),0,IF($N125=TRUE,0,IF($O125=TRUE,SUM($J125-FctrChngDts!$A$2+1),IF(AND($P125=TRUE,$I125<>0),SUM($J125-$I125+1),IF($Q125=TRUE,SUM(FctrChngDts!$B$2-$I125),0)))))","v":0},0,{"$f":"IF(OR($K125=\"\",$L125=0),0,IF(AND($R125=TRUE,$K125<>0),SUM($L125-$K125+1),IF($S125=TRUE,SUM(FctrChngDts!$A$2-$K125),IF($T125=TRUE,0,IF($U125=TRUE,SUM($L125-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K125=\"\",$L125=0),0,IF($R125=TRUE,0,IF($S125=TRUE,SUM($L125-FctrChngDts!$A$2+1),IF(AND($T125=TRUE,$K125<>0),SUM($L125-$K125+1),IF($U125=TRUE,SUM(FctrChngDts!$B$2-$K125),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A125,Tenant!$A125:$J624,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR125=FALSE,VLOOKUP($AQ125,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ125,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR125=FALSE,VLOOKUP($AQ125,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ125,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR125=FALSE,VLOOKUP($AQ125,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ125,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR125=FALSE,VLOOKUP($AQ125,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ125,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A125,Tenant!$A125:$J624,6,FALSE)","v":0},{"$f":"VLOOKUP($A125,Tenant!$A125:$J624,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG125=FALSE,0,IF($DU125=TRUE,SUM($BS125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS125*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DU125=TRUE,SUM($BT125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT125*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DU125=TRUE,SUM($BU125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU125*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DU125=TRUE,SUM($BV125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DU125=TRUE,SUM($BW125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW125*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG125=FALSE,0,IF($DU125=TRUE,SUM($BX125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX125*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN125=FALSE,0,IF($H125=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP125=FALSE,0,ROUND(SUM($BY125*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR125=FALSE,0,ROUND(SUM($X125*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY125=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X125),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X125)),5)","v":0},{"$f":"SUM(ROUND($CH125:$CM125,2),$CO125,$CQ125,$CS125)","v":0},false,{"$f":"ROUND(IF($CV125=FALSE,0,IF($DY125=TRUE,SUM($BZ125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ125*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV125=FALSE,0,IF($DY125=TRUE,SUM($CA125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA125*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV125=FALSE,0,IF($DY125=TRUE,SUM($CB125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB125*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV125=FALSE,0,IF($DY125=TRUE,SUM($CC125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC125*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV125=FALSE,0,IF($DY125=TRUE,SUM($CD125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD125*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV125=FALSE,0,IF($DY125=TRUE,SUM($CE125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE125*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC125=FALSE,0,IF($H125=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF125*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE125=FALSE,0,ROUND(SUM($CF125*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG125=FALSE,0,ROUND(SUM($AA125*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY125=TRUE,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA125),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA125)),5)","v":0},{"$f":"SUM(ROUND($CW125:$DB125,2),$DD125,$DF125,$DH125)","v":0},0,{"$f":"SUM(SUM($CU125*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ125*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU125*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ125*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL125,IF(VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM125,$DK125))","v":0},0,false,0,false,0,{"$f":"IF(AND($X125>0,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU125=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH125:$CM125,$CS125,$ED125,$EL125,$ET125:$EY125)-SUM($BY125*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH125:$CM125,$CS125,$ED125,$EL125,$EN125:$ES125)-SUM($BY125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X125>0,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW125=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH125:$CM125,$CO125,$CQ125,$CS125,$ED125,$EF125,$EH125,$EJ125,$ET125:$EY125)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH125:$CM125,$CO125,$CQ125,$CS125,$ED125,$EF125,$EH125,$EJ125,ET125:$EX125)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA125>0,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY125=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW125:$DB125,$DH125,$ED125,$FQ125,$FY125:$GD125)-SUM($CF125*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW125:$DB125,$DH125,$ED125,$FQ125,$FS125:$FX125)-SUM($CF125*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA125>0,VLOOKUP($A125,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA125=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW125:$DB125,$DD125,$DF125,$DH125,$FI125,$FK125,$FM125,$FO125,$FY125:$GD125)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW125:$DB125,$DD125,$DF125,$DH125,$FI125,$FK125,$FM125,$FO125,$FY125:$GD125)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X125>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E125<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC125=FALSE,0,ROUND(SUM($AE125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X125>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A125,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE125=FALSE,0,ROUND(SUM($BY125*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X125>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X125>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X125>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG125=FALSE,0,SUM($BY125*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X125>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI125=FALSE,0,SUM($BY125*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X125>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK125=TRUE,$X125>0),SUM($BY125*Account!$T$2),0)","v":0},{"$f":"IF(AND($X125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM125=FALSE,0,ROUND(SUM($BS125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM125=FALSE,0,ROUND(SUM($BT125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM125=FALSE,0,ROUND(SUM($BU125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM125=FALSE,0,ROUND(SUM($BV125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM125=FALSE,0,ROUND(SUM($BW125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM125=FALSE,0,ROUND(SUM($BX125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H125/$AD125*$X125),5),0)","v":0},{"$f":"ROUND(SUM($FA125*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ125=FALSE,$FB125,ROUND(MAX(0,SUM(SUM($ET125:$EY125)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE125=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I125","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF125*Account!$AA$2),SUM($FF125*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA125>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E125<>\"D-CARE\",Tenant!$F125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH125=FALSE,0,ROUND(SUM($AF125*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA125>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A125,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY125=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ125=FALSE,0,ROUND(SUM($CF125*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA125>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA125>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA125>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL125=FALSE,0,SUM($CF125*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA125>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN125=FALSE,0,SUM($CF125*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA125>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP125=TRUE,$AA125>0),SUM($CF125*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA125>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR125=FALSE,0,ROUND(SUM($BZ125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR125=FALSE,0,ROUND(SUM($CA125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR125=FALSE,0,ROUND(SUM($CB125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR125=FALSE,0,ROUND(SUM($CC125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR125=FALSE,0,ROUND(SUM($CD125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR125=FALSE,0,ROUND(SUM($CE125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ125*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA125*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB125*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC125*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD125*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE125*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H125/$AD125*$AA125),5),0)","v":0},{"$f":"ROUND(SUM($GF125*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE125=FALSE,$GG125,ROUND(MAX(0,SUM(SUM($FY125:$GD125)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ125=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I125","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK125*Account!$AA$2),SUM($GK125*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D125<=FctrChngDts!$B$14,$E125>FctrChngDts!$B$14),AND($D125<=FctrChngDts!$C$14,$E125>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM125=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP125:$GS125))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO125,$DD125,$GP125:$GS125))","v":0},0,0,{"$f":"IF(AND($X125>0,Tenant!$E125=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX125=FALSE,0,ROUND(SUM($AE125*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA125>0,Tenant!$E125=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ125=FALSE,0,ROUND(SUM($AF125*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO125,$GT125,$GW125,$HB125,$CQ125,$DF125,$DV125,$DX125,$DZ125,$EB125),IF(Account!$Q$2=TRUE,SUM($GO125,$GU125,$GW125,$HB125,$CQ125,$DF125,$DV125,$DX125,$DZ125,$EB125),SUM($GO125,$GT125,$GU125,$GV125,$GW125,$HB125,$CQ125,$DF125,$DV125,$DX125,$DZ125,$EB125)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D125,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A125,Tenant!$A:$J,8,FALSE)=TRUE,$HD125<0),0,SUM(SUM(SUM($HD125/$AD125*$HE125)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A125,Tenant!$A:$J,8,FALSE)=TRUE,$HD125<0),0,SUM(SUM(SUM($HD125/$AD125*$HF125)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU125,$DJ125,$DR125,$DT125,$DV125,$DX125,$DZ125,$EB125,$ED125,$EF125,$EH125,$EJ125,$FI125,$FK125,$FM125,$FO125,$GN125,$GV125,$GY125,$HA125)/$AD125*$X125*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU125,$DJ125,$DR125,$DT125,$DV125,$DX125,$DZ125,$EB125,$ED125,$EF125,$EH125,$EJ125,$FI125,$FK125,$FM125,$FO125,$GN125,$GV125,$GY125,$HA125)/$AD125*$AA125*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E125),$AD125,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D125,FctrChngDts!$C$17<=$E125),_xlfn.DAYS($D125,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E125),$AD125,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D125,FctrChngDts!$C$19<=$E125),_xlfn.DAYS($D125,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN125*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN125*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO125*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO125*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D125,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A125,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU125*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A125,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV125*Account!$AA$2)),5)","v":0}]
[125,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G126),0,IF($F126<=$G126,SUM($G126-$F126),IF($F126>$G126,SUM((Account!$L$2-$F126)+$G126+1))))","v":0},{"$f":"IF(AND($D126>=FctrChngDts!$C$2,$D126<=FctrChngDts!$D$2),$D126,\"\")","v":""},{"$f":"IF($I126=\"\",\"\",IF($E126<=FctrChngDts!$D$2,$E126,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D126<FctrChngDts!$E$2,$E126<FctrChngDts!$E$2),AND($D126>=FctrChngDts!$F$2,$E126>=FctrChngDts!$F$2)),\"\",IF(AND($D126>=FctrChngDts!$E$2,$D126<=FctrChngDts!$F$2),$D126,FctrChngDts!$E$2))","v":""},{"$f":"IF($K126=\"\",\"\",IF(AND($J126=$K126,$E126>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K126=$J126,$E126,IF(AND($E126>=FctrChngDts!$E$2,$E126<=FctrChngDts!$F$2),$E126,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D126<DATE(YEAR(Account!$J$2),6,1),$D126>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I126<FctrChngDts!$A$2,$J126<FctrChngDts!$A$2),AND($I126>=FctrChngDts!$B$2,$J126>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I126<FctrChngDts!$A$2,$J126>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I126>=FctrChngDts!$A$2,$J126<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I126<FctrChngDts!$B$2,$J126>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K126<FctrChngDts!$A$2,$L126<FctrChngDts!$A$2),AND($K126>=FctrChngDts!$B$2,$L126>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K126<FctrChngDts!$A$2,$L126>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K126>=FctrChngDts!$A$2,$L126<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K126<FctrChngDts!$B$2,$L126>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I126=\"\",$J126=0),0,IF(AND($N126=TRUE,$I126<>0),SUM($J126-$I126+1),IF($O126=TRUE,SUM(FctrChngDts!$A$2-$I126),IF($P126=TRUE,0,IF($Q126=TRUE,SUM($J126-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I126=\"\",$J126=0),0,IF($N126=TRUE,0,IF($O126=TRUE,SUM($J126-FctrChngDts!$A$2+1),IF(AND($P126=TRUE,$I126<>0),SUM($J126-$I126+1),IF($Q126=TRUE,SUM(FctrChngDts!$B$2-$I126),0)))))","v":0},0,{"$f":"IF(OR($K126=\"\",$L126=0),0,IF(AND($R126=TRUE,$K126<>0),SUM($L126-$K126+1),IF($S126=TRUE,SUM(FctrChngDts!$A$2-$K126),IF($T126=TRUE,0,IF($U126=TRUE,SUM($L126-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K126=\"\",$L126=0),0,IF($R126=TRUE,0,IF($S126=TRUE,SUM($L126-FctrChngDts!$A$2+1),IF(AND($T126=TRUE,$K126<>0),SUM($L126-$K126+1),IF($U126=TRUE,SUM(FctrChngDts!$B$2-$K126),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A126,Tenant!$A126:$J625,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR126=FALSE,VLOOKUP($AQ126,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ126,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR126=FALSE,VLOOKUP($AQ126,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ126,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR126=FALSE,VLOOKUP($AQ126,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ126,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR126=FALSE,VLOOKUP($AQ126,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ126,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A126,Tenant!$A126:$J625,6,FALSE)","v":0},{"$f":"VLOOKUP($A126,Tenant!$A126:$J625,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG126=FALSE,0,IF($DU126=TRUE,SUM($BS126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS126*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DU126=TRUE,SUM($BT126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT126*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DU126=TRUE,SUM($BU126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU126*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DU126=TRUE,SUM($BV126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DU126=TRUE,SUM($BW126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW126*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG126=FALSE,0,IF($DU126=TRUE,SUM($BX126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX126*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN126=FALSE,0,IF($H126=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP126=FALSE,0,ROUND(SUM($BY126*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR126=FALSE,0,ROUND(SUM($X126*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY126=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X126),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X126)),5)","v":0},{"$f":"SUM(ROUND($CH126:$CM126,2),$CO126,$CQ126,$CS126)","v":0},false,{"$f":"ROUND(IF($CV126=FALSE,0,IF($DY126=TRUE,SUM($BZ126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ126*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV126=FALSE,0,IF($DY126=TRUE,SUM($CA126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA126*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV126=FALSE,0,IF($DY126=TRUE,SUM($CB126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB126*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV126=FALSE,0,IF($DY126=TRUE,SUM($CC126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV126=FALSE,0,IF($DY126=TRUE,SUM($CD126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD126*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV126=FALSE,0,IF($DY126=TRUE,SUM($CE126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE126*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC126=FALSE,0,IF($H126=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE126=FALSE,0,ROUND(SUM($CF126*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG126=FALSE,0,ROUND(SUM($AA126*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY126=TRUE,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA126),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA126)),5)","v":0},{"$f":"SUM(ROUND($CW126:$DB126,2),$DD126,$DF126,$DH126)","v":0},0,{"$f":"SUM(SUM($CU126*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ126*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU126*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ126*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL126,IF(VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM126,$DK126))","v":0},0,false,0,false,0,{"$f":"IF(AND($X126>0,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU126=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH126:$CM126,$CS126,$ED126,$EL126,$ET126:$EY126)-SUM($BY126*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH126:$CM126,$CS126,$ED126,$EL126,$EN126:$ES126)-SUM($BY126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X126>0,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW126=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH126:$CM126,$CO126,$CQ126,$CS126,$ED126,$EF126,$EH126,$EJ126,$ET126:$EY126)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH126:$CM126,$CO126,$CQ126,$CS126,$ED126,$EF126,$EH126,$EJ126,ET126:$EX126)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA126>0,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY126=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW126:$DB126,$DH126,$ED126,$FQ126,$FY126:$GD126)-SUM($CF126*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW126:$DB126,$DH126,$ED126,$FQ126,$FS126:$FX126)-SUM($CF126*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA126>0,VLOOKUP($A126,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA126=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW126:$DB126,$DD126,$DF126,$DH126,$FI126,$FK126,$FM126,$FO126,$FY126:$GD126)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW126:$DB126,$DD126,$DF126,$DH126,$FI126,$FK126,$FM126,$FO126,$FY126:$GD126)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E126<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC126=FALSE,0,ROUND(SUM($AE126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X126>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE126=FALSE,0,ROUND(SUM($BY126*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG126=FALSE,0,SUM($BY126*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X126>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI126=FALSE,0,SUM($BY126*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X126>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK126=TRUE,$X126>0),SUM($BY126*Account!$T$2),0)","v":0},{"$f":"IF(AND($X126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM126=FALSE,0,ROUND(SUM($BS126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM126=FALSE,0,ROUND(SUM($BT126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM126=FALSE,0,ROUND(SUM($BU126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM126=FALSE,0,ROUND(SUM($BV126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM126=FALSE,0,ROUND(SUM($BW126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM126=FALSE,0,ROUND(SUM($BX126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H126/$AD126*$X126),5),0)","v":0},{"$f":"ROUND(SUM($FA126*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ126=FALSE,$FB126,ROUND(MAX(0,SUM(SUM($ET126:$EY126)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE126=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I126","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF126*Account!$AA$2),SUM($FF126*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E126<>\"D-CARE\",Tenant!$F126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH126=FALSE,0,ROUND(SUM($AF126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA126>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A126,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY126=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ126=FALSE,0,ROUND(SUM($CF126*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA126>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA126>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL126=FALSE,0,SUM($CF126*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA126>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN126=FALSE,0,SUM($CF126*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA126>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP126=TRUE,$AA126>0),SUM($CF126*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA126>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR126=FALSE,0,ROUND(SUM($BZ126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR126=FALSE,0,ROUND(SUM($CA126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR126=FALSE,0,ROUND(SUM($CB126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR126=FALSE,0,ROUND(SUM($CC126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR126=FALSE,0,ROUND(SUM($CD126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR126=FALSE,0,ROUND(SUM($CE126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ126*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA126*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB126*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC126*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD126*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE126*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H126/$AD126*$AA126),5),0)","v":0},{"$f":"ROUND(SUM($GF126*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE126=FALSE,$GG126,ROUND(MAX(0,SUM(SUM($FY126:$GD126)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ126=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I126","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK126*Account!$AA$2),SUM($GK126*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D126<=FctrChngDts!$B$14,$E126>FctrChngDts!$B$14),AND($D126<=FctrChngDts!$C$14,$E126>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM126=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP126:$GS126))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO126,$DD126,$GP126:$GS126))","v":0},0,0,{"$f":"IF(AND($X126>0,Tenant!$E126=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX126=FALSE,0,ROUND(SUM($AE126*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA126>0,Tenant!$E126=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ126=FALSE,0,ROUND(SUM($AF126*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO126,$GT126,$GW126,$HB126,$CQ126,$DF126,$DV126,$DX126,$DZ126,$EB126),IF(Account!$Q$2=TRUE,SUM($GO126,$GU126,$GW126,$HB126,$CQ126,$DF126,$DV126,$DX126,$DZ126,$EB126),SUM($GO126,$GT126,$GU126,$GV126,$GW126,$HB126,$CQ126,$DF126,$DV126,$DX126,$DZ126,$EB126)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D126,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,8,FALSE)=TRUE,$HD126<0),0,SUM(SUM(SUM($HD126/$AD126*$HE126)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,8,FALSE)=TRUE,$HD126<0),0,SUM(SUM(SUM($HD126/$AD126*$HF126)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU126,$DJ126,$DR126,$DT126,$DV126,$DX126,$DZ126,$EB126,$ED126,$EF126,$EH126,$EJ126,$FI126,$FK126,$FM126,$FO126,$GN126,$GV126,$GY126,$HA126)/$AD126*$X126*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU126,$DJ126,$DR126,$DT126,$DV126,$DX126,$DZ126,$EB126,$ED126,$EF126,$EH126,$EJ126,$FI126,$FK126,$FM126,$FO126,$GN126,$GV126,$GY126,$HA126)/$AD126*$AA126*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E126),$AD126,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D126,FctrChngDts!$C$17<=$E126),_xlfn.DAYS($D126,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E126),$AD126,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D126,FctrChngDts!$C$19<=$E126),_xlfn.DAYS($D126,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN126*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN126*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO126*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO126*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D126,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU126*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A126,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV126*Account!$AA$2)),5)","v":0}]
[126,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G127),0,IF($F127<=$G127,SUM($G127-$F127),IF($F127>$G127,SUM((Account!$L$2-$F127)+$G127+1))))","v":0},{"$f":"IF(AND($D127>=FctrChngDts!$C$2,$D127<=FctrChngDts!$D$2),$D127,\"\")","v":""},{"$f":"IF($I127=\"\",\"\",IF($E127<=FctrChngDts!$D$2,$E127,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D127<FctrChngDts!$E$2,$E127<FctrChngDts!$E$2),AND($D127>=FctrChngDts!$F$2,$E127>=FctrChngDts!$F$2)),\"\",IF(AND($D127>=FctrChngDts!$E$2,$D127<=FctrChngDts!$F$2),$D127,FctrChngDts!$E$2))","v":""},{"$f":"IF($K127=\"\",\"\",IF(AND($J127=$K127,$E127>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K127=$J127,$E127,IF(AND($E127>=FctrChngDts!$E$2,$E127<=FctrChngDts!$F$2),$E127,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D127<DATE(YEAR(Account!$J$2),6,1),$D127>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I127<FctrChngDts!$A$2,$J127<FctrChngDts!$A$2),AND($I127>=FctrChngDts!$B$2,$J127>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I127<FctrChngDts!$A$2,$J127>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I127>=FctrChngDts!$A$2,$J127<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I127<FctrChngDts!$B$2,$J127>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K127<FctrChngDts!$A$2,$L127<FctrChngDts!$A$2),AND($K127>=FctrChngDts!$B$2,$L127>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K127<FctrChngDts!$A$2,$L127>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K127>=FctrChngDts!$A$2,$L127<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K127<FctrChngDts!$B$2,$L127>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I127=\"\",$J127=0),0,IF(AND($N127=TRUE,$I127<>0),SUM($J127-$I127+1),IF($O127=TRUE,SUM(FctrChngDts!$A$2-$I127),IF($P127=TRUE,0,IF($Q127=TRUE,SUM($J127-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I127=\"\",$J127=0),0,IF($N127=TRUE,0,IF($O127=TRUE,SUM($J127-FctrChngDts!$A$2+1),IF(AND($P127=TRUE,$I127<>0),SUM($J127-$I127+1),IF($Q127=TRUE,SUM(FctrChngDts!$B$2-$I127),0)))))","v":0},0,{"$f":"IF(OR($K127=\"\",$L127=0),0,IF(AND($R127=TRUE,$K127<>0),SUM($L127-$K127+1),IF($S127=TRUE,SUM(FctrChngDts!$A$2-$K127),IF($T127=TRUE,0,IF($U127=TRUE,SUM($L127-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K127=\"\",$L127=0),0,IF($R127=TRUE,0,IF($S127=TRUE,SUM($L127-FctrChngDts!$A$2+1),IF(AND($T127=TRUE,$K127<>0),SUM($L127-$K127+1),IF($U127=TRUE,SUM(FctrChngDts!$B$2-$K127),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A127,Tenant!$A127:$J626,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR127=FALSE,VLOOKUP($AQ127,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ127,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR127=FALSE,VLOOKUP($AQ127,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ127,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR127=FALSE,VLOOKUP($AQ127,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ127,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR127=FALSE,VLOOKUP($AQ127,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ127,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A127,Tenant!$A127:$J626,6,FALSE)","v":0},{"$f":"VLOOKUP($A127,Tenant!$A127:$J626,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG127=FALSE,0,IF($DU127=TRUE,SUM($BS127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS127*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DU127=TRUE,SUM($BT127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT127*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DU127=TRUE,SUM($BU127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU127*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DU127=TRUE,SUM($BV127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DU127=TRUE,SUM($BW127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW127*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG127=FALSE,0,IF($DU127=TRUE,SUM($BX127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX127*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN127=FALSE,0,IF($H127=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP127=FALSE,0,ROUND(SUM($BY127*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR127=FALSE,0,ROUND(SUM($X127*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY127=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X127),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X127)),5)","v":0},{"$f":"SUM(ROUND($CH127:$CM127,2),$CO127,$CQ127,$CS127)","v":0},false,{"$f":"ROUND(IF($CV127=FALSE,0,IF($DY127=TRUE,SUM($BZ127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ127*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV127=FALSE,0,IF($DY127=TRUE,SUM($CA127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA127*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV127=FALSE,0,IF($DY127=TRUE,SUM($CB127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB127*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV127=FALSE,0,IF($DY127=TRUE,SUM($CC127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC127*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV127=FALSE,0,IF($DY127=TRUE,SUM($CD127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD127*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV127=FALSE,0,IF($DY127=TRUE,SUM($CE127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE127*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC127=FALSE,0,IF($H127=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF127*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE127=FALSE,0,ROUND(SUM($CF127*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG127=FALSE,0,ROUND(SUM($AA127*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY127=TRUE,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA127),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA127)),5)","v":0},{"$f":"SUM(ROUND($CW127:$DB127,2),$DD127,$DF127,$DH127)","v":0},0,{"$f":"SUM(SUM($CU127*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ127*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU127*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ127*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL127,IF(VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM127,$DK127))","v":0},0,false,0,false,0,{"$f":"IF(AND($X127>0,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU127=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH127:$CM127,$CS127,$ED127,$EL127,$ET127:$EY127)-SUM($BY127*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH127:$CM127,$CS127,$ED127,$EL127,$EN127:$ES127)-SUM($BY127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X127>0,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW127=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH127:$CM127,$CO127,$CQ127,$CS127,$ED127,$EF127,$EH127,$EJ127,$ET127:$EY127)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH127:$CM127,$CO127,$CQ127,$CS127,$ED127,$EF127,$EH127,$EJ127,ET127:$EX127)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA127>0,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY127=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW127:$DB127,$DH127,$ED127,$FQ127,$FY127:$GD127)-SUM($CF127*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW127:$DB127,$DH127,$ED127,$FQ127,$FS127:$FX127)-SUM($CF127*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA127>0,VLOOKUP($A127,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA127=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW127:$DB127,$DD127,$DF127,$DH127,$FI127,$FK127,$FM127,$FO127,$FY127:$GD127)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW127:$DB127,$DD127,$DF127,$DH127,$FI127,$FK127,$FM127,$FO127,$FY127:$GD127)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X127>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E127<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC127=FALSE,0,ROUND(SUM($AE127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X127>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A127,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE127=FALSE,0,ROUND(SUM($BY127*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X127>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X127>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X127>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG127=FALSE,0,SUM($BY127*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X127>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI127=FALSE,0,SUM($BY127*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X127>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK127=TRUE,$X127>0),SUM($BY127*Account!$T$2),0)","v":0},{"$f":"IF(AND($X127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM127=FALSE,0,ROUND(SUM($BS127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM127=FALSE,0,ROUND(SUM($BT127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM127=FALSE,0,ROUND(SUM($BU127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM127=FALSE,0,ROUND(SUM($BV127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM127=FALSE,0,ROUND(SUM($BW127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM127=FALSE,0,ROUND(SUM($BX127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H127/$AD127*$X127),5),0)","v":0},{"$f":"ROUND(SUM($FA127*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ127=FALSE,$FB127,ROUND(MAX(0,SUM(SUM($ET127:$EY127)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE127=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I127","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF127*Account!$AA$2),SUM($FF127*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA127>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E127<>\"D-CARE\",Tenant!$F127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH127=FALSE,0,ROUND(SUM($AF127*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA127>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A127,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY127=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ127=FALSE,0,ROUND(SUM($CF127*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA127>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA127>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA127>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL127=FALSE,0,SUM($CF127*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA127>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN127=FALSE,0,SUM($CF127*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA127>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP127=TRUE,$AA127>0),SUM($CF127*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA127>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR127=FALSE,0,ROUND(SUM($BZ127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR127=FALSE,0,ROUND(SUM($CA127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR127=FALSE,0,ROUND(SUM($CB127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR127=FALSE,0,ROUND(SUM($CC127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR127=FALSE,0,ROUND(SUM($CD127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR127=FALSE,0,ROUND(SUM($CE127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ127*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA127*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB127*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC127*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD127*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE127*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H127/$AD127*$AA127),5),0)","v":0},{"$f":"ROUND(SUM($GF127*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE127=FALSE,$GG127,ROUND(MAX(0,SUM(SUM($FY127:$GD127)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ127=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I127","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK127*Account!$AA$2),SUM($GK127*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D127<=FctrChngDts!$B$14,$E127>FctrChngDts!$B$14),AND($D127<=FctrChngDts!$C$14,$E127>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM127=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP127:$GS127))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO127,$DD127,$GP127:$GS127))","v":0},0,0,{"$f":"IF(AND($X127>0,Tenant!$E127=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX127=FALSE,0,ROUND(SUM($AE127*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA127>0,Tenant!$E127=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ127=FALSE,0,ROUND(SUM($AF127*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO127,$GT127,$GW127,$HB127,$CQ127,$DF127,$DV127,$DX127,$DZ127,$EB127),IF(Account!$Q$2=TRUE,SUM($GO127,$GU127,$GW127,$HB127,$CQ127,$DF127,$DV127,$DX127,$DZ127,$EB127),SUM($GO127,$GT127,$GU127,$GV127,$GW127,$HB127,$CQ127,$DF127,$DV127,$DX127,$DZ127,$EB127)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D127,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A127,Tenant!$A:$J,8,FALSE)=TRUE,$HD127<0),0,SUM(SUM(SUM($HD127/$AD127*$HE127)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A127,Tenant!$A:$J,8,FALSE)=TRUE,$HD127<0),0,SUM(SUM(SUM($HD127/$AD127*$HF127)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU127,$DJ127,$DR127,$DT127,$DV127,$DX127,$DZ127,$EB127,$ED127,$EF127,$EH127,$EJ127,$FI127,$FK127,$FM127,$FO127,$GN127,$GV127,$GY127,$HA127)/$AD127*$X127*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU127,$DJ127,$DR127,$DT127,$DV127,$DX127,$DZ127,$EB127,$ED127,$EF127,$EH127,$EJ127,$FI127,$FK127,$FM127,$FO127,$GN127,$GV127,$GY127,$HA127)/$AD127*$AA127*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E127),$AD127,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D127,FctrChngDts!$C$17<=$E127),_xlfn.DAYS($D127,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E127),$AD127,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D127,FctrChngDts!$C$19<=$E127),_xlfn.DAYS($D127,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN127*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN127*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO127*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO127*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D127,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A127,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU127*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A127,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV127*Account!$AA$2)),5)","v":0}]
[127,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G128),0,IF($F128<=$G128,SUM($G128-$F128),IF($F128>$G128,SUM((Account!$L$2-$F128)+$G128+1))))","v":0},{"$f":"IF(AND($D128>=FctrChngDts!$C$2,$D128<=FctrChngDts!$D$2),$D128,\"\")","v":""},{"$f":"IF($I128=\"\",\"\",IF($E128<=FctrChngDts!$D$2,$E128,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D128<FctrChngDts!$E$2,$E128<FctrChngDts!$E$2),AND($D128>=FctrChngDts!$F$2,$E128>=FctrChngDts!$F$2)),\"\",IF(AND($D128>=FctrChngDts!$E$2,$D128<=FctrChngDts!$F$2),$D128,FctrChngDts!$E$2))","v":""},{"$f":"IF($K128=\"\",\"\",IF(AND($J128=$K128,$E128>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K128=$J128,$E128,IF(AND($E128>=FctrChngDts!$E$2,$E128<=FctrChngDts!$F$2),$E128,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D128<DATE(YEAR(Account!$J$2),6,1),$D128>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I128<FctrChngDts!$A$2,$J128<FctrChngDts!$A$2),AND($I128>=FctrChngDts!$B$2,$J128>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I128<FctrChngDts!$A$2,$J128>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I128>=FctrChngDts!$A$2,$J128<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I128<FctrChngDts!$B$2,$J128>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K128<FctrChngDts!$A$2,$L128<FctrChngDts!$A$2),AND($K128>=FctrChngDts!$B$2,$L128>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K128<FctrChngDts!$A$2,$L128>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K128>=FctrChngDts!$A$2,$L128<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K128<FctrChngDts!$B$2,$L128>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I128=\"\",$J128=0),0,IF(AND($N128=TRUE,$I128<>0),SUM($J128-$I128+1),IF($O128=TRUE,SUM(FctrChngDts!$A$2-$I128),IF($P128=TRUE,0,IF($Q128=TRUE,SUM($J128-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I128=\"\",$J128=0),0,IF($N128=TRUE,0,IF($O128=TRUE,SUM($J128-FctrChngDts!$A$2+1),IF(AND($P128=TRUE,$I128<>0),SUM($J128-$I128+1),IF($Q128=TRUE,SUM(FctrChngDts!$B$2-$I128),0)))))","v":0},0,{"$f":"IF(OR($K128=\"\",$L128=0),0,IF(AND($R128=TRUE,$K128<>0),SUM($L128-$K128+1),IF($S128=TRUE,SUM(FctrChngDts!$A$2-$K128),IF($T128=TRUE,0,IF($U128=TRUE,SUM($L128-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K128=\"\",$L128=0),0,IF($R128=TRUE,0,IF($S128=TRUE,SUM($L128-FctrChngDts!$A$2+1),IF(AND($T128=TRUE,$K128<>0),SUM($L128-$K128+1),IF($U128=TRUE,SUM(FctrChngDts!$B$2-$K128),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A128,Tenant!$A128:$J627,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR128=FALSE,VLOOKUP($AQ128,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ128,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR128=FALSE,VLOOKUP($AQ128,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ128,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR128=FALSE,VLOOKUP($AQ128,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ128,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR128=FALSE,VLOOKUP($AQ128,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ128,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A128,Tenant!$A128:$J627,6,FALSE)","v":0},{"$f":"VLOOKUP($A128,Tenant!$A128:$J627,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG128=FALSE,0,IF($DU128=TRUE,SUM($BS128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS128*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DU128=TRUE,SUM($BT128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT128*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DU128=TRUE,SUM($BU128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU128*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DU128=TRUE,SUM($BV128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DU128=TRUE,SUM($BW128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW128*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG128=FALSE,0,IF($DU128=TRUE,SUM($BX128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX128*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN128=FALSE,0,IF($H128=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP128=FALSE,0,ROUND(SUM($BY128*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR128=FALSE,0,ROUND(SUM($X128*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY128=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X128),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X128)),5)","v":0},{"$f":"SUM(ROUND($CH128:$CM128,2),$CO128,$CQ128,$CS128)","v":0},false,{"$f":"ROUND(IF($CV128=FALSE,0,IF($DY128=TRUE,SUM($BZ128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ128*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV128=FALSE,0,IF($DY128=TRUE,SUM($CA128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA128*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV128=FALSE,0,IF($DY128=TRUE,SUM($CB128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB128*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV128=FALSE,0,IF($DY128=TRUE,SUM($CC128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC128*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV128=FALSE,0,IF($DY128=TRUE,SUM($CD128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD128*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV128=FALSE,0,IF($DY128=TRUE,SUM($CE128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE128*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC128=FALSE,0,IF($H128=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF128*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE128=FALSE,0,ROUND(SUM($CF128*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG128=FALSE,0,ROUND(SUM($AA128*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY128=TRUE,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA128),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA128)),5)","v":0},{"$f":"SUM(ROUND($CW128:$DB128,2),$DD128,$DF128,$DH128)","v":0},0,{"$f":"SUM(SUM($CU128*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ128*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU128*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ128*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL128,IF(VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM128,$DK128))","v":0},0,false,0,false,0,{"$f":"IF(AND($X128>0,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU128=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH128:$CM128,$CS128,$ED128,$EL128,$ET128:$EY128)-SUM($BY128*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH128:$CM128,$CS128,$ED128,$EL128,$EN128:$ES128)-SUM($BY128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X128>0,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW128=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH128:$CM128,$CO128,$CQ128,$CS128,$ED128,$EF128,$EH128,$EJ128,$ET128:$EY128)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH128:$CM128,$CO128,$CQ128,$CS128,$ED128,$EF128,$EH128,$EJ128,ET128:$EX128)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA128>0,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY128=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW128:$DB128,$DH128,$ED128,$FQ128,$FY128:$GD128)-SUM($CF128*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW128:$DB128,$DH128,$ED128,$FQ128,$FS128:$FX128)-SUM($CF128*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA128>0,VLOOKUP($A128,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA128=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW128:$DB128,$DD128,$DF128,$DH128,$FI128,$FK128,$FM128,$FO128,$FY128:$GD128)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW128:$DB128,$DD128,$DF128,$DH128,$FI128,$FK128,$FM128,$FO128,$FY128:$GD128)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X128>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E128<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC128=FALSE,0,ROUND(SUM($AE128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X128>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A128,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE128=FALSE,0,ROUND(SUM($BY128*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X128>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X128>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X128>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG128=FALSE,0,SUM($BY128*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X128>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI128=FALSE,0,SUM($BY128*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X128>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK128=TRUE,$X128>0),SUM($BY128*Account!$T$2),0)","v":0},{"$f":"IF(AND($X128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM128=FALSE,0,ROUND(SUM($BS128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM128=FALSE,0,ROUND(SUM($BT128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM128=FALSE,0,ROUND(SUM($BU128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM128=FALSE,0,ROUND(SUM($BV128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM128=FALSE,0,ROUND(SUM($BW128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM128=FALSE,0,ROUND(SUM($BX128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H128/$AD128*$X128),5),0)","v":0},{"$f":"ROUND(SUM($FA128*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ128=FALSE,$FB128,ROUND(MAX(0,SUM(SUM($ET128:$EY128)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE128=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I128","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF128*Account!$AA$2),SUM($FF128*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA128>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E128<>\"D-CARE\",Tenant!$F128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH128=FALSE,0,ROUND(SUM($AF128*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA128>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A128,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY128=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ128=FALSE,0,ROUND(SUM($CF128*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA128>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA128>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA128>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL128=FALSE,0,SUM($CF128*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA128>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN128=FALSE,0,SUM($CF128*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA128>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP128=TRUE,$AA128>0),SUM($CF128*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA128>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR128=FALSE,0,ROUND(SUM($BZ128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR128=FALSE,0,ROUND(SUM($CA128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR128=FALSE,0,ROUND(SUM($CB128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR128=FALSE,0,ROUND(SUM($CC128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR128=FALSE,0,ROUND(SUM($CD128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR128=FALSE,0,ROUND(SUM($CE128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ128*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA128*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB128*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC128*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD128*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE128*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H128/$AD128*$AA128),5),0)","v":0},{"$f":"ROUND(SUM($GF128*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE128=FALSE,$GG128,ROUND(MAX(0,SUM(SUM($FY128:$GD128)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ128=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I128","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK128*Account!$AA$2),SUM($GK128*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D128<=FctrChngDts!$B$14,$E128>FctrChngDts!$B$14),AND($D128<=FctrChngDts!$C$14,$E128>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM128=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP128:$GS128))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO128,$DD128,$GP128:$GS128))","v":0},0,0,{"$f":"IF(AND($X128>0,Tenant!$E128=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX128=FALSE,0,ROUND(SUM($AE128*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA128>0,Tenant!$E128=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ128=FALSE,0,ROUND(SUM($AF128*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO128,$GT128,$GW128,$HB128,$CQ128,$DF128,$DV128,$DX128,$DZ128,$EB128),IF(Account!$Q$2=TRUE,SUM($GO128,$GU128,$GW128,$HB128,$CQ128,$DF128,$DV128,$DX128,$DZ128,$EB128),SUM($GO128,$GT128,$GU128,$GV128,$GW128,$HB128,$CQ128,$DF128,$DV128,$DX128,$DZ128,$EB128)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D128,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A128,Tenant!$A:$J,8,FALSE)=TRUE,$HD128<0),0,SUM(SUM(SUM($HD128/$AD128*$HE128)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A128,Tenant!$A:$J,8,FALSE)=TRUE,$HD128<0),0,SUM(SUM(SUM($HD128/$AD128*$HF128)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU128,$DJ128,$DR128,$DT128,$DV128,$DX128,$DZ128,$EB128,$ED128,$EF128,$EH128,$EJ128,$FI128,$FK128,$FM128,$FO128,$GN128,$GV128,$GY128,$HA128)/$AD128*$X128*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU128,$DJ128,$DR128,$DT128,$DV128,$DX128,$DZ128,$EB128,$ED128,$EF128,$EH128,$EJ128,$FI128,$FK128,$FM128,$FO128,$GN128,$GV128,$GY128,$HA128)/$AD128*$AA128*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E128),$AD128,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D128,FctrChngDts!$C$17<=$E128),_xlfn.DAYS($D128,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E128),$AD128,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D128,FctrChngDts!$C$19<=$E128),_xlfn.DAYS($D128,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN128*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN128*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO128*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO128*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D128,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A128,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU128*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A128,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV128*Account!$AA$2)),5)","v":0}]
[128,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G129),0,IF($F129<=$G129,SUM($G129-$F129),IF($F129>$G129,SUM((Account!$L$2-$F129)+$G129+1))))","v":0},{"$f":"IF(AND($D129>=FctrChngDts!$C$2,$D129<=FctrChngDts!$D$2),$D129,\"\")","v":""},{"$f":"IF($I129=\"\",\"\",IF($E129<=FctrChngDts!$D$2,$E129,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D129<FctrChngDts!$E$2,$E129<FctrChngDts!$E$2),AND($D129>=FctrChngDts!$F$2,$E129>=FctrChngDts!$F$2)),\"\",IF(AND($D129>=FctrChngDts!$E$2,$D129<=FctrChngDts!$F$2),$D129,FctrChngDts!$E$2))","v":""},{"$f":"IF($K129=\"\",\"\",IF(AND($J129=$K129,$E129>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K129=$J129,$E129,IF(AND($E129>=FctrChngDts!$E$2,$E129<=FctrChngDts!$F$2),$E129,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D129<DATE(YEAR(Account!$J$2),6,1),$D129>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I129<FctrChngDts!$A$2,$J129<FctrChngDts!$A$2),AND($I129>=FctrChngDts!$B$2,$J129>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I129<FctrChngDts!$A$2,$J129>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I129>=FctrChngDts!$A$2,$J129<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I129<FctrChngDts!$B$2,$J129>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K129<FctrChngDts!$A$2,$L129<FctrChngDts!$A$2),AND($K129>=FctrChngDts!$B$2,$L129>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K129<FctrChngDts!$A$2,$L129>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K129>=FctrChngDts!$A$2,$L129<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K129<FctrChngDts!$B$2,$L129>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I129=\"\",$J129=0),0,IF(AND($N129=TRUE,$I129<>0),SUM($J129-$I129+1),IF($O129=TRUE,SUM(FctrChngDts!$A$2-$I129),IF($P129=TRUE,0,IF($Q129=TRUE,SUM($J129-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I129=\"\",$J129=0),0,IF($N129=TRUE,0,IF($O129=TRUE,SUM($J129-FctrChngDts!$A$2+1),IF(AND($P129=TRUE,$I129<>0),SUM($J129-$I129+1),IF($Q129=TRUE,SUM(FctrChngDts!$B$2-$I129),0)))))","v":0},0,{"$f":"IF(OR($K129=\"\",$L129=0),0,IF(AND($R129=TRUE,$K129<>0),SUM($L129-$K129+1),IF($S129=TRUE,SUM(FctrChngDts!$A$2-$K129),IF($T129=TRUE,0,IF($U129=TRUE,SUM($L129-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K129=\"\",$L129=0),0,IF($R129=TRUE,0,IF($S129=TRUE,SUM($L129-FctrChngDts!$A$2+1),IF(AND($T129=TRUE,$K129<>0),SUM($L129-$K129+1),IF($U129=TRUE,SUM(FctrChngDts!$B$2-$K129),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A129,Tenant!$A129:$J628,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR129=FALSE,VLOOKUP($AQ129,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ129,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR129=FALSE,VLOOKUP($AQ129,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ129,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR129=FALSE,VLOOKUP($AQ129,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ129,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR129=FALSE,VLOOKUP($AQ129,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ129,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A129,Tenant!$A129:$J628,6,FALSE)","v":0},{"$f":"VLOOKUP($A129,Tenant!$A129:$J628,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG129=FALSE,0,IF($DU129=TRUE,SUM($BS129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS129*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DU129=TRUE,SUM($BT129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT129*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DU129=TRUE,SUM($BU129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU129*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DU129=TRUE,SUM($BV129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DU129=TRUE,SUM($BW129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW129*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG129=FALSE,0,IF($DU129=TRUE,SUM($BX129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX129*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN129=FALSE,0,IF($H129=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP129=FALSE,0,ROUND(SUM($BY129*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR129=FALSE,0,ROUND(SUM($X129*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY129=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X129),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X129)),5)","v":0},{"$f":"SUM(ROUND($CH129:$CM129,2),$CO129,$CQ129,$CS129)","v":0},false,{"$f":"ROUND(IF($CV129=FALSE,0,IF($DY129=TRUE,SUM($BZ129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ129*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV129=FALSE,0,IF($DY129=TRUE,SUM($CA129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA129*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV129=FALSE,0,IF($DY129=TRUE,SUM($CB129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB129*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV129=FALSE,0,IF($DY129=TRUE,SUM($CC129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV129=FALSE,0,IF($DY129=TRUE,SUM($CD129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD129*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV129=FALSE,0,IF($DY129=TRUE,SUM($CE129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE129*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC129=FALSE,0,IF($H129=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE129=FALSE,0,ROUND(SUM($CF129*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG129=FALSE,0,ROUND(SUM($AA129*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY129=TRUE,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA129),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA129)),5)","v":0},{"$f":"SUM(ROUND($CW129:$DB129,2),$DD129,$DF129,$DH129)","v":0},0,{"$f":"SUM(SUM($CU129*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ129*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU129*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ129*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL129,IF(VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM129,$DK129))","v":0},0,false,0,false,0,{"$f":"IF(AND($X129>0,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU129=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH129:$CM129,$CS129,$ED129,$EL129,$ET129:$EY129)-SUM($BY129*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH129:$CM129,$CS129,$ED129,$EL129,$EN129:$ES129)-SUM($BY129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X129>0,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW129=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH129:$CM129,$CO129,$CQ129,$CS129,$ED129,$EF129,$EH129,$EJ129,$ET129:$EY129)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH129:$CM129,$CO129,$CQ129,$CS129,$ED129,$EF129,$EH129,$EJ129,ET129:$EX129)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA129>0,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY129=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW129:$DB129,$DH129,$ED129,$FQ129,$FY129:$GD129)-SUM($CF129*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW129:$DB129,$DH129,$ED129,$FQ129,$FS129:$FX129)-SUM($CF129*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA129>0,VLOOKUP($A129,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA129=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW129:$DB129,$DD129,$DF129,$DH129,$FI129,$FK129,$FM129,$FO129,$FY129:$GD129)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW129:$DB129,$DD129,$DF129,$DH129,$FI129,$FK129,$FM129,$FO129,$FY129:$GD129)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E129<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC129=FALSE,0,ROUND(SUM($AE129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X129>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE129=FALSE,0,ROUND(SUM($BY129*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG129=FALSE,0,SUM($BY129*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X129>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI129=FALSE,0,SUM($BY129*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X129>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK129=TRUE,$X129>0),SUM($BY129*Account!$T$2),0)","v":0},{"$f":"IF(AND($X129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM129=FALSE,0,ROUND(SUM($BS129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM129=FALSE,0,ROUND(SUM($BT129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM129=FALSE,0,ROUND(SUM($BU129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM129=FALSE,0,ROUND(SUM($BV129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM129=FALSE,0,ROUND(SUM($BW129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM129=FALSE,0,ROUND(SUM($BX129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H129/$AD129*$X129),5),0)","v":0},{"$f":"ROUND(SUM($FA129*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ129=FALSE,$FB129,ROUND(MAX(0,SUM(SUM($ET129:$EY129)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE129=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I129","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF129*Account!$AA$2),SUM($FF129*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E129<>\"D-CARE\",Tenant!$F129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH129=FALSE,0,ROUND(SUM($AF129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA129>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A129,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY129=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ129=FALSE,0,ROUND(SUM($CF129*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA129>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA129>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL129=FALSE,0,SUM($CF129*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA129>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN129=FALSE,0,SUM($CF129*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA129>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP129=TRUE,$AA129>0),SUM($CF129*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA129>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR129=FALSE,0,ROUND(SUM($BZ129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR129=FALSE,0,ROUND(SUM($CA129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR129=FALSE,0,ROUND(SUM($CB129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR129=FALSE,0,ROUND(SUM($CC129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR129=FALSE,0,ROUND(SUM($CD129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR129=FALSE,0,ROUND(SUM($CE129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ129*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA129*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB129*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC129*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD129*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE129*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H129/$AD129*$AA129),5),0)","v":0},{"$f":"ROUND(SUM($GF129*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE129=FALSE,$GG129,ROUND(MAX(0,SUM(SUM($FY129:$GD129)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ129=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I129","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK129*Account!$AA$2),SUM($GK129*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D129<=FctrChngDts!$B$14,$E129>FctrChngDts!$B$14),AND($D129<=FctrChngDts!$C$14,$E129>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM129=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP129:$GS129))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO129,$DD129,$GP129:$GS129))","v":0},0,0,{"$f":"IF(AND($X129>0,Tenant!$E129=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX129=FALSE,0,ROUND(SUM($AE129*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA129>0,Tenant!$E129=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ129=FALSE,0,ROUND(SUM($AF129*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO129,$GT129,$GW129,$HB129,$CQ129,$DF129,$DV129,$DX129,$DZ129,$EB129),IF(Account!$Q$2=TRUE,SUM($GO129,$GU129,$GW129,$HB129,$CQ129,$DF129,$DV129,$DX129,$DZ129,$EB129),SUM($GO129,$GT129,$GU129,$GV129,$GW129,$HB129,$CQ129,$DF129,$DV129,$DX129,$DZ129,$EB129)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D129,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,8,FALSE)=TRUE,$HD129<0),0,SUM(SUM(SUM($HD129/$AD129*$HE129)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,8,FALSE)=TRUE,$HD129<0),0,SUM(SUM(SUM($HD129/$AD129*$HF129)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU129,$DJ129,$DR129,$DT129,$DV129,$DX129,$DZ129,$EB129,$ED129,$EF129,$EH129,$EJ129,$FI129,$FK129,$FM129,$FO129,$GN129,$GV129,$GY129,$HA129)/$AD129*$X129*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU129,$DJ129,$DR129,$DT129,$DV129,$DX129,$DZ129,$EB129,$ED129,$EF129,$EH129,$EJ129,$FI129,$FK129,$FM129,$FO129,$GN129,$GV129,$GY129,$HA129)/$AD129*$AA129*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E129),$AD129,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D129,FctrChngDts!$C$17<=$E129),_xlfn.DAYS($D129,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E129),$AD129,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D129,FctrChngDts!$C$19<=$E129),_xlfn.DAYS($D129,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN129*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN129*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO129*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO129*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D129,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU129*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A129,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV129*Account!$AA$2)),5)","v":0}]
[129,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G130),0,IF($F130<=$G130,SUM($G130-$F130),IF($F130>$G130,SUM((Account!$L$2-$F130)+$G130+1))))","v":0},{"$f":"IF(AND($D130>=FctrChngDts!$C$2,$D130<=FctrChngDts!$D$2),$D130,\"\")","v":""},{"$f":"IF($I130=\"\",\"\",IF($E130<=FctrChngDts!$D$2,$E130,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D130<FctrChngDts!$E$2,$E130<FctrChngDts!$E$2),AND($D130>=FctrChngDts!$F$2,$E130>=FctrChngDts!$F$2)),\"\",IF(AND($D130>=FctrChngDts!$E$2,$D130<=FctrChngDts!$F$2),$D130,FctrChngDts!$E$2))","v":""},{"$f":"IF($K130=\"\",\"\",IF(AND($J130=$K130,$E130>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K130=$J130,$E130,IF(AND($E130>=FctrChngDts!$E$2,$E130<=FctrChngDts!$F$2),$E130,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D130<DATE(YEAR(Account!$J$2),6,1),$D130>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I130<FctrChngDts!$A$2,$J130<FctrChngDts!$A$2),AND($I130>=FctrChngDts!$B$2,$J130>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I130<FctrChngDts!$A$2,$J130>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I130>=FctrChngDts!$A$2,$J130<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I130<FctrChngDts!$B$2,$J130>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K130<FctrChngDts!$A$2,$L130<FctrChngDts!$A$2),AND($K130>=FctrChngDts!$B$2,$L130>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K130<FctrChngDts!$A$2,$L130>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K130>=FctrChngDts!$A$2,$L130<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K130<FctrChngDts!$B$2,$L130>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I130=\"\",$J130=0),0,IF(AND($N130=TRUE,$I130<>0),SUM($J130-$I130+1),IF($O130=TRUE,SUM(FctrChngDts!$A$2-$I130),IF($P130=TRUE,0,IF($Q130=TRUE,SUM($J130-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I130=\"\",$J130=0),0,IF($N130=TRUE,0,IF($O130=TRUE,SUM($J130-FctrChngDts!$A$2+1),IF(AND($P130=TRUE,$I130<>0),SUM($J130-$I130+1),IF($Q130=TRUE,SUM(FctrChngDts!$B$2-$I130),0)))))","v":0},0,{"$f":"IF(OR($K130=\"\",$L130=0),0,IF(AND($R130=TRUE,$K130<>0),SUM($L130-$K130+1),IF($S130=TRUE,SUM(FctrChngDts!$A$2-$K130),IF($T130=TRUE,0,IF($U130=TRUE,SUM($L130-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K130=\"\",$L130=0),0,IF($R130=TRUE,0,IF($S130=TRUE,SUM($L130-FctrChngDts!$A$2+1),IF(AND($T130=TRUE,$K130<>0),SUM($L130-$K130+1),IF($U130=TRUE,SUM(FctrChngDts!$B$2-$K130),0)))))","v":0},0,0,0,{"$f":"SUM($X130,$AA130)","v":0},{"$f":"IF(ROUND(SUM($H130/$AD130*$X130),0)>ROUND(SUM($H130/$AD130*$AA130),0),SUM($H130-$AF130),ROUND(SUM($H130/$AD130*$X130),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AE130=0,0,SUM($AE130/$X130*$V130))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF130=0,0,SUM($AF130/$AA130*$Y130))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH130:$AI130)/SUM($AE130:$AF130)),2)>=0.5,ROUND(SUM(SUM($AH130:$AI130)/SUM($AE130:$AF130)),2),SUM(1-$AN130)),0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF($AE130=0,0,SUM($AE130/$X130*$W130))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF130=0,0,SUM($AF130/$AA130*$Z130))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL130:$AM130)/SUM($AE130:$AF130)),2)>=0.5,ROUND(SUM(SUM($AL130:$AM130)/SUM($AE130:$AF130)),2),SUM(1-$AJ130)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE130/SUM(AE130:AF130)),2)>=0.5,ROUND(SUM(AE130/SUM(AE130:AF130)),2),SUM(1-AP130)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF130/SUM(AE130:AF130)),2)>=0.5,ROUND(SUM(AF130/SUM(AE130:AF130)),2),SUM(1-AO130)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A130,Tenant!$A130:$J629,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR130=FALSE,VLOOKUP($AQ130,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ130,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR130=FALSE,VLOOKUP($AQ130,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ130,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR130=FALSE,VLOOKUP($AQ130,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ130,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR130=FALSE,VLOOKUP($AQ130,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ130,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A130,Tenant!$A130:$J629,6,FALSE)","v":0},{"$f":"VLOOKUP($A130,Tenant!$A130:$J629,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,{"$f":"IF($BB130=\"FWP1\",SUM($V130*$AW130),IF($BB130=\"FWP2\",SUM($Y130*$AW130),IF($BB130=\"SSP1\",SUM(SUM(SUM($V130*$AW130),SUM($W130*$AX130))*$AJ130),IF($BB130=\"SSP2\",SUM(SUM(SUM($Y130*$AW130),SUM($Z130*$AX130))*$AJ130),0))))","v":0},{"$f":"IF($BB130=\"SSP1\",SUM(SUM(SUM($V130*$AW130),SUM($W130*$AX130))*$AN130),IF($BB130=\"SSP2\",SUM(SUM(SUM($Y130*$AW130),SUM($Z130*$AX130))*$AN130),IF($BB130=\"FSP1\",SUM($W130*$AX130),IF($BB130=\"FSP2\",SUM($Z130*$AX130),0))))","v":0},{"$f":"IF($BB130=\"FWP1P2\",SUM($AB130*$AW130*$AO130),IF($BB130=\"SSP1P2\",SUM(SUM(SUM($AB130*$AW130),SUM($AC130*$AX130))*$AO130),IF($BB130=\"FSP1P2\",SUM($AC130*$AX130*$AO130),0)))","v":0},{"$f":"IF($BB130=\"FWP1P2\",SUM($AB130*$AW130*$AP130),IF($BB130=\"SSP1P2\",SUM(SUM(SUM($AB130*$AW130),SUM($AC130*$AX130))*$AP130),IF($BB130=\"FSP1P2\",SUM($AC130*$AX130*$AP130),0)))","v":0},{"$f":"IF($BB130=\"FWP1\",SUM($V130*$AZ130*$BA130),IF($BB130=\"FWP2\",SUM($Y130*$AZ130*$BA130),IF($BB130=\"SSP1\",SUM($X130*$AZ130*$BA130*$AJ130),IF($BB130=\"SSP2\",SUM($AA130*$AZ130*$BA130*$AJ130),0))))","v":0},{"$f":"IF($BB130=\"SSP1\",SUM($X130*$AZ130*$BA130*$AN130),IF($BB130=\"SSP2\",SUM($AA130*$AZ130*$BA130*$AN130),IF($BB130=\"FSP1\",SUM($W130*$AZ130*$BA130),IF($BB130=\"FSP2\",SUM($Z130*$AZ130*$BA130),0))))","v":0},{"$f":"IF($BB130=\"FWP1P2\",SUM($AB130*$AZ130*$BA130*$AO130),IF($BB130=\"SSP1P2\",SUM($AD130*$AZ130*$BA130*$AO130),IF($BB130=\"FSP1P2\",SUM($AC130*$AZ130*$BA130*$AO130),0)))","v":0},{"$f":"IF($BB130=\"FWP1P2\",SUM($AB130*$AZ130*$BA130*$AP130),IF($BB130=\"SSP1P2\",SUM($AD130*$AZ130*$BA130*$AP130),IF($BB130=\"FSP1P2\",SUM($AC130*$AZ130*$BA130*$AP130),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($AH130,SUM($BK130,$BM130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH130-$BS130),SUM(SUM($BK130)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH130-$BS130-$BT130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL130,SUM($BO130,$BQ130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL130-$BV130),SUM(SUM($BO130)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL130-$BV130-$BW130)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MIN($AI130,SUM($BL130,$BN130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI130-$BZ130),SUM(SUM($BL130)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI130-$BZ130-$CA130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM130,SUM($BP130,$BR130)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM130-$CC130),SUM(SUM($BP130)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM130-$CC130-$CD130)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG130=FALSE,0,IF($DU130=TRUE,SUM($BS130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS130*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DU130=TRUE,SUM($BT130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT130*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DU130=TRUE,SUM($BU130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU130*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DU130=TRUE,SUM($BV130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DU130=TRUE,SUM($BW130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW130*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG130=FALSE,0,IF($DU130=TRUE,SUM($BX130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX130*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN130=FALSE,0,IF($H130=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP130=FALSE,0,ROUND(SUM($BY130*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR130=FALSE,0,ROUND(SUM($X130*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY130=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X130),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X130)),5)","v":0},{"$f":"SUM(ROUND($CH130:$CM130,2),$CO130,$CQ130,$CS130)","v":0},false,{"$f":"ROUND(IF($CV130=FALSE,0,IF($DY130=TRUE,SUM($BZ130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ130*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV130=FALSE,0,IF($DY130=TRUE,SUM($CA130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA130*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV130=FALSE,0,IF($DY130=TRUE,SUM($CB130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB130*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV130=FALSE,0,IF($DY130=TRUE,SUM($CC130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC130*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV130=FALSE,0,IF($DY130=TRUE,SUM($CD130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD130*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV130=FALSE,0,IF($DY130=TRUE,SUM($CE130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE130*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC130=FALSE,0,IF($H130=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF130*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE130=FALSE,0,ROUND(SUM($CF130*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG130=FALSE,0,ROUND(SUM($AA130*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY130=TRUE,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA130),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA130)),5)","v":0},{"$f":"SUM(ROUND($CW130:$DB130,2),$DD130,$DF130,$DH130)","v":0},0,{"$f":"SUM(SUM($CU130*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ130*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU130*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ130*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL130,IF(VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM130,$DK130))","v":0},0,{"$f":"IF(AND($X130>0,$DR130>0),TRUE,FALSE)","v":false},0,{"$f":"IF(AND($AA130>0,$DT130>0),TRUE,FALSE)","v":false},0,{"$f":"IF(AND($X130>0,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU130=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH130:$CM130,$CS130,$ED130,$EL130,$ET130:$EY130)-SUM($BY130*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH130:$CM130,$CS130,$ED130,$EL130,$EN130:$ES130)-SUM($BY130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X130>0,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW130=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH130:$CM130,$CO130,$CQ130,$CS130,$ED130,$EF130,$EH130,$EJ130,$ET130:$EY130)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH130:$CM130,$CO130,$CQ130,$CS130,$ED130,$EF130,$EH130,$EJ130,ET130:$EX130)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA130>0,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY130=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW130:$DB130,$DH130,$ED130,$FQ130,$FY130:$GD130)-SUM($CF130*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW130:$DB130,$DH130,$ED130,$FQ130,$FS130:$FX130)-SUM($CF130*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA130>0,VLOOKUP($A130,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA130=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW130:$DB130,$DD130,$DF130,$DH130,$FI130,$FK130,$FM130,$FO130,$FY130:$GD130)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW130:$DB130,$DD130,$DF130,$DH130,$FI130,$FK130,$FM130,$FO130,$FY130:$GD130)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X130>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E130<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC130=FALSE,0,ROUND(SUM($AE130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X130>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A130,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE130=FALSE,0,ROUND(SUM($BY130*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X130>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X130>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X130>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG130=FALSE,0,SUM($BY130*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X130>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI130=FALSE,0,SUM($BY130*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X130>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK130=TRUE,$X130>0),SUM($BY130*Account!$T$2),0)","v":0},{"$f":"IF(AND($X130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM130=FALSE,0,ROUND(SUM($BS130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM130=FALSE,0,ROUND(SUM($BT130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM130=FALSE,0,ROUND(SUM($BU130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM130=FALSE,0,ROUND(SUM($BV130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM130=FALSE,0,ROUND(SUM($BW130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM130=FALSE,0,ROUND(SUM($BX130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H130/$AD130*$X130),5),0)","v":0},{"$f":"ROUND(SUM($FA130*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ130=FALSE,$FB130,ROUND(MAX(0,SUM(SUM($ET130:$EY130)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE130=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I130","v":0},{"$f":"IF($FD130=FALSE,0,$BY130)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF130*Account!$AA$2),SUM($FF130*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA130>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E130<>\"D-CARE\",Tenant!$F130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH130=FALSE,0,ROUND(SUM($AF130*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA130>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A130,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY130=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ130=FALSE,0,ROUND(SUM($CF130*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA130>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA130>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA130>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL130=FALSE,0,SUM($CF130*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA130>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN130=FALSE,0,SUM($CF130*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA130>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP130=TRUE,$AA130>0),SUM($CF130*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA130>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR130=FALSE,0,ROUND(SUM($BZ130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR130=FALSE,0,ROUND(SUM($CA130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR130=FALSE,0,ROUND(SUM($CB130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR130=FALSE,0,ROUND(SUM($CC130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR130=FALSE,0,ROUND(SUM($CD130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR130=FALSE,0,ROUND(SUM($CE130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ130*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA130*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB130*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC130*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD130*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE130*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H130/$AD130*$AA130),5),0)","v":0},{"$f":"ROUND(SUM($GF130*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE130=FALSE,$GG130,ROUND(MAX(0,SUM(SUM($FY130:$GD130)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ130=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I130","v":0},{"$f":"IF($GI130=FALSE,0,$CF130)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK130*Account!$AA$2),SUM($GK130*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D130<=FctrChngDts!$B$14,$E130>FctrChngDts!$B$14),AND($D130<=FctrChngDts!$C$14,$E130>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM130=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP130:$GS130))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO130,$DD130,$GP130:$GS130))","v":0},0,0,{"$f":"IF(AND($X130>0,Tenant!$E130=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX130=FALSE,0,ROUND(SUM($AE130*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA130>0,Tenant!$E130=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ130=FALSE,0,ROUND(SUM($AF130*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO130,$GT130,$GW130,$HB130,$CQ130,$DF130,$DV130,$DX130,$DZ130,$EB130),IF(Account!$Q$2=TRUE,SUM($GO130,$GU130,$GW130,$HB130,$CQ130,$DF130,$DV130,$DX130,$DZ130,$EB130),SUM($GO130,$GT130,$GU130,$GV130,$GW130,$HB130,$CQ130,$DF130,$DV130,$DX130,$DZ130,$EB130)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D130,Account!$Z$2))","v":0},{"$f":"SUM($AD130-$HE130)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A130,Tenant!$A:$J,8,FALSE)=TRUE,$HD130<0),0,SUM(SUM(SUM($HD130/$AD130*$HE130)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A130,Tenant!$A:$J,8,FALSE)=TRUE,$HD130<0),0,SUM(SUM(SUM($HD130/$AD130*$HF130)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU130,$DJ130,$DR130,$DT130,$DV130,$DX130,$DZ130,$EB130,$ED130,$EF130,$EH130,$EJ130,$FI130,$FK130,$FM130,$FO130,$GN130,$GV130,$GY130,$HA130)/$AD130*$X130*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU130,$DJ130,$DR130,$DT130,$DV130,$DX130,$DZ130,$EB130,$ED130,$EF130,$EH130,$EJ130,$FI130,$FK130,$FM130,$FO130,$GN130,$GV130,$GY130,$HA130)/$AD130*$AA130*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E130),$AD130,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D130,FctrChngDts!$C$17<=$E130),_xlfn.DAYS($D130,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E130),$AD130,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D130,FctrChngDts!$C$19<=$E130),_xlfn.DAYS($D130,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD130-$HK130)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM($HM130/$AD130*$HK130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN130*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN130*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO130*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO130*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D130,Account!$AC$2))","v":0},{"$f":"SUM($AD130-$HS130)","v":0},{"$f":"IF($HS130=0,0,SUM($H130/$AD130*$HS130))","v":0},{"$f":"SUM($H130-$HU130)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A130,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU130*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A130,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV130*Account!$AA$2)),5)","v":0}]
[130,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G131),0,IF($F131<=$G131,SUM($G131-$F131),IF($F131>$G131,SUM((Account!$L$2-$F131)+$G131+1))))","v":0},{"$f":"IF(AND($D131>=FctrChngDts!$C$2,$D131<=FctrChngDts!$D$2),$D131,\"\")","v":""},{"$f":"IF($I131=\"\",\"\",IF($E131<=FctrChngDts!$D$2,$E131,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D131<FctrChngDts!$E$2,$E131<FctrChngDts!$E$2),AND($D131>=FctrChngDts!$F$2,$E131>=FctrChngDts!$F$2)),\"\",IF(AND($D131>=FctrChngDts!$E$2,$D131<=FctrChngDts!$F$2),$D131,FctrChngDts!$E$2))","v":""},{"$f":"IF($K131=\"\",\"\",IF(AND($J131=$K131,$E131>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K131=$J131,$E131,IF(AND($E131>=FctrChngDts!$E$2,$E131<=FctrChngDts!$F$2),$E131,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D131<DATE(YEAR(Account!$J$2),6,1),$D131>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I131<FctrChngDts!$A$2,$J131<FctrChngDts!$A$2),AND($I131>=FctrChngDts!$B$2,$J131>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I131<FctrChngDts!$A$2,$J131>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I131>=FctrChngDts!$A$2,$J131<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I131<FctrChngDts!$B$2,$J131>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K131<FctrChngDts!$A$2,$L131<FctrChngDts!$A$2),AND($K131>=FctrChngDts!$B$2,$L131>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K131<FctrChngDts!$A$2,$L131>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K131>=FctrChngDts!$A$2,$L131<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K131<FctrChngDts!$B$2,$L131>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I131=\"\",$J131=0),0,IF(AND($N131=TRUE,$I131<>0),SUM($J131-$I131+1),IF($O131=TRUE,SUM(FctrChngDts!$A$2-$I131),IF($P131=TRUE,0,IF($Q131=TRUE,SUM($J131-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I131=\"\",$J131=0),0,IF($N131=TRUE,0,IF($O131=TRUE,SUM($J131-FctrChngDts!$A$2+1),IF(AND($P131=TRUE,$I131<>0),SUM($J131-$I131+1),IF($Q131=TRUE,SUM(FctrChngDts!$B$2-$I131),0)))))","v":0},{"$f":"SUM($V131:$W131)","v":0},{"$f":"IF(OR($K131=\"\",$L131=0),0,IF(AND($R131=TRUE,$K131<>0),SUM($L131-$K131+1),IF($S131=TRUE,SUM(FctrChngDts!$A$2-$K131),IF($T131=TRUE,0,IF($U131=TRUE,SUM($L131-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K131=\"\",$L131=0),0,IF($R131=TRUE,0,IF($S131=TRUE,SUM($L131-FctrChngDts!$A$2+1),IF(AND($T131=TRUE,$K131<>0),SUM($L131-$K131+1),IF($U131=TRUE,SUM(FctrChngDts!$B$2-$K131),0)))))","v":0},{"$f":"SUM($Y131:$Z131)","v":0},{"$f":"SUM($V131,$Y131)","v":0},{"$f":"SUM($W131,$Z131)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H131/$AD131*$AA131),0)>ROUND(SUM($H131/$AD131*$X131),0),SUM($H131-$AE131),ROUND(SUM($H131/$AD131*$AA131),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($H131=1,1,SUM($AH131:$AI131))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL131:$AM131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A131,Tenant!$A131:$J630,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR131=FALSE,VLOOKUP($AQ131,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ131,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR131=FALSE,VLOOKUP($AQ131,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ131,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR131=FALSE,VLOOKUP($AQ131,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ131,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR131=FALSE,VLOOKUP($AQ131,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ131,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A131,Tenant!$A131:$J630,6,FALSE)","v":0},{"$f":"VLOOKUP($A131,Tenant!$A131:$J630,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N131=TRUE,$R131=TRUE,$V131>0,$W131=0,$AA131=0),\"FWP1\",IF(AND($N131=TRUE,$R131=TRUE,$V131>0,$Y131>0,$AC131=0),\"FWP1P2\",IF(AND($N131=TRUE,$R131=TRUE,$X131=0,$Y131>0,$Z131=0),\"FWP2\",IF(AND($O131=TRUE,$R131=TRUE,$V131>0,$W131>0,$AA131=0),\"SSP1\",IF(OR(AND($N131=TRUE,$T131=TRUE,$V131>0,$Z131>0),AND($P131=TRUE,$R131=TRUE,$W131>0,$Y131>0)),\"SSP1P2\",IF(AND($N131=TRUE,$U131=TRUE,$X131=0,$Y131>0,$Z131>0),\"SSP2\",IF(AND($P131=TRUE,$R131=TRUE,$V131=0,$W131>0,$AA131=0),\"FSP1\",IF(AND($P131=TRUE,$T131=TRUE,$W131>0,$Z131>0,$AB131=0),\"FSP1P2\",IF(AND($N131=TRUE,$T131=TRUE,$X131=0,$Y131=0,$Z131>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB131=\"FWP1\",$BB131=\"SSP1\"),$BC131,IF(OR($BB131=\"FWP1P2\",$BB131=\"SSP1P2\"),$BE131,0))","v":0},{"$f":"IF(OR($BB131=\"FWP1P2\",$BB131=\"SSP1P2\"),$BF131,IF(OR($BB131=\"FWP2\",$BB131=\"SSP2\"),$BC131,0))","v":0},{"$f":"IF(OR($BB131=\"FWP1\",$BB131=\"SSP1\"),$BG131,IF(OR($BB131=\"FWP1P2\",$BB131=\"SSP1P2\"),$BI131,0))","v":0},{"$f":"IF(OR($BB131=\"FWP1P2\",$BB131=\"SSP1P2\"),$BJ131,IF(OR($BB131=\"FWP2\",$BB131=\"SSP2\"),$BG131,0))","v":0},{"$f":"IF(OR($BB131=\"FSP1\",$BB131=\"SSP1\"),$BD131,IF(OR($BB131=\"FSP1P2\",$BB131=\"SSP1P2\"),$BE131,0))","v":0},{"$f":"IF(OR($BB131=\"FSP1P2\",$BB131=\"SSP1P2\"),$BF131,IF(OR($BB131=\"FSP2\",$BB131=\"SSP2\"),$BD131,0))","v":0},{"$f":"IF(OR($BB131=\"FSP1\",$BB131=\"SSP1\"),$BH131,IF(OR($BB131=\"FSP1P2\",$BB131=\"SSP1P2\"),$BI131,0))","v":0},{"$f":"IF(OR($BB131=\"FSP1P2\",$BB131=\"SSP1P2\"),$BJ131,IF(OR($BB131=\"FSP2\",$BB131=\"SSP2\"),$BH131,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS131:$BX131)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ131:$CE131)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X131>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DU131=TRUE,SUM($BS131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS131*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DU131=TRUE,SUM($BT131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT131*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DU131=TRUE,SUM($BU131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU131*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DU131=TRUE,SUM($BV131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DU131=TRUE,SUM($BW131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW131*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG131=FALSE,0,IF($DU131=TRUE,SUM($BX131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX131*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN131=FALSE,0,IF($H131=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP131=FALSE,0,ROUND(SUM($BY131*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($X131>0,TRUE,FALSE)","v":false},{"$f":"IF($CR131=FALSE,0,ROUND(SUM($X131*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY131=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X131),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X131)),5)","v":0},{"$f":"SUM(ROUND($CH131:$CM131,2),$CO131,$CQ131,$CS131)","v":0},{"$f":"IF($AA131>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CV131=FALSE,0,IF($DY131=TRUE,SUM($BZ131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ131*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV131=FALSE,0,IF($DY131=TRUE,SUM($CA131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA131*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV131=FALSE,0,IF($DY131=TRUE,SUM($CB131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB131*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV131=FALSE,0,IF($DY131=TRUE,SUM($CC131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV131=FALSE,0,IF($DY131=TRUE,SUM($CD131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD131*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV131=FALSE,0,IF($DY131=TRUE,SUM($CE131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE131*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC131=FALSE,0,IF($H131=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE131=FALSE,0,ROUND(SUM($CF131*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($AA131>0,TRUE,FALSE)","v":false},{"$f":"IF($DG131=FALSE,0,ROUND(SUM($AA131*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY131=TRUE,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA131),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA131)),5)","v":0},{"$f":"SUM(ROUND($CW131:$DB131,2),$DD131,$DF131,$DH131)","v":0},{"$f":"SUM($CU131,$DJ131)","v":0},{"$f":"SUM(SUM($CU131*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ131*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU131*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ131*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM($CT131,$DI131)","v":0},{"$f":"IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL131,IF(VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM131,$DK131))","v":0},{"$f":"IF($DN131>$DO131,SUM($DN131-$DO131),0)","v":0},false,{"$f":"ROUND(IF($DP131=0,0,SUM($DP131/$AD131*$X131)),5)","v":0},false,{"$f":"ROUND(IF($DP131=0,0,SUM($DP131/$AD131*$AA131)),5)","v":0},{"$f":"IF(AND($X131>0,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU131=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH131:$CM131,$CS131,$ED131,$EL131,$ET131:$EY131)-SUM($BY131*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH131:$CM131,$CS131,$ED131,$EL131,$EN131:$ES131)-SUM($BY131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X131>0,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW131=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH131:$CM131,$CO131,$CQ131,$CS131,$ED131,$EF131,$EH131,$EJ131,$ET131:$EY131)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH131:$CM131,$CO131,$CQ131,$CS131,$ED131,$EF131,$EH131,$EJ131,ET131:$EX131)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA131>0,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY131=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW131:$DB131,$DH131,$ED131,$FQ131,$FY131:$GD131)-SUM($CF131*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW131:$DB131,$DH131,$ED131,$FQ131,$FS131:$FX131)-SUM($CF131*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA131>0,VLOOKUP($A131,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA131=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW131:$DB131,$DD131,$DF131,$DH131,$FI131,$FK131,$FM131,$FO131,$FY131:$GD131)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW131:$DB131,$DD131,$DF131,$DH131,$FI131,$FK131,$FM131,$FO131,$FY131:$GD131)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E131<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC131=FALSE,0,ROUND(SUM($AE131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X131>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE131=FALSE,0,ROUND(SUM($BY131*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG131=FALSE,0,SUM($BY131*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X131>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI131=FALSE,0,SUM($BY131*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X131>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK131=TRUE,$X131>0),SUM($BY131*Account!$T$2),0)","v":0},{"$f":"IF(AND($X131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM131=FALSE,0,ROUND(SUM($BS131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM131=FALSE,0,ROUND(SUM($BT131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM131=FALSE,0,ROUND(SUM($BU131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM131=FALSE,0,ROUND(SUM($BV131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM131=FALSE,0,ROUND(SUM($BW131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM131=FALSE,0,ROUND(SUM($BX131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H131/$AD131*$X131),5),0)","v":0},{"$f":"ROUND(SUM($FA131*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ131=FALSE,$FB131,ROUND(MAX(0,SUM(SUM($ET131:$EY131)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE131=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I131","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF131*Account!$AA$2),SUM($FF131*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E131<>\"D-CARE\",Tenant!$F131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH131=FALSE,0,ROUND(SUM($AF131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA131>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A131,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY131=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ131=FALSE,0,ROUND(SUM($CF131*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA131>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA131>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL131=FALSE,0,SUM($CF131*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA131>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN131=FALSE,0,SUM($CF131*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA131>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP131=TRUE,$AA131>0),SUM($CF131*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA131>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR131=FALSE,0,ROUND(SUM($BZ131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR131=FALSE,0,ROUND(SUM($CA131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR131=FALSE,0,ROUND(SUM($CB131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR131=FALSE,0,ROUND(SUM($CC131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR131=FALSE,0,ROUND(SUM($CD131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR131=FALSE,0,ROUND(SUM($CE131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ131*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA131*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB131*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC131*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD131*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE131*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H131/$AD131*$AA131),5),0)","v":0},{"$f":"ROUND(SUM($GF131*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE131=FALSE,$GG131,ROUND(MAX(0,SUM(SUM($FY131:$GD131)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ131=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I131","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK131*Account!$AA$2),SUM($GK131*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D131<=FctrChngDts!$B$14,$E131>FctrChngDts!$B$14),AND($D131<=FctrChngDts!$C$14,$E131>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM131=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},{"$f":"ROUND(SUM($CO131,$DD131,$DK131,$DP131,$GN131),5)","v":0},{"$f":"SUM($ED131,$FI131)","v":0},{"$f":"SUM($EF131,$FK131)","v":0},{"$f":"SUM($EH131,$FM131)","v":0},{"$f":"SUM($EJ131,$FO131)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP131:$GS131))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO131,$DD131,$GP131:$GS131))","v":0},{"$f":"ROUND(SUM($EN131:$ES131,$FS131:$FX131),5)","v":0},{"$f":"IF(SUM($FB131:$FC131,$GG131:$GH131)<0,0,SUM($FB131:$FC131,$GG131:$GH131))","v":0},{"$f":"IF(AND($X131>0,Tenant!$E131=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX131=FALSE,0,ROUND(SUM($AE131*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA131>0,Tenant!$E131=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ131=FALSE,0,ROUND(SUM($AF131*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},{"$f":"SUM($GW131,$GY131,$HA131)","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GO131,$GT131,$GW131,$HB131,$CQ131,$DF131,$DV131,$DX131,$DZ131,$EB131),IF(Account!$Q$2=TRUE,SUM($GO131,$GU131,$GW131,$HB131,$CQ131,$DF131,$DV131,$DX131,$DZ131,$EB131),SUM($GO131,$GT131,$GU131,$GV131,$GW131,$HB131,$CQ131,$DF131,$DV131,$DX131,$DZ131,$EB131)))","v":0},{"$f":"SUM($DK131,$DP131,$DV131,$DX131,$DZ131,$EB131,$GP131:$GS131,$GV131,$GW131,$GY131,$HA131)","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D131,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,8,FALSE)=TRUE,$HD131<0),0,SUM(SUM(SUM($HD131/$AD131*$HE131)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,8,FALSE)=TRUE,$HD131<0),0,SUM(SUM(SUM($HD131/$AD131*$HF131)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU131,$DJ131,$DR131,$DT131,$DV131,$DX131,$DZ131,$EB131,$ED131,$EF131,$EH131,$EJ131,$FI131,$FK131,$FM131,$FO131,$GN131,$GV131,$GY131,$HA131)/$AD131*$X131*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU131,$DJ131,$DR131,$DT131,$DV131,$DX131,$DZ131,$EB131,$ED131,$EF131,$EH131,$EJ131,$FI131,$FK131,$FM131,$FO131,$GN131,$GV131,$GY131,$HA131)/$AD131*$AA131*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E131),$AD131,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D131,FctrChngDts!$C$17<=$E131),_xlfn.DAYS($D131,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E131),$AD131,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D131,FctrChngDts!$C$19<=$E131),_xlfn.DAYS($D131,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($HD131-SUM($HI131:$HJ131))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($HM131-$HN131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN131*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN131*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO131*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO131*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HP131:$HQ131)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D131,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU131*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A131,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV131*Account!$AA$2)),5)","v":0}]
[131,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G132),0,IF($F132<=$G132,SUM($G132-$F132),IF($F132>$G132,SUM((Account!$L$2-$F132)+$G132+1))))","v":0},{"$f":"IF(AND($D132>=FctrChngDts!$C$2,$D132<=FctrChngDts!$D$2),$D132,\"\")","v":""},{"$f":"IF($I132=\"\",\"\",IF($E132<=FctrChngDts!$D$2,$E132,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D132<FctrChngDts!$E$2,$E132<FctrChngDts!$E$2),AND($D132>=FctrChngDts!$F$2,$E132>=FctrChngDts!$F$2)),\"\",IF(AND($D132>=FctrChngDts!$E$2,$D132<=FctrChngDts!$F$2),$D132,FctrChngDts!$E$2))","v":""},{"$f":"IF($K132=\"\",\"\",IF(AND($J132=$K132,$E132>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K132=$J132,$E132,IF(AND($E132>=FctrChngDts!$E$2,$E132<=FctrChngDts!$F$2),$E132,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D132<DATE(YEAR(Account!$J$2),6,1),$D132>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I132<FctrChngDts!$A$2,$J132<FctrChngDts!$A$2),AND($I132>=FctrChngDts!$B$2,$J132>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I132<FctrChngDts!$A$2,$J132>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I132>=FctrChngDts!$A$2,$J132<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I132<FctrChngDts!$B$2,$J132>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K132<FctrChngDts!$A$2,$L132<FctrChngDts!$A$2),AND($K132>=FctrChngDts!$B$2,$L132>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K132<FctrChngDts!$A$2,$L132>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K132>=FctrChngDts!$A$2,$L132<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K132<FctrChngDts!$B$2,$L132>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I132=\"\",$J132=0),0,IF(AND($N132=TRUE,$I132<>0),SUM($J132-$I132+1),IF($O132=TRUE,SUM(FctrChngDts!$A$2-$I132),IF($P132=TRUE,0,IF($Q132=TRUE,SUM($J132-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I132=\"\",$J132=0),0,IF($N132=TRUE,0,IF($O132=TRUE,SUM($J132-FctrChngDts!$A$2+1),IF(AND($P132=TRUE,$I132<>0),SUM($J132-$I132+1),IF($Q132=TRUE,SUM(FctrChngDts!$B$2-$I132),0)))))","v":0},0,{"$f":"IF(OR($K132=\"\",$L132=0),0,IF(AND($R132=TRUE,$K132<>0),SUM($L132-$K132+1),IF($S132=TRUE,SUM(FctrChngDts!$A$2-$K132),IF($T132=TRUE,0,IF($U132=TRUE,SUM($L132-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K132=\"\",$L132=0),0,IF($R132=TRUE,0,IF($S132=TRUE,SUM($L132-FctrChngDts!$A$2+1),IF(AND($T132=TRUE,$K132<>0),SUM($L132-$K132+1),IF($U132=TRUE,SUM(FctrChngDts!$B$2-$K132),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A132,Tenant!$A132:$J631,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR132=FALSE,VLOOKUP($AQ132,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ132,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR132=FALSE,VLOOKUP($AQ132,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ132,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR132=FALSE,VLOOKUP($AQ132,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ132,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR132=FALSE,VLOOKUP($AQ132,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ132,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A132,Tenant!$A132:$J631,6,FALSE)","v":0},{"$f":"VLOOKUP($A132,Tenant!$A132:$J631,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG132=FALSE,0,IF($DU132=TRUE,SUM($BS132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS132*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DU132=TRUE,SUM($BT132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT132*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DU132=TRUE,SUM($BU132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU132*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DU132=TRUE,SUM($BV132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DU132=TRUE,SUM($BW132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW132*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG132=FALSE,0,IF($DU132=TRUE,SUM($BX132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX132*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN132=FALSE,0,IF($H132=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP132=FALSE,0,ROUND(SUM($BY132*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR132=FALSE,0,ROUND(SUM($X132*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY132=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X132),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X132)),5)","v":0},{"$f":"SUM(ROUND($CH132:$CM132,2),$CO132,$CQ132,$CS132)","v":0},false,{"$f":"ROUND(IF($CV132=FALSE,0,IF($DY132=TRUE,SUM($BZ132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ132*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV132=FALSE,0,IF($DY132=TRUE,SUM($CA132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA132*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV132=FALSE,0,IF($DY132=TRUE,SUM($CB132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB132*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV132=FALSE,0,IF($DY132=TRUE,SUM($CC132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC132*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV132=FALSE,0,IF($DY132=TRUE,SUM($CD132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD132*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV132=FALSE,0,IF($DY132=TRUE,SUM($CE132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE132*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC132=FALSE,0,IF($H132=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF132*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE132=FALSE,0,ROUND(SUM($CF132*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG132=FALSE,0,ROUND(SUM($AA132*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY132=TRUE,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA132),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA132)),5)","v":0},{"$f":"SUM(ROUND($CW132:$DB132,2),$DD132,$DF132,$DH132)","v":0},0,{"$f":"SUM(SUM($CU132*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ132*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU132*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ132*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL132,IF(VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM132,$DK132))","v":0},0,false,0,false,0,{"$f":"IF(AND($X132>0,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU132=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH132:$CM132,$CS132,$ED132,$EL132,$ET132:$EY132)-SUM($BY132*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH132:$CM132,$CS132,$ED132,$EL132,$EN132:$ES132)-SUM($BY132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X132>0,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW132=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH132:$CM132,$CO132,$CQ132,$CS132,$ED132,$EF132,$EH132,$EJ132,$ET132:$EY132)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH132:$CM132,$CO132,$CQ132,$CS132,$ED132,$EF132,$EH132,$EJ132,ET132:$EX132)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA132>0,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY132=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW132:$DB132,$DH132,$ED132,$FQ132,$FY132:$GD132)-SUM($CF132*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW132:$DB132,$DH132,$ED132,$FQ132,$FS132:$FX132)-SUM($CF132*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA132>0,VLOOKUP($A132,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA132=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW132:$DB132,$DD132,$DF132,$DH132,$FI132,$FK132,$FM132,$FO132,$FY132:$GD132)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW132:$DB132,$DD132,$DF132,$DH132,$FI132,$FK132,$FM132,$FO132,$FY132:$GD132)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X132>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E132<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC132=FALSE,0,ROUND(SUM($AE132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X132>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A132,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE132=FALSE,0,ROUND(SUM($BY132*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X132>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X132>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X132>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG132=FALSE,0,SUM($BY132*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X132>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI132=FALSE,0,SUM($BY132*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X132>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK132=TRUE,$X132>0),SUM($BY132*Account!$T$2),0)","v":0},{"$f":"IF(AND($X132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM132=FALSE,0,ROUND(SUM($BS132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM132=FALSE,0,ROUND(SUM($BT132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM132=FALSE,0,ROUND(SUM($BU132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM132=FALSE,0,ROUND(SUM($BV132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM132=FALSE,0,ROUND(SUM($BW132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM132=FALSE,0,ROUND(SUM($BX132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H132/$AD132*$X132),5),0)","v":0},{"$f":"ROUND(SUM($FA132*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ132=FALSE,$FB132,ROUND(MAX(0,SUM(SUM($ET132:$EY132)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE132=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I132","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF132*Account!$AA$2),SUM($FF132*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA132>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E132<>\"D-CARE\",Tenant!$F132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH132=FALSE,0,ROUND(SUM($AF132*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA132>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A132,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY132=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ132=FALSE,0,ROUND(SUM($CF132*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA132>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA132>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA132>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL132=FALSE,0,SUM($CF132*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA132>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN132=FALSE,0,SUM($CF132*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA132>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP132=TRUE,$AA132>0),SUM($CF132*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA132>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR132=FALSE,0,ROUND(SUM($BZ132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR132=FALSE,0,ROUND(SUM($CA132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR132=FALSE,0,ROUND(SUM($CB132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR132=FALSE,0,ROUND(SUM($CC132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR132=FALSE,0,ROUND(SUM($CD132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR132=FALSE,0,ROUND(SUM($CE132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ132*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA132*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB132*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC132*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD132*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE132*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H132/$AD132*$AA132),5),0)","v":0},{"$f":"ROUND(SUM($GF132*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE132=FALSE,$GG132,ROUND(MAX(0,SUM(SUM($FY132:$GD132)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ132=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I132","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK132*Account!$AA$2),SUM($GK132*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D132<=FctrChngDts!$B$14,$E132>FctrChngDts!$B$14),AND($D132<=FctrChngDts!$C$14,$E132>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM132=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP132:$GS132))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO132,$DD132,$GP132:$GS132))","v":0},0,0,{"$f":"IF(AND($X132>0,Tenant!$E132=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX132=FALSE,0,ROUND(SUM($AE132*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA132>0,Tenant!$E132=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ132=FALSE,0,ROUND(SUM($AF132*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO132,$GT132,$GW132,$HB132,$CQ132,$DF132,$DV132,$DX132,$DZ132,$EB132),IF(Account!$Q$2=TRUE,SUM($GO132,$GU132,$GW132,$HB132,$CQ132,$DF132,$DV132,$DX132,$DZ132,$EB132),SUM($GO132,$GT132,$GU132,$GV132,$GW132,$HB132,$CQ132,$DF132,$DV132,$DX132,$DZ132,$EB132)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D132,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A132,Tenant!$A:$J,8,FALSE)=TRUE,$HD132<0),0,SUM(SUM(SUM($HD132/$AD132*$HE132)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A132,Tenant!$A:$J,8,FALSE)=TRUE,$HD132<0),0,SUM(SUM(SUM($HD132/$AD132*$HF132)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU132,$DJ132,$DR132,$DT132,$DV132,$DX132,$DZ132,$EB132,$ED132,$EF132,$EH132,$EJ132,$FI132,$FK132,$FM132,$FO132,$GN132,$GV132,$GY132,$HA132)/$AD132*$X132*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU132,$DJ132,$DR132,$DT132,$DV132,$DX132,$DZ132,$EB132,$ED132,$EF132,$EH132,$EJ132,$FI132,$FK132,$FM132,$FO132,$GN132,$GV132,$GY132,$HA132)/$AD132*$AA132*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E132),$AD132,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D132,FctrChngDts!$C$17<=$E132),_xlfn.DAYS($D132,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E132),$AD132,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D132,FctrChngDts!$C$19<=$E132),_xlfn.DAYS($D132,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN132*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN132*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO132*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO132*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D132,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A132,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU132*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A132,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV132*Account!$AA$2)),5)","v":0}]
[132,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G133),0,IF($F133<=$G133,SUM($G133-$F133),IF($F133>$G133,SUM((Account!$L$2-$F133)+$G133+1))))","v":0},{"$f":"IF(AND($D133>=FctrChngDts!$C$2,$D133<=FctrChngDts!$D$2),$D133,\"\")","v":""},{"$f":"IF($I133=\"\",\"\",IF($E133<=FctrChngDts!$D$2,$E133,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D133<FctrChngDts!$E$2,$E133<FctrChngDts!$E$2),AND($D133>=FctrChngDts!$F$2,$E133>=FctrChngDts!$F$2)),\"\",IF(AND($D133>=FctrChngDts!$E$2,$D133<=FctrChngDts!$F$2),$D133,FctrChngDts!$E$2))","v":""},{"$f":"IF($K133=\"\",\"\",IF(AND($J133=$K133,$E133>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K133=$J133,$E133,IF(AND($E133>=FctrChngDts!$E$2,$E133<=FctrChngDts!$F$2),$E133,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D133<DATE(YEAR(Account!$J$2),6,1),$D133>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I133<FctrChngDts!$A$2,$J133<FctrChngDts!$A$2),AND($I133>=FctrChngDts!$B$2,$J133>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I133<FctrChngDts!$A$2,$J133>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I133>=FctrChngDts!$A$2,$J133<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I133<FctrChngDts!$B$2,$J133>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K133<FctrChngDts!$A$2,$L133<FctrChngDts!$A$2),AND($K133>=FctrChngDts!$B$2,$L133>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K133<FctrChngDts!$A$2,$L133>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K133>=FctrChngDts!$A$2,$L133<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K133<FctrChngDts!$B$2,$L133>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I133=\"\",$J133=0),0,IF(AND($N133=TRUE,$I133<>0),SUM($J133-$I133+1),IF($O133=TRUE,SUM(FctrChngDts!$A$2-$I133),IF($P133=TRUE,0,IF($Q133=TRUE,SUM($J133-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I133=\"\",$J133=0),0,IF($N133=TRUE,0,IF($O133=TRUE,SUM($J133-FctrChngDts!$A$2+1),IF(AND($P133=TRUE,$I133<>0),SUM($J133-$I133+1),IF($Q133=TRUE,SUM(FctrChngDts!$B$2-$I133),0)))))","v":0},0,{"$f":"IF(OR($K133=\"\",$L133=0),0,IF(AND($R133=TRUE,$K133<>0),SUM($L133-$K133+1),IF($S133=TRUE,SUM(FctrChngDts!$A$2-$K133),IF($T133=TRUE,0,IF($U133=TRUE,SUM($L133-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K133=\"\",$L133=0),0,IF($R133=TRUE,0,IF($S133=TRUE,SUM($L133-FctrChngDts!$A$2+1),IF(AND($T133=TRUE,$K133<>0),SUM($L133-$K133+1),IF($U133=TRUE,SUM(FctrChngDts!$B$2-$K133),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A133,Tenant!$A133:$J632,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR133=FALSE,VLOOKUP($AQ133,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ133,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR133=FALSE,VLOOKUP($AQ133,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ133,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR133=FALSE,VLOOKUP($AQ133,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ133,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR133=FALSE,VLOOKUP($AQ133,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ133,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A133,Tenant!$A133:$J632,6,FALSE)","v":0},{"$f":"VLOOKUP($A133,Tenant!$A133:$J632,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG133=FALSE,0,IF($DU133=TRUE,SUM($BS133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS133*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DU133=TRUE,SUM($BT133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT133*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DU133=TRUE,SUM($BU133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU133*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DU133=TRUE,SUM($BV133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DU133=TRUE,SUM($BW133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW133*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG133=FALSE,0,IF($DU133=TRUE,SUM($BX133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX133*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN133=FALSE,0,IF($H133=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP133=FALSE,0,ROUND(SUM($BY133*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR133=FALSE,0,ROUND(SUM($X133*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY133=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X133),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X133)),5)","v":0},{"$f":"SUM(ROUND($CH133:$CM133,2),$CO133,$CQ133,$CS133)","v":0},false,{"$f":"ROUND(IF($CV133=FALSE,0,IF($DY133=TRUE,SUM($BZ133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ133*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV133=FALSE,0,IF($DY133=TRUE,SUM($CA133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA133*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV133=FALSE,0,IF($DY133=TRUE,SUM($CB133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB133*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV133=FALSE,0,IF($DY133=TRUE,SUM($CC133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC133*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV133=FALSE,0,IF($DY133=TRUE,SUM($CD133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD133*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV133=FALSE,0,IF($DY133=TRUE,SUM($CE133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE133*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC133=FALSE,0,IF($H133=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF133*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE133=FALSE,0,ROUND(SUM($CF133*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG133=FALSE,0,ROUND(SUM($AA133*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY133=TRUE,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA133),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA133)),5)","v":0},{"$f":"SUM(ROUND($CW133:$DB133,2),$DD133,$DF133,$DH133)","v":0},0,{"$f":"SUM(SUM($CU133*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ133*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU133*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ133*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL133,IF(VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM133,$DK133))","v":0},0,false,0,false,0,{"$f":"IF(AND($X133>0,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU133=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH133:$CM133,$CS133,$ED133,$EL133,$ET133:$EY133)-SUM($BY133*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH133:$CM133,$CS133,$ED133,$EL133,$EN133:$ES133)-SUM($BY133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X133>0,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW133=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH133:$CM133,$CO133,$CQ133,$CS133,$ED133,$EF133,$EH133,$EJ133,$ET133:$EY133)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH133:$CM133,$CO133,$CQ133,$CS133,$ED133,$EF133,$EH133,$EJ133,ET133:$EX133)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA133>0,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY133=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW133:$DB133,$DH133,$ED133,$FQ133,$FY133:$GD133)-SUM($CF133*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW133:$DB133,$DH133,$ED133,$FQ133,$FS133:$FX133)-SUM($CF133*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA133>0,VLOOKUP($A133,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA133=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW133:$DB133,$DD133,$DF133,$DH133,$FI133,$FK133,$FM133,$FO133,$FY133:$GD133)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW133:$DB133,$DD133,$DF133,$DH133,$FI133,$FK133,$FM133,$FO133,$FY133:$GD133)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X133>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E133<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC133=FALSE,0,ROUND(SUM($AE133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X133>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A133,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE133=FALSE,0,ROUND(SUM($BY133*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X133>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X133>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X133>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG133=FALSE,0,SUM($BY133*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X133>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI133=FALSE,0,SUM($BY133*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X133>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK133=TRUE,$X133>0),SUM($BY133*Account!$T$2),0)","v":0},{"$f":"IF(AND($X133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM133=FALSE,0,ROUND(SUM($BS133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM133=FALSE,0,ROUND(SUM($BT133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM133=FALSE,0,ROUND(SUM($BU133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM133=FALSE,0,ROUND(SUM($BV133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM133=FALSE,0,ROUND(SUM($BW133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM133=FALSE,0,ROUND(SUM($BX133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H133/$AD133*$X133),5),0)","v":0},{"$f":"ROUND(SUM($FA133*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ133=FALSE,$FB133,ROUND(MAX(0,SUM(SUM($ET133:$EY133)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE133=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I133","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF133*Account!$AA$2),SUM($FF133*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA133>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E133<>\"D-CARE\",Tenant!$F133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH133=FALSE,0,ROUND(SUM($AF133*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA133>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A133,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY133=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ133=FALSE,0,ROUND(SUM($CF133*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA133>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA133>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA133>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL133=FALSE,0,SUM($CF133*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA133>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN133=FALSE,0,SUM($CF133*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA133>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP133=TRUE,$AA133>0),SUM($CF133*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA133>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR133=FALSE,0,ROUND(SUM($BZ133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR133=FALSE,0,ROUND(SUM($CA133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR133=FALSE,0,ROUND(SUM($CB133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR133=FALSE,0,ROUND(SUM($CC133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR133=FALSE,0,ROUND(SUM($CD133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR133=FALSE,0,ROUND(SUM($CE133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ133*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA133*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB133*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC133*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD133*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE133*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H133/$AD133*$AA133),5),0)","v":0},{"$f":"ROUND(SUM($GF133*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE133=FALSE,$GG133,ROUND(MAX(0,SUM(SUM($FY133:$GD133)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ133=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I133","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK133*Account!$AA$2),SUM($GK133*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D133<=FctrChngDts!$B$14,$E133>FctrChngDts!$B$14),AND($D133<=FctrChngDts!$C$14,$E133>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM133=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP133:$GS133))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO133,$DD133,$GP133:$GS133))","v":0},0,0,{"$f":"IF(AND($X133>0,Tenant!$E133=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX133=FALSE,0,ROUND(SUM($AE133*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA133>0,Tenant!$E133=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ133=FALSE,0,ROUND(SUM($AF133*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO133,$GT133,$GW133,$HB133,$CQ133,$DF133,$DV133,$DX133,$DZ133,$EB133),IF(Account!$Q$2=TRUE,SUM($GO133,$GU133,$GW133,$HB133,$CQ133,$DF133,$DV133,$DX133,$DZ133,$EB133),SUM($GO133,$GT133,$GU133,$GV133,$GW133,$HB133,$CQ133,$DF133,$DV133,$DX133,$DZ133,$EB133)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D133,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A133,Tenant!$A:$J,8,FALSE)=TRUE,$HD133<0),0,SUM(SUM(SUM($HD133/$AD133*$HE133)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A133,Tenant!$A:$J,8,FALSE)=TRUE,$HD133<0),0,SUM(SUM(SUM($HD133/$AD133*$HF133)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU133,$DJ133,$DR133,$DT133,$DV133,$DX133,$DZ133,$EB133,$ED133,$EF133,$EH133,$EJ133,$FI133,$FK133,$FM133,$FO133,$GN133,$GV133,$GY133,$HA133)/$AD133*$X133*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU133,$DJ133,$DR133,$DT133,$DV133,$DX133,$DZ133,$EB133,$ED133,$EF133,$EH133,$EJ133,$FI133,$FK133,$FM133,$FO133,$GN133,$GV133,$GY133,$HA133)/$AD133*$AA133*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E133),$AD133,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D133,FctrChngDts!$C$17<=$E133),_xlfn.DAYS($D133,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E133),$AD133,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D133,FctrChngDts!$C$19<=$E133),_xlfn.DAYS($D133,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN133*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN133*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO133*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO133*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D133,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A133,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU133*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A133,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV133*Account!$AA$2)),5)","v":0}]
[133,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G134),0,IF($F134<=$G134,SUM($G134-$F134),IF($F134>$G134,SUM((Account!$L$2-$F134)+$G134+1))))","v":0},{"$f":"IF(AND($D134>=FctrChngDts!$C$2,$D134<=FctrChngDts!$D$2),$D134,\"\")","v":""},{"$f":"IF($I134=\"\",\"\",IF($E134<=FctrChngDts!$D$2,$E134,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D134<FctrChngDts!$E$2,$E134<FctrChngDts!$E$2),AND($D134>=FctrChngDts!$F$2,$E134>=FctrChngDts!$F$2)),\"\",IF(AND($D134>=FctrChngDts!$E$2,$D134<=FctrChngDts!$F$2),$D134,FctrChngDts!$E$2))","v":""},{"$f":"IF($K134=\"\",\"\",IF(AND($J134=$K134,$E134>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K134=$J134,$E134,IF(AND($E134>=FctrChngDts!$E$2,$E134<=FctrChngDts!$F$2),$E134,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D134<DATE(YEAR(Account!$J$2),6,1),$D134>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I134<FctrChngDts!$A$2,$J134<FctrChngDts!$A$2),AND($I134>=FctrChngDts!$B$2,$J134>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I134<FctrChngDts!$A$2,$J134>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I134>=FctrChngDts!$A$2,$J134<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I134<FctrChngDts!$B$2,$J134>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K134<FctrChngDts!$A$2,$L134<FctrChngDts!$A$2),AND($K134>=FctrChngDts!$B$2,$L134>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K134<FctrChngDts!$A$2,$L134>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K134>=FctrChngDts!$A$2,$L134<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K134<FctrChngDts!$B$2,$L134>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I134=\"\",$J134=0),0,IF(AND($N134=TRUE,$I134<>0),SUM($J134-$I134+1),IF($O134=TRUE,SUM(FctrChngDts!$A$2-$I134),IF($P134=TRUE,0,IF($Q134=TRUE,SUM($J134-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I134=\"\",$J134=0),0,IF($N134=TRUE,0,IF($O134=TRUE,SUM($J134-FctrChngDts!$A$2+1),IF(AND($P134=TRUE,$I134<>0),SUM($J134-$I134+1),IF($Q134=TRUE,SUM(FctrChngDts!$B$2-$I134),0)))))","v":0},0,{"$f":"IF(OR($K134=\"\",$L134=0),0,IF(AND($R134=TRUE,$K134<>0),SUM($L134-$K134+1),IF($S134=TRUE,SUM(FctrChngDts!$A$2-$K134),IF($T134=TRUE,0,IF($U134=TRUE,SUM($L134-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K134=\"\",$L134=0),0,IF($R134=TRUE,0,IF($S134=TRUE,SUM($L134-FctrChngDts!$A$2+1),IF(AND($T134=TRUE,$K134<>0),SUM($L134-$K134+1),IF($U134=TRUE,SUM(FctrChngDts!$B$2-$K134),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A134,Tenant!$A134:$J633,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR134=FALSE,VLOOKUP($AQ134,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ134,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR134=FALSE,VLOOKUP($AQ134,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ134,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR134=FALSE,VLOOKUP($AQ134,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ134,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR134=FALSE,VLOOKUP($AQ134,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ134,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A134,Tenant!$A134:$J633,6,FALSE)","v":0},{"$f":"VLOOKUP($A134,Tenant!$A134:$J633,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG134=FALSE,0,IF($DU134=TRUE,SUM($BS134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS134*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DU134=TRUE,SUM($BT134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT134*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DU134=TRUE,SUM($BU134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU134*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DU134=TRUE,SUM($BV134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DU134=TRUE,SUM($BW134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW134*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG134=FALSE,0,IF($DU134=TRUE,SUM($BX134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX134*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN134=FALSE,0,IF($H134=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP134=FALSE,0,ROUND(SUM($BY134*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR134=FALSE,0,ROUND(SUM($X134*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY134=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X134),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X134)),5)","v":0},{"$f":"SUM(ROUND($CH134:$CM134,2),$CO134,$CQ134,$CS134)","v":0},false,{"$f":"ROUND(IF($CV134=FALSE,0,IF($DY134=TRUE,SUM($BZ134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ134*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV134=FALSE,0,IF($DY134=TRUE,SUM($CA134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA134*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV134=FALSE,0,IF($DY134=TRUE,SUM($CB134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB134*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV134=FALSE,0,IF($DY134=TRUE,SUM($CC134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC134*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV134=FALSE,0,IF($DY134=TRUE,SUM($CD134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD134*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV134=FALSE,0,IF($DY134=TRUE,SUM($CE134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE134*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC134=FALSE,0,IF($H134=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF134*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE134=FALSE,0,ROUND(SUM($CF134*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG134=FALSE,0,ROUND(SUM($AA134*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY134=TRUE,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA134),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA134)),5)","v":0},{"$f":"SUM(ROUND($CW134:$DB134,2),$DD134,$DF134,$DH134)","v":0},0,{"$f":"SUM(SUM($CU134*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ134*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU134*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ134*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL134,IF(VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM134,$DK134))","v":0},0,false,0,false,0,{"$f":"IF(AND($X134>0,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU134=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH134:$CM134,$CS134,$ED134,$EL134,$ET134:$EY134)-SUM($BY134*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH134:$CM134,$CS134,$ED134,$EL134,$EN134:$ES134)-SUM($BY134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X134>0,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW134=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH134:$CM134,$CO134,$CQ134,$CS134,$ED134,$EF134,$EH134,$EJ134,$ET134:$EY134)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH134:$CM134,$CO134,$CQ134,$CS134,$ED134,$EF134,$EH134,$EJ134,ET134:$EX134)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA134>0,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY134=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW134:$DB134,$DH134,$ED134,$FQ134,$FY134:$GD134)-SUM($CF134*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW134:$DB134,$DH134,$ED134,$FQ134,$FS134:$FX134)-SUM($CF134*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA134>0,VLOOKUP($A134,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA134=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW134:$DB134,$DD134,$DF134,$DH134,$FI134,$FK134,$FM134,$FO134,$FY134:$GD134)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW134:$DB134,$DD134,$DF134,$DH134,$FI134,$FK134,$FM134,$FO134,$FY134:$GD134)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X134>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E134<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC134=FALSE,0,ROUND(SUM($AE134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X134>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A134,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE134=FALSE,0,ROUND(SUM($BY134*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X134>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X134>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X134>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG134=FALSE,0,SUM($BY134*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X134>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI134=FALSE,0,SUM($BY134*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X134>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK134=TRUE,$X134>0),SUM($BY134*Account!$T$2),0)","v":0},{"$f":"IF(AND($X134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM134=FALSE,0,ROUND(SUM($BS134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM134=FALSE,0,ROUND(SUM($BT134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM134=FALSE,0,ROUND(SUM($BU134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM134=FALSE,0,ROUND(SUM($BV134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM134=FALSE,0,ROUND(SUM($BW134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM134=FALSE,0,ROUND(SUM($BX134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H134/$AD134*$X134),5),0)","v":0},{"$f":"ROUND(SUM($FA134*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ134=FALSE,$FB134,ROUND(MAX(0,SUM(SUM($ET134:$EY134)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE134=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I134","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF134*Account!$AA$2),SUM($FF134*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA134>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E134<>\"D-CARE\",Tenant!$F134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH134=FALSE,0,ROUND(SUM($AF134*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA134>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A134,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY134=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ134=FALSE,0,ROUND(SUM($CF134*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA134>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA134>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA134>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL134=FALSE,0,SUM($CF134*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA134>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN134=FALSE,0,SUM($CF134*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA134>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP134=TRUE,$AA134>0),SUM($CF134*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA134>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR134=FALSE,0,ROUND(SUM($BZ134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR134=FALSE,0,ROUND(SUM($CA134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR134=FALSE,0,ROUND(SUM($CB134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR134=FALSE,0,ROUND(SUM($CC134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR134=FALSE,0,ROUND(SUM($CD134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR134=FALSE,0,ROUND(SUM($CE134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ134*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA134*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB134*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC134*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD134*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE134*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H134/$AD134*$AA134),5),0)","v":0},{"$f":"ROUND(SUM($GF134*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE134=FALSE,$GG134,ROUND(MAX(0,SUM(SUM($FY134:$GD134)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ134=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I134","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK134*Account!$AA$2),SUM($GK134*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D134<=FctrChngDts!$B$14,$E134>FctrChngDts!$B$14),AND($D134<=FctrChngDts!$C$14,$E134>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM134=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP134:$GS134))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO134,$DD134,$GP134:$GS134))","v":0},0,0,{"$f":"IF(AND($X134>0,Tenant!$E134=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX134=FALSE,0,ROUND(SUM($AE134*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA134>0,Tenant!$E134=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ134=FALSE,0,ROUND(SUM($AF134*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO134,$GT134,$GW134,$HB134,$CQ134,$DF134,$DV134,$DX134,$DZ134,$EB134),IF(Account!$Q$2=TRUE,SUM($GO134,$GU134,$GW134,$HB134,$CQ134,$DF134,$DV134,$DX134,$DZ134,$EB134),SUM($GO134,$GT134,$GU134,$GV134,$GW134,$HB134,$CQ134,$DF134,$DV134,$DX134,$DZ134,$EB134)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D134,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A134,Tenant!$A:$J,8,FALSE)=TRUE,$HD134<0),0,SUM(SUM(SUM($HD134/$AD134*$HE134)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A134,Tenant!$A:$J,8,FALSE)=TRUE,$HD134<0),0,SUM(SUM(SUM($HD134/$AD134*$HF134)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU134,$DJ134,$DR134,$DT134,$DV134,$DX134,$DZ134,$EB134,$ED134,$EF134,$EH134,$EJ134,$FI134,$FK134,$FM134,$FO134,$GN134,$GV134,$GY134,$HA134)/$AD134*$X134*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU134,$DJ134,$DR134,$DT134,$DV134,$DX134,$DZ134,$EB134,$ED134,$EF134,$EH134,$EJ134,$FI134,$FK134,$FM134,$FO134,$GN134,$GV134,$GY134,$HA134)/$AD134*$AA134*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E134),$AD134,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D134,FctrChngDts!$C$17<=$E134),_xlfn.DAYS($D134,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E134),$AD134,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D134,FctrChngDts!$C$19<=$E134),_xlfn.DAYS($D134,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN134*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN134*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO134*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO134*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D134,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A134,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU134*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A134,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV134*Account!$AA$2)),5)","v":0}]
[134,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G135),0,IF($F135<=$G135,SUM($G135-$F135),IF($F135>$G135,SUM((Account!$L$2-$F135)+$G135+1))))","v":0},{"$f":"IF(AND($D135>=FctrChngDts!$C$2,$D135<=FctrChngDts!$D$2),$D135,\"\")","v":""},{"$f":"IF($I135=\"\",\"\",IF($E135<=FctrChngDts!$D$2,$E135,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D135<FctrChngDts!$E$2,$E135<FctrChngDts!$E$2),AND($D135>=FctrChngDts!$F$2,$E135>=FctrChngDts!$F$2)),\"\",IF(AND($D135>=FctrChngDts!$E$2,$D135<=FctrChngDts!$F$2),$D135,FctrChngDts!$E$2))","v":""},{"$f":"IF($K135=\"\",\"\",IF(AND($J135=$K135,$E135>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K135=$J135,$E135,IF(AND($E135>=FctrChngDts!$E$2,$E135<=FctrChngDts!$F$2),$E135,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D135<DATE(YEAR(Account!$J$2),6,1),$D135>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I135<FctrChngDts!$A$2,$J135<FctrChngDts!$A$2),AND($I135>=FctrChngDts!$B$2,$J135>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I135<FctrChngDts!$A$2,$J135>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I135>=FctrChngDts!$A$2,$J135<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I135<FctrChngDts!$B$2,$J135>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K135<FctrChngDts!$A$2,$L135<FctrChngDts!$A$2),AND($K135>=FctrChngDts!$B$2,$L135>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K135<FctrChngDts!$A$2,$L135>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K135>=FctrChngDts!$A$2,$L135<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K135<FctrChngDts!$B$2,$L135>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I135=\"\",$J135=0),0,IF(AND($N135=TRUE,$I135<>0),SUM($J135-$I135+1),IF($O135=TRUE,SUM(FctrChngDts!$A$2-$I135),IF($P135=TRUE,0,IF($Q135=TRUE,SUM($J135-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I135=\"\",$J135=0),0,IF($N135=TRUE,0,IF($O135=TRUE,SUM($J135-FctrChngDts!$A$2+1),IF(AND($P135=TRUE,$I135<>0),SUM($J135-$I135+1),IF($Q135=TRUE,SUM(FctrChngDts!$B$2-$I135),0)))))","v":0},0,{"$f":"IF(OR($K135=\"\",$L135=0),0,IF(AND($R135=TRUE,$K135<>0),SUM($L135-$K135+1),IF($S135=TRUE,SUM(FctrChngDts!$A$2-$K135),IF($T135=TRUE,0,IF($U135=TRUE,SUM($L135-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K135=\"\",$L135=0),0,IF($R135=TRUE,0,IF($S135=TRUE,SUM($L135-FctrChngDts!$A$2+1),IF(AND($T135=TRUE,$K135<>0),SUM($L135-$K135+1),IF($U135=TRUE,SUM(FctrChngDts!$B$2-$K135),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A135,Tenant!$A135:$J634,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR135=FALSE,VLOOKUP($AQ135,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ135,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR135=FALSE,VLOOKUP($AQ135,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ135,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR135=FALSE,VLOOKUP($AQ135,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ135,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR135=FALSE,VLOOKUP($AQ135,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ135,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A135,Tenant!$A135:$J634,6,FALSE)","v":0},{"$f":"VLOOKUP($A135,Tenant!$A135:$J634,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG135=FALSE,0,IF($DU135=TRUE,SUM($BS135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS135*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DU135=TRUE,SUM($BT135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT135*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DU135=TRUE,SUM($BU135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU135*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DU135=TRUE,SUM($BV135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DU135=TRUE,SUM($BW135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW135*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG135=FALSE,0,IF($DU135=TRUE,SUM($BX135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX135*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN135=FALSE,0,IF($H135=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP135=FALSE,0,ROUND(SUM($BY135*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR135=FALSE,0,ROUND(SUM($X135*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY135=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X135),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X135)),5)","v":0},{"$f":"SUM(ROUND($CH135:$CM135,2),$CO135,$CQ135,$CS135)","v":0},false,{"$f":"ROUND(IF($CV135=FALSE,0,IF($DY135=TRUE,SUM($BZ135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ135*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV135=FALSE,0,IF($DY135=TRUE,SUM($CA135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA135*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV135=FALSE,0,IF($DY135=TRUE,SUM($CB135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB135*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV135=FALSE,0,IF($DY135=TRUE,SUM($CC135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC135*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV135=FALSE,0,IF($DY135=TRUE,SUM($CD135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD135*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV135=FALSE,0,IF($DY135=TRUE,SUM($CE135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE135*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC135=FALSE,0,IF($H135=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF135*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE135=FALSE,0,ROUND(SUM($CF135*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG135=FALSE,0,ROUND(SUM($AA135*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY135=TRUE,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA135),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA135)),5)","v":0},{"$f":"SUM(ROUND($CW135:$DB135,2),$DD135,$DF135,$DH135)","v":0},0,{"$f":"SUM(SUM($CU135*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ135*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU135*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ135*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL135,IF(VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM135,$DK135))","v":0},0,false,0,false,0,{"$f":"IF(AND($X135>0,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU135=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH135:$CM135,$CS135,$ED135,$EL135,$ET135:$EY135)-SUM($BY135*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH135:$CM135,$CS135,$ED135,$EL135,$EN135:$ES135)-SUM($BY135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X135>0,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW135=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH135:$CM135,$CO135,$CQ135,$CS135,$ED135,$EF135,$EH135,$EJ135,$ET135:$EY135)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH135:$CM135,$CO135,$CQ135,$CS135,$ED135,$EF135,$EH135,$EJ135,ET135:$EX135)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA135>0,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY135=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW135:$DB135,$DH135,$ED135,$FQ135,$FY135:$GD135)-SUM($CF135*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW135:$DB135,$DH135,$ED135,$FQ135,$FS135:$FX135)-SUM($CF135*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA135>0,VLOOKUP($A135,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA135=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW135:$DB135,$DD135,$DF135,$DH135,$FI135,$FK135,$FM135,$FO135,$FY135:$GD135)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW135:$DB135,$DD135,$DF135,$DH135,$FI135,$FK135,$FM135,$FO135,$FY135:$GD135)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X135>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E135<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC135=FALSE,0,ROUND(SUM($AE135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X135>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A135,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE135=FALSE,0,ROUND(SUM($BY135*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X135>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X135>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X135>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG135=FALSE,0,SUM($BY135*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X135>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI135=FALSE,0,SUM($BY135*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X135>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK135=TRUE,$X135>0),SUM($BY135*Account!$T$2),0)","v":0},{"$f":"IF(AND($X135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM135=FALSE,0,ROUND(SUM($BS135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM135=FALSE,0,ROUND(SUM($BT135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM135=FALSE,0,ROUND(SUM($BU135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM135=FALSE,0,ROUND(SUM($BV135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM135=FALSE,0,ROUND(SUM($BW135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM135=FALSE,0,ROUND(SUM($BX135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H135/$AD135*$X135),5),0)","v":0},{"$f":"ROUND(SUM($FA135*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ135=FALSE,$FB135,ROUND(MAX(0,SUM(SUM($ET135:$EY135)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE135=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I135","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF135*Account!$AA$2),SUM($FF135*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA135>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E135<>\"D-CARE\",Tenant!$F135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH135=FALSE,0,ROUND(SUM($AF135*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA135>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A135,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY135=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ135=FALSE,0,ROUND(SUM($CF135*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA135>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA135>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA135>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL135=FALSE,0,SUM($CF135*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA135>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN135=FALSE,0,SUM($CF135*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA135>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP135=TRUE,$AA135>0),SUM($CF135*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA135>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR135=FALSE,0,ROUND(SUM($BZ135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR135=FALSE,0,ROUND(SUM($CA135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR135=FALSE,0,ROUND(SUM($CB135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR135=FALSE,0,ROUND(SUM($CC135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR135=FALSE,0,ROUND(SUM($CD135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR135=FALSE,0,ROUND(SUM($CE135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ135*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA135*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB135*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC135*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD135*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE135*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H135/$AD135*$AA135),5),0)","v":0},{"$f":"ROUND(SUM($GF135*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE135=FALSE,$GG135,ROUND(MAX(0,SUM(SUM($FY135:$GD135)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ135=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I135","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK135*Account!$AA$2),SUM($GK135*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D135<=FctrChngDts!$B$14,$E135>FctrChngDts!$B$14),AND($D135<=FctrChngDts!$C$14,$E135>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM135=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP135:$GS135))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO135,$DD135,$GP135:$GS135))","v":0},0,0,{"$f":"IF(AND($X135>0,Tenant!$E135=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX135=FALSE,0,ROUND(SUM($AE135*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA135>0,Tenant!$E135=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ135=FALSE,0,ROUND(SUM($AF135*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO135,$GT135,$GW135,$HB135,$CQ135,$DF135,$DV135,$DX135,$DZ135,$EB135),IF(Account!$Q$2=TRUE,SUM($GO135,$GU135,$GW135,$HB135,$CQ135,$DF135,$DV135,$DX135,$DZ135,$EB135),SUM($GO135,$GT135,$GU135,$GV135,$GW135,$HB135,$CQ135,$DF135,$DV135,$DX135,$DZ135,$EB135)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D135,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A135,Tenant!$A:$J,8,FALSE)=TRUE,$HD135<0),0,SUM(SUM(SUM($HD135/$AD135*$HE135)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A135,Tenant!$A:$J,8,FALSE)=TRUE,$HD135<0),0,SUM(SUM(SUM($HD135/$AD135*$HF135)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU135,$DJ135,$DR135,$DT135,$DV135,$DX135,$DZ135,$EB135,$ED135,$EF135,$EH135,$EJ135,$FI135,$FK135,$FM135,$FO135,$GN135,$GV135,$GY135,$HA135)/$AD135*$X135*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU135,$DJ135,$DR135,$DT135,$DV135,$DX135,$DZ135,$EB135,$ED135,$EF135,$EH135,$EJ135,$FI135,$FK135,$FM135,$FO135,$GN135,$GV135,$GY135,$HA135)/$AD135*$AA135*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E135),$AD135,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D135,FctrChngDts!$C$17<=$E135),_xlfn.DAYS($D135,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E135),$AD135,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D135,FctrChngDts!$C$19<=$E135),_xlfn.DAYS($D135,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN135*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN135*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO135*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO135*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D135,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A135,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU135*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A135,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV135*Account!$AA$2)),5)","v":0}]
[135,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G136),0,IF($F136<=$G136,SUM($G136-$F136),IF($F136>$G136,SUM((Account!$L$2-$F136)+$G136+1))))","v":0},{"$f":"IF(AND($D136>=FctrChngDts!$C$2,$D136<=FctrChngDts!$D$2),$D136,\"\")","v":""},{"$f":"IF($I136=\"\",\"\",IF($E136<=FctrChngDts!$D$2,$E136,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D136<FctrChngDts!$E$2,$E136<FctrChngDts!$E$2),AND($D136>=FctrChngDts!$F$2,$E136>=FctrChngDts!$F$2)),\"\",IF(AND($D136>=FctrChngDts!$E$2,$D136<=FctrChngDts!$F$2),$D136,FctrChngDts!$E$2))","v":""},{"$f":"IF($K136=\"\",\"\",IF(AND($J136=$K136,$E136>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K136=$J136,$E136,IF(AND($E136>=FctrChngDts!$E$2,$E136<=FctrChngDts!$F$2),$E136,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D136<DATE(YEAR(Account!$J$2),6,1),$D136>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I136<FctrChngDts!$A$2,$J136<FctrChngDts!$A$2),AND($I136>=FctrChngDts!$B$2,$J136>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I136<FctrChngDts!$A$2,$J136>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I136>=FctrChngDts!$A$2,$J136<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I136<FctrChngDts!$B$2,$J136>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K136<FctrChngDts!$A$2,$L136<FctrChngDts!$A$2),AND($K136>=FctrChngDts!$B$2,$L136>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K136<FctrChngDts!$A$2,$L136>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K136>=FctrChngDts!$A$2,$L136<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K136<FctrChngDts!$B$2,$L136>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I136=\"\",$J136=0),0,IF(AND($N136=TRUE,$I136<>0),SUM($J136-$I136+1),IF($O136=TRUE,SUM(FctrChngDts!$A$2-$I136),IF($P136=TRUE,0,IF($Q136=TRUE,SUM($J136-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I136=\"\",$J136=0),0,IF($N136=TRUE,0,IF($O136=TRUE,SUM($J136-FctrChngDts!$A$2+1),IF(AND($P136=TRUE,$I136<>0),SUM($J136-$I136+1),IF($Q136=TRUE,SUM(FctrChngDts!$B$2-$I136),0)))))","v":0},0,{"$f":"IF(OR($K136=\"\",$L136=0),0,IF(AND($R136=TRUE,$K136<>0),SUM($L136-$K136+1),IF($S136=TRUE,SUM(FctrChngDts!$A$2-$K136),IF($T136=TRUE,0,IF($U136=TRUE,SUM($L136-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K136=\"\",$L136=0),0,IF($R136=TRUE,0,IF($S136=TRUE,SUM($L136-FctrChngDts!$A$2+1),IF(AND($T136=TRUE,$K136<>0),SUM($L136-$K136+1),IF($U136=TRUE,SUM(FctrChngDts!$B$2-$K136),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A136,Tenant!$A136:$J635,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR136=FALSE,VLOOKUP($AQ136,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ136,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR136=FALSE,VLOOKUP($AQ136,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ136,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR136=FALSE,VLOOKUP($AQ136,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ136,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR136=FALSE,VLOOKUP($AQ136,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ136,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A136,Tenant!$A136:$J635,6,FALSE)","v":0},{"$f":"VLOOKUP($A136,Tenant!$A136:$J635,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG136=FALSE,0,IF($DU136=TRUE,SUM($BS136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS136*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DU136=TRUE,SUM($BT136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT136*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DU136=TRUE,SUM($BU136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU136*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DU136=TRUE,SUM($BV136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DU136=TRUE,SUM($BW136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW136*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG136=FALSE,0,IF($DU136=TRUE,SUM($BX136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX136*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN136=FALSE,0,IF($H136=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP136=FALSE,0,ROUND(SUM($BY136*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR136=FALSE,0,ROUND(SUM($X136*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY136=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X136),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X136)),5)","v":0},{"$f":"SUM(ROUND($CH136:$CM136,2),$CO136,$CQ136,$CS136)","v":0},false,{"$f":"ROUND(IF($CV136=FALSE,0,IF($DY136=TRUE,SUM($BZ136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ136*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV136=FALSE,0,IF($DY136=TRUE,SUM($CA136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA136*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV136=FALSE,0,IF($DY136=TRUE,SUM($CB136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB136*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV136=FALSE,0,IF($DY136=TRUE,SUM($CC136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC136*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV136=FALSE,0,IF($DY136=TRUE,SUM($CD136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD136*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV136=FALSE,0,IF($DY136=TRUE,SUM($CE136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE136*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC136=FALSE,0,IF($H136=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF136*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE136=FALSE,0,ROUND(SUM($CF136*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG136=FALSE,0,ROUND(SUM($AA136*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY136=TRUE,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA136),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA136)),5)","v":0},{"$f":"SUM(ROUND($CW136:$DB136,2),$DD136,$DF136,$DH136)","v":0},0,{"$f":"SUM(SUM($CU136*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ136*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU136*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ136*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL136,IF(VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM136,$DK136))","v":0},0,false,0,false,0,{"$f":"IF(AND($X136>0,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU136=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH136:$CM136,$CS136,$ED136,$EL136,$ET136:$EY136)-SUM($BY136*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH136:$CM136,$CS136,$ED136,$EL136,$EN136:$ES136)-SUM($BY136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X136>0,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW136=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH136:$CM136,$CO136,$CQ136,$CS136,$ED136,$EF136,$EH136,$EJ136,$ET136:$EY136)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH136:$CM136,$CO136,$CQ136,$CS136,$ED136,$EF136,$EH136,$EJ136,ET136:$EX136)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA136>0,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY136=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW136:$DB136,$DH136,$ED136,$FQ136,$FY136:$GD136)-SUM($CF136*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW136:$DB136,$DH136,$ED136,$FQ136,$FS136:$FX136)-SUM($CF136*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA136>0,VLOOKUP($A136,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA136=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW136:$DB136,$DD136,$DF136,$DH136,$FI136,$FK136,$FM136,$FO136,$FY136:$GD136)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW136:$DB136,$DD136,$DF136,$DH136,$FI136,$FK136,$FM136,$FO136,$FY136:$GD136)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X136>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E136<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC136=FALSE,0,ROUND(SUM($AE136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X136>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A136,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE136=FALSE,0,ROUND(SUM($BY136*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X136>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X136>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X136>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG136=FALSE,0,SUM($BY136*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X136>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI136=FALSE,0,SUM($BY136*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X136>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK136=TRUE,$X136>0),SUM($BY136*Account!$T$2),0)","v":0},{"$f":"IF(AND($X136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM136=FALSE,0,ROUND(SUM($BS136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM136=FALSE,0,ROUND(SUM($BT136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM136=FALSE,0,ROUND(SUM($BU136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM136=FALSE,0,ROUND(SUM($BV136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM136=FALSE,0,ROUND(SUM($BW136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM136=FALSE,0,ROUND(SUM($BX136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H136/$AD136*$X136),5),0)","v":0},{"$f":"ROUND(SUM($FA136*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ136=FALSE,$FB136,ROUND(MAX(0,SUM(SUM($ET136:$EY136)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE136=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I136","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF136*Account!$AA$2),SUM($FF136*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA136>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E136<>\"D-CARE\",Tenant!$F136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH136=FALSE,0,ROUND(SUM($AF136*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA136>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A136,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY136=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ136=FALSE,0,ROUND(SUM($CF136*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA136>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA136>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA136>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL136=FALSE,0,SUM($CF136*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA136>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN136=FALSE,0,SUM($CF136*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA136>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP136=TRUE,$AA136>0),SUM($CF136*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA136>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR136=FALSE,0,ROUND(SUM($BZ136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR136=FALSE,0,ROUND(SUM($CA136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR136=FALSE,0,ROUND(SUM($CB136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR136=FALSE,0,ROUND(SUM($CC136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR136=FALSE,0,ROUND(SUM($CD136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR136=FALSE,0,ROUND(SUM($CE136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ136*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA136*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB136*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC136*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD136*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE136*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H136/$AD136*$AA136),5),0)","v":0},{"$f":"ROUND(SUM($GF136*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE136=FALSE,$GG136,ROUND(MAX(0,SUM(SUM($FY136:$GD136)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ136=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I136","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK136*Account!$AA$2),SUM($GK136*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D136<=FctrChngDts!$B$14,$E136>FctrChngDts!$B$14),AND($D136<=FctrChngDts!$C$14,$E136>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM136=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP136:$GS136))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO136,$DD136,$GP136:$GS136))","v":0},0,0,{"$f":"IF(AND($X136>0,Tenant!$E136=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX136=FALSE,0,ROUND(SUM($AE136*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA136>0,Tenant!$E136=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ136=FALSE,0,ROUND(SUM($AF136*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO136,$GT136,$GW136,$HB136,$CQ136,$DF136,$DV136,$DX136,$DZ136,$EB136),IF(Account!$Q$2=TRUE,SUM($GO136,$GU136,$GW136,$HB136,$CQ136,$DF136,$DV136,$DX136,$DZ136,$EB136),SUM($GO136,$GT136,$GU136,$GV136,$GW136,$HB136,$CQ136,$DF136,$DV136,$DX136,$DZ136,$EB136)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D136,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A136,Tenant!$A:$J,8,FALSE)=TRUE,$HD136<0),0,SUM(SUM(SUM($HD136/$AD136*$HE136)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A136,Tenant!$A:$J,8,FALSE)=TRUE,$HD136<0),0,SUM(SUM(SUM($HD136/$AD136*$HF136)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU136,$DJ136,$DR136,$DT136,$DV136,$DX136,$DZ136,$EB136,$ED136,$EF136,$EH136,$EJ136,$FI136,$FK136,$FM136,$FO136,$GN136,$GV136,$GY136,$HA136)/$AD136*$X136*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU136,$DJ136,$DR136,$DT136,$DV136,$DX136,$DZ136,$EB136,$ED136,$EF136,$EH136,$EJ136,$FI136,$FK136,$FM136,$FO136,$GN136,$GV136,$GY136,$HA136)/$AD136*$AA136*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E136),$AD136,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D136,FctrChngDts!$C$17<=$E136),_xlfn.DAYS($D136,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E136),$AD136,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D136,FctrChngDts!$C$19<=$E136),_xlfn.DAYS($D136,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN136*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN136*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO136*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO136*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D136,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A136,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU136*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A136,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV136*Account!$AA$2)),5)","v":0}]
[136,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G137),0,IF($F137<=$G137,SUM($G137-$F137),IF($F137>$G137,SUM((Account!$L$2-$F137)+$G137+1))))","v":0},{"$f":"IF(AND($D137>=FctrChngDts!$C$2,$D137<=FctrChngDts!$D$2),$D137,\"\")","v":""},{"$f":"IF($I137=\"\",\"\",IF($E137<=FctrChngDts!$D$2,$E137,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D137<FctrChngDts!$E$2,$E137<FctrChngDts!$E$2),AND($D137>=FctrChngDts!$F$2,$E137>=FctrChngDts!$F$2)),\"\",IF(AND($D137>=FctrChngDts!$E$2,$D137<=FctrChngDts!$F$2),$D137,FctrChngDts!$E$2))","v":""},{"$f":"IF($K137=\"\",\"\",IF(AND($J137=$K137,$E137>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K137=$J137,$E137,IF(AND($E137>=FctrChngDts!$E$2,$E137<=FctrChngDts!$F$2),$E137,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D137<DATE(YEAR(Account!$J$2),6,1),$D137>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I137<FctrChngDts!$A$2,$J137<FctrChngDts!$A$2),AND($I137>=FctrChngDts!$B$2,$J137>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I137<FctrChngDts!$A$2,$J137>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I137>=FctrChngDts!$A$2,$J137<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I137<FctrChngDts!$B$2,$J137>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K137<FctrChngDts!$A$2,$L137<FctrChngDts!$A$2),AND($K137>=FctrChngDts!$B$2,$L137>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K137<FctrChngDts!$A$2,$L137>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K137>=FctrChngDts!$A$2,$L137<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K137<FctrChngDts!$B$2,$L137>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I137=\"\",$J137=0),0,IF(AND($N137=TRUE,$I137<>0),SUM($J137-$I137+1),IF($O137=TRUE,SUM(FctrChngDts!$A$2-$I137),IF($P137=TRUE,0,IF($Q137=TRUE,SUM($J137-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I137=\"\",$J137=0),0,IF($N137=TRUE,0,IF($O137=TRUE,SUM($J137-FctrChngDts!$A$2+1),IF(AND($P137=TRUE,$I137<>0),SUM($J137-$I137+1),IF($Q137=TRUE,SUM(FctrChngDts!$B$2-$I137),0)))))","v":0},0,{"$f":"IF(OR($K137=\"\",$L137=0),0,IF(AND($R137=TRUE,$K137<>0),SUM($L137-$K137+1),IF($S137=TRUE,SUM(FctrChngDts!$A$2-$K137),IF($T137=TRUE,0,IF($U137=TRUE,SUM($L137-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K137=\"\",$L137=0),0,IF($R137=TRUE,0,IF($S137=TRUE,SUM($L137-FctrChngDts!$A$2+1),IF(AND($T137=TRUE,$K137<>0),SUM($L137-$K137+1),IF($U137=TRUE,SUM(FctrChngDts!$B$2-$K137),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A137,Tenant!$A137:$J636,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR137=FALSE,VLOOKUP($AQ137,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ137,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR137=FALSE,VLOOKUP($AQ137,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ137,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR137=FALSE,VLOOKUP($AQ137,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ137,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR137=FALSE,VLOOKUP($AQ137,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ137,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A137,Tenant!$A137:$J636,6,FALSE)","v":0},{"$f":"VLOOKUP($A137,Tenant!$A137:$J636,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG137=FALSE,0,IF($DU137=TRUE,SUM($BS137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS137*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DU137=TRUE,SUM($BT137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT137*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DU137=TRUE,SUM($BU137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU137*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DU137=TRUE,SUM($BV137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DU137=TRUE,SUM($BW137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW137*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG137=FALSE,0,IF($DU137=TRUE,SUM($BX137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX137*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN137=FALSE,0,IF($H137=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP137=FALSE,0,ROUND(SUM($BY137*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR137=FALSE,0,ROUND(SUM($X137*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY137=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X137),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X137)),5)","v":0},{"$f":"SUM(ROUND($CH137:$CM137,2),$CO137,$CQ137,$CS137)","v":0},false,{"$f":"ROUND(IF($CV137=FALSE,0,IF($DY137=TRUE,SUM($BZ137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ137*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV137=FALSE,0,IF($DY137=TRUE,SUM($CA137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA137*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV137=FALSE,0,IF($DY137=TRUE,SUM($CB137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB137*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV137=FALSE,0,IF($DY137=TRUE,SUM($CC137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV137=FALSE,0,IF($DY137=TRUE,SUM($CD137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD137*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV137=FALSE,0,IF($DY137=TRUE,SUM($CE137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE137*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC137=FALSE,0,IF($H137=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE137=FALSE,0,ROUND(SUM($CF137*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG137=FALSE,0,ROUND(SUM($AA137*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY137=TRUE,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA137),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA137)),5)","v":0},{"$f":"SUM(ROUND($CW137:$DB137,2),$DD137,$DF137,$DH137)","v":0},0,{"$f":"SUM(SUM($CU137*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ137*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU137*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ137*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL137,IF(VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM137,$DK137))","v":0},0,false,0,false,0,{"$f":"IF(AND($X137>0,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU137=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH137:$CM137,$CS137,$ED137,$EL137,$ET137:$EY137)-SUM($BY137*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH137:$CM137,$CS137,$ED137,$EL137,$EN137:$ES137)-SUM($BY137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X137>0,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW137=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH137:$CM137,$CO137,$CQ137,$CS137,$ED137,$EF137,$EH137,$EJ137,$ET137:$EY137)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH137:$CM137,$CO137,$CQ137,$CS137,$ED137,$EF137,$EH137,$EJ137,ET137:$EX137)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA137>0,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY137=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW137:$DB137,$DH137,$ED137,$FQ137,$FY137:$GD137)-SUM($CF137*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW137:$DB137,$DH137,$ED137,$FQ137,$FS137:$FX137)-SUM($CF137*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA137>0,VLOOKUP($A137,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA137=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW137:$DB137,$DD137,$DF137,$DH137,$FI137,$FK137,$FM137,$FO137,$FY137:$GD137)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW137:$DB137,$DD137,$DF137,$DH137,$FI137,$FK137,$FM137,$FO137,$FY137:$GD137)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E137<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC137=FALSE,0,ROUND(SUM($AE137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X137>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE137=FALSE,0,ROUND(SUM($BY137*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG137=FALSE,0,SUM($BY137*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X137>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI137=FALSE,0,SUM($BY137*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X137>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK137=TRUE,$X137>0),SUM($BY137*Account!$T$2),0)","v":0},{"$f":"IF(AND($X137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM137=FALSE,0,ROUND(SUM($BS137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM137=FALSE,0,ROUND(SUM($BT137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM137=FALSE,0,ROUND(SUM($BU137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM137=FALSE,0,ROUND(SUM($BV137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM137=FALSE,0,ROUND(SUM($BW137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM137=FALSE,0,ROUND(SUM($BX137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H137/$AD137*$X137),5),0)","v":0},{"$f":"ROUND(SUM($FA137*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ137=FALSE,$FB137,ROUND(MAX(0,SUM(SUM($ET137:$EY137)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE137=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I137","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF137*Account!$AA$2),SUM($FF137*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E137<>\"D-CARE\",Tenant!$F137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH137=FALSE,0,ROUND(SUM($AF137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA137>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A137,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY137=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ137=FALSE,0,ROUND(SUM($CF137*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA137>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA137>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL137=FALSE,0,SUM($CF137*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA137>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN137=FALSE,0,SUM($CF137*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA137>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP137=TRUE,$AA137>0),SUM($CF137*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA137>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR137=FALSE,0,ROUND(SUM($BZ137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR137=FALSE,0,ROUND(SUM($CA137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR137=FALSE,0,ROUND(SUM($CB137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR137=FALSE,0,ROUND(SUM($CC137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR137=FALSE,0,ROUND(SUM($CD137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR137=FALSE,0,ROUND(SUM($CE137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ137*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA137*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB137*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC137*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD137*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE137*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H137/$AD137*$AA137),5),0)","v":0},{"$f":"ROUND(SUM($GF137*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE137=FALSE,$GG137,ROUND(MAX(0,SUM(SUM($FY137:$GD137)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ137=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I137","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK137*Account!$AA$2),SUM($GK137*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D137<=FctrChngDts!$B$14,$E137>FctrChngDts!$B$14),AND($D137<=FctrChngDts!$C$14,$E137>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM137=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP137:$GS137))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO137,$DD137,$GP137:$GS137))","v":0},0,0,{"$f":"IF(AND($X137>0,Tenant!$E137=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX137=FALSE,0,ROUND(SUM($AE137*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA137>0,Tenant!$E137=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ137=FALSE,0,ROUND(SUM($AF137*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO137,$GT137,$GW137,$HB137,$CQ137,$DF137,$DV137,$DX137,$DZ137,$EB137),IF(Account!$Q$2=TRUE,SUM($GO137,$GU137,$GW137,$HB137,$CQ137,$DF137,$DV137,$DX137,$DZ137,$EB137),SUM($GO137,$GT137,$GU137,$GV137,$GW137,$HB137,$CQ137,$DF137,$DV137,$DX137,$DZ137,$EB137)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D137,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,8,FALSE)=TRUE,$HD137<0),0,SUM(SUM(SUM($HD137/$AD137*$HE137)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,8,FALSE)=TRUE,$HD137<0),0,SUM(SUM(SUM($HD137/$AD137*$HF137)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU137,$DJ137,$DR137,$DT137,$DV137,$DX137,$DZ137,$EB137,$ED137,$EF137,$EH137,$EJ137,$FI137,$FK137,$FM137,$FO137,$GN137,$GV137,$GY137,$HA137)/$AD137*$X137*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU137,$DJ137,$DR137,$DT137,$DV137,$DX137,$DZ137,$EB137,$ED137,$EF137,$EH137,$EJ137,$FI137,$FK137,$FM137,$FO137,$GN137,$GV137,$GY137,$HA137)/$AD137*$AA137*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E137),$AD137,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D137,FctrChngDts!$C$17<=$E137),_xlfn.DAYS($D137,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E137),$AD137,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D137,FctrChngDts!$C$19<=$E137),_xlfn.DAYS($D137,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN137*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN137*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO137*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO137*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D137,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU137*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A137,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV137*Account!$AA$2)),5)","v":0}]
[137,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G138),0,IF($F138<=$G138,SUM($G138-$F138),IF($F138>$G138,SUM((Account!$L$2-$F138)+$G138+1))))","v":0},{"$f":"IF(AND($D138>=FctrChngDts!$C$2,$D138<=FctrChngDts!$D$2),$D138,\"\")","v":""},{"$f":"IF($I138=\"\",\"\",IF($E138<=FctrChngDts!$D$2,$E138,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D138<FctrChngDts!$E$2,$E138<FctrChngDts!$E$2),AND($D138>=FctrChngDts!$F$2,$E138>=FctrChngDts!$F$2)),\"\",IF(AND($D138>=FctrChngDts!$E$2,$D138<=FctrChngDts!$F$2),$D138,FctrChngDts!$E$2))","v":""},{"$f":"IF($K138=\"\",\"\",IF(AND($J138=$K138,$E138>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K138=$J138,$E138,IF(AND($E138>=FctrChngDts!$E$2,$E138<=FctrChngDts!$F$2),$E138,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D138<DATE(YEAR(Account!$J$2),6,1),$D138>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I138<FctrChngDts!$A$2,$J138<FctrChngDts!$A$2),AND($I138>=FctrChngDts!$B$2,$J138>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I138<FctrChngDts!$A$2,$J138>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I138>=FctrChngDts!$A$2,$J138<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I138<FctrChngDts!$B$2,$J138>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K138<FctrChngDts!$A$2,$L138<FctrChngDts!$A$2),AND($K138>=FctrChngDts!$B$2,$L138>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K138<FctrChngDts!$A$2,$L138>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K138>=FctrChngDts!$A$2,$L138<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K138<FctrChngDts!$B$2,$L138>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I138=\"\",$J138=0),0,IF(AND($N138=TRUE,$I138<>0),SUM($J138-$I138+1),IF($O138=TRUE,SUM(FctrChngDts!$A$2-$I138),IF($P138=TRUE,0,IF($Q138=TRUE,SUM($J138-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I138=\"\",$J138=0),0,IF($N138=TRUE,0,IF($O138=TRUE,SUM($J138-FctrChngDts!$A$2+1),IF(AND($P138=TRUE,$I138<>0),SUM($J138-$I138+1),IF($Q138=TRUE,SUM(FctrChngDts!$B$2-$I138),0)))))","v":0},0,{"$f":"IF(OR($K138=\"\",$L138=0),0,IF(AND($R138=TRUE,$K138<>0),SUM($L138-$K138+1),IF($S138=TRUE,SUM(FctrChngDts!$A$2-$K138),IF($T138=TRUE,0,IF($U138=TRUE,SUM($L138-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K138=\"\",$L138=0),0,IF($R138=TRUE,0,IF($S138=TRUE,SUM($L138-FctrChngDts!$A$2+1),IF(AND($T138=TRUE,$K138<>0),SUM($L138-$K138+1),IF($U138=TRUE,SUM(FctrChngDts!$B$2-$K138),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A138,Tenant!$A138:$J637,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR138=FALSE,VLOOKUP($AQ138,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ138,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR138=FALSE,VLOOKUP($AQ138,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ138,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR138=FALSE,VLOOKUP($AQ138,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ138,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR138=FALSE,VLOOKUP($AQ138,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ138,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A138,Tenant!$A138:$J637,6,FALSE)","v":0},{"$f":"VLOOKUP($A138,Tenant!$A138:$J637,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG138=FALSE,0,IF($DU138=TRUE,SUM($BS138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS138*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DU138=TRUE,SUM($BT138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT138*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DU138=TRUE,SUM($BU138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU138*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DU138=TRUE,SUM($BV138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DU138=TRUE,SUM($BW138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW138*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG138=FALSE,0,IF($DU138=TRUE,SUM($BX138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX138*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN138=FALSE,0,IF($H138=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP138=FALSE,0,ROUND(SUM($BY138*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR138=FALSE,0,ROUND(SUM($X138*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY138=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X138),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X138)),5)","v":0},{"$f":"SUM(ROUND($CH138:$CM138,2),$CO138,$CQ138,$CS138)","v":0},false,{"$f":"ROUND(IF($CV138=FALSE,0,IF($DY138=TRUE,SUM($BZ138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ138*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV138=FALSE,0,IF($DY138=TRUE,SUM($CA138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA138*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV138=FALSE,0,IF($DY138=TRUE,SUM($CB138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB138*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV138=FALSE,0,IF($DY138=TRUE,SUM($CC138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC138*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV138=FALSE,0,IF($DY138=TRUE,SUM($CD138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD138*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV138=FALSE,0,IF($DY138=TRUE,SUM($CE138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE138*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC138=FALSE,0,IF($H138=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF138*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE138=FALSE,0,ROUND(SUM($CF138*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG138=FALSE,0,ROUND(SUM($AA138*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY138=TRUE,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA138),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA138)),5)","v":0},{"$f":"SUM(ROUND($CW138:$DB138,2),$DD138,$DF138,$DH138)","v":0},0,{"$f":"SUM(SUM($CU138*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ138*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU138*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ138*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL138,IF(VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM138,$DK138))","v":0},0,false,0,false,0,{"$f":"IF(AND($X138>0,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU138=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH138:$CM138,$CS138,$ED138,$EL138,$ET138:$EY138)-SUM($BY138*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH138:$CM138,$CS138,$ED138,$EL138,$EN138:$ES138)-SUM($BY138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X138>0,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW138=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH138:$CM138,$CO138,$CQ138,$CS138,$ED138,$EF138,$EH138,$EJ138,$ET138:$EY138)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH138:$CM138,$CO138,$CQ138,$CS138,$ED138,$EF138,$EH138,$EJ138,ET138:$EX138)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA138>0,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY138=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW138:$DB138,$DH138,$ED138,$FQ138,$FY138:$GD138)-SUM($CF138*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW138:$DB138,$DH138,$ED138,$FQ138,$FS138:$FX138)-SUM($CF138*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA138>0,VLOOKUP($A138,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA138=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW138:$DB138,$DD138,$DF138,$DH138,$FI138,$FK138,$FM138,$FO138,$FY138:$GD138)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW138:$DB138,$DD138,$DF138,$DH138,$FI138,$FK138,$FM138,$FO138,$FY138:$GD138)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X138>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E138<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC138=FALSE,0,ROUND(SUM($AE138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X138>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A138,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE138=FALSE,0,ROUND(SUM($BY138*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X138>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X138>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X138>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG138=FALSE,0,SUM($BY138*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X138>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI138=FALSE,0,SUM($BY138*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X138>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK138=TRUE,$X138>0),SUM($BY138*Account!$T$2),0)","v":0},{"$f":"IF(AND($X138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM138=FALSE,0,ROUND(SUM($BS138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM138=FALSE,0,ROUND(SUM($BT138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM138=FALSE,0,ROUND(SUM($BU138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM138=FALSE,0,ROUND(SUM($BV138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM138=FALSE,0,ROUND(SUM($BW138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM138=FALSE,0,ROUND(SUM($BX138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H138/$AD138*$X138),5),0)","v":0},{"$f":"ROUND(SUM($FA138*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ138=FALSE,$FB138,ROUND(MAX(0,SUM(SUM($ET138:$EY138)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE138=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I138","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF138*Account!$AA$2),SUM($FF138*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA138>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E138<>\"D-CARE\",Tenant!$F138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH138=FALSE,0,ROUND(SUM($AF138*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA138>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A138,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY138=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ138=FALSE,0,ROUND(SUM($CF138*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA138>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA138>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA138>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL138=FALSE,0,SUM($CF138*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA138>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN138=FALSE,0,SUM($CF138*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA138>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP138=TRUE,$AA138>0),SUM($CF138*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA138>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR138=FALSE,0,ROUND(SUM($BZ138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR138=FALSE,0,ROUND(SUM($CA138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR138=FALSE,0,ROUND(SUM($CB138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR138=FALSE,0,ROUND(SUM($CC138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR138=FALSE,0,ROUND(SUM($CD138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR138=FALSE,0,ROUND(SUM($CE138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ138*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA138*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB138*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC138*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD138*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE138*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H138/$AD138*$AA138),5),0)","v":0},{"$f":"ROUND(SUM($GF138*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE138=FALSE,$GG138,ROUND(MAX(0,SUM(SUM($FY138:$GD138)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ138=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I138","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK138*Account!$AA$2),SUM($GK138*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D138<=FctrChngDts!$B$14,$E138>FctrChngDts!$B$14),AND($D138<=FctrChngDts!$C$14,$E138>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM138=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP138:$GS138))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO138,$DD138,$GP138:$GS138))","v":0},0,0,{"$f":"IF(AND($X138>0,Tenant!$E138=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX138=FALSE,0,ROUND(SUM($AE138*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA138>0,Tenant!$E138=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ138=FALSE,0,ROUND(SUM($AF138*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO138,$GT138,$GW138,$HB138,$CQ138,$DF138,$DV138,$DX138,$DZ138,$EB138),IF(Account!$Q$2=TRUE,SUM($GO138,$GU138,$GW138,$HB138,$CQ138,$DF138,$DV138,$DX138,$DZ138,$EB138),SUM($GO138,$GT138,$GU138,$GV138,$GW138,$HB138,$CQ138,$DF138,$DV138,$DX138,$DZ138,$EB138)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D138,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A138,Tenant!$A:$J,8,FALSE)=TRUE,$HD138<0),0,SUM(SUM(SUM($HD138/$AD138*$HE138)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A138,Tenant!$A:$J,8,FALSE)=TRUE,$HD138<0),0,SUM(SUM(SUM($HD138/$AD138*$HF138)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU138,$DJ138,$DR138,$DT138,$DV138,$DX138,$DZ138,$EB138,$ED138,$EF138,$EH138,$EJ138,$FI138,$FK138,$FM138,$FO138,$GN138,$GV138,$GY138,$HA138)/$AD138*$X138*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU138,$DJ138,$DR138,$DT138,$DV138,$DX138,$DZ138,$EB138,$ED138,$EF138,$EH138,$EJ138,$FI138,$FK138,$FM138,$FO138,$GN138,$GV138,$GY138,$HA138)/$AD138*$AA138*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E138),$AD138,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D138,FctrChngDts!$C$17<=$E138),_xlfn.DAYS($D138,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E138),$AD138,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D138,FctrChngDts!$C$19<=$E138),_xlfn.DAYS($D138,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN138*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN138*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO138*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO138*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D138,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A138,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU138*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A138,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV138*Account!$AA$2)),5)","v":0}]
[138,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G139),0,IF($F139<=$G139,SUM($G139-$F139),IF($F139>$G139,SUM((Account!$L$2-$F139)+$G139+1))))","v":0},{"$f":"IF(AND($D139>=FctrChngDts!$C$2,$D139<=FctrChngDts!$D$2),$D139,\"\")","v":""},{"$f":"IF($I139=\"\",\"\",IF($E139<=FctrChngDts!$D$2,$E139,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D139<FctrChngDts!$E$2,$E139<FctrChngDts!$E$2),AND($D139>=FctrChngDts!$F$2,$E139>=FctrChngDts!$F$2)),\"\",IF(AND($D139>=FctrChngDts!$E$2,$D139<=FctrChngDts!$F$2),$D139,FctrChngDts!$E$2))","v":""},{"$f":"IF($K139=\"\",\"\",IF(AND($J139=$K139,$E139>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K139=$J139,$E139,IF(AND($E139>=FctrChngDts!$E$2,$E139<=FctrChngDts!$F$2),$E139,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D139<DATE(YEAR(Account!$J$2),6,1),$D139>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I139<FctrChngDts!$A$2,$J139<FctrChngDts!$A$2),AND($I139>=FctrChngDts!$B$2,$J139>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I139<FctrChngDts!$A$2,$J139>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I139>=FctrChngDts!$A$2,$J139<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I139<FctrChngDts!$B$2,$J139>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K139<FctrChngDts!$A$2,$L139<FctrChngDts!$A$2),AND($K139>=FctrChngDts!$B$2,$L139>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K139<FctrChngDts!$A$2,$L139>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K139>=FctrChngDts!$A$2,$L139<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K139<FctrChngDts!$B$2,$L139>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I139=\"\",$J139=0),0,IF(AND($N139=TRUE,$I139<>0),SUM($J139-$I139+1),IF($O139=TRUE,SUM(FctrChngDts!$A$2-$I139),IF($P139=TRUE,0,IF($Q139=TRUE,SUM($J139-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I139=\"\",$J139=0),0,IF($N139=TRUE,0,IF($O139=TRUE,SUM($J139-FctrChngDts!$A$2+1),IF(AND($P139=TRUE,$I139<>0),SUM($J139-$I139+1),IF($Q139=TRUE,SUM(FctrChngDts!$B$2-$I139),0)))))","v":0},0,{"$f":"IF(OR($K139=\"\",$L139=0),0,IF(AND($R139=TRUE,$K139<>0),SUM($L139-$K139+1),IF($S139=TRUE,SUM(FctrChngDts!$A$2-$K139),IF($T139=TRUE,0,IF($U139=TRUE,SUM($L139-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K139=\"\",$L139=0),0,IF($R139=TRUE,0,IF($S139=TRUE,SUM($L139-FctrChngDts!$A$2+1),IF(AND($T139=TRUE,$K139<>0),SUM($L139-$K139+1),IF($U139=TRUE,SUM(FctrChngDts!$B$2-$K139),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A139,Tenant!$A139:$J638,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR139=FALSE,VLOOKUP($AQ139,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ139,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR139=FALSE,VLOOKUP($AQ139,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ139,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR139=FALSE,VLOOKUP($AQ139,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ139,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR139=FALSE,VLOOKUP($AQ139,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ139,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A139,Tenant!$A139:$J638,6,FALSE)","v":0},{"$f":"VLOOKUP($A139,Tenant!$A139:$J638,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG139=FALSE,0,IF($DU139=TRUE,SUM($BS139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS139*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DU139=TRUE,SUM($BT139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT139*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DU139=TRUE,SUM($BU139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU139*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DU139=TRUE,SUM($BV139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DU139=TRUE,SUM($BW139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW139*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG139=FALSE,0,IF($DU139=TRUE,SUM($BX139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX139*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN139=FALSE,0,IF($H139=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP139=FALSE,0,ROUND(SUM($BY139*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR139=FALSE,0,ROUND(SUM($X139*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY139=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X139),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X139)),5)","v":0},{"$f":"SUM(ROUND($CH139:$CM139,2),$CO139,$CQ139,$CS139)","v":0},false,{"$f":"ROUND(IF($CV139=FALSE,0,IF($DY139=TRUE,SUM($BZ139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ139*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV139=FALSE,0,IF($DY139=TRUE,SUM($CA139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA139*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV139=FALSE,0,IF($DY139=TRUE,SUM($CB139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB139*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV139=FALSE,0,IF($DY139=TRUE,SUM($CC139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC139*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV139=FALSE,0,IF($DY139=TRUE,SUM($CD139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD139*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV139=FALSE,0,IF($DY139=TRUE,SUM($CE139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE139*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC139=FALSE,0,IF($H139=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF139*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE139=FALSE,0,ROUND(SUM($CF139*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG139=FALSE,0,ROUND(SUM($AA139*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY139=TRUE,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA139),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA139)),5)","v":0},{"$f":"SUM(ROUND($CW139:$DB139,2),$DD139,$DF139,$DH139)","v":0},0,{"$f":"SUM(SUM($CU139*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ139*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU139*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ139*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL139,IF(VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM139,$DK139))","v":0},0,false,0,false,0,{"$f":"IF(AND($X139>0,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU139=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH139:$CM139,$CS139,$ED139,$EL139,$ET139:$EY139)-SUM($BY139*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH139:$CM139,$CS139,$ED139,$EL139,$EN139:$ES139)-SUM($BY139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X139>0,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW139=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH139:$CM139,$CO139,$CQ139,$CS139,$ED139,$EF139,$EH139,$EJ139,$ET139:$EY139)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH139:$CM139,$CO139,$CQ139,$CS139,$ED139,$EF139,$EH139,$EJ139,ET139:$EX139)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA139>0,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY139=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW139:$DB139,$DH139,$ED139,$FQ139,$FY139:$GD139)-SUM($CF139*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW139:$DB139,$DH139,$ED139,$FQ139,$FS139:$FX139)-SUM($CF139*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA139>0,VLOOKUP($A139,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA139=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW139:$DB139,$DD139,$DF139,$DH139,$FI139,$FK139,$FM139,$FO139,$FY139:$GD139)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW139:$DB139,$DD139,$DF139,$DH139,$FI139,$FK139,$FM139,$FO139,$FY139:$GD139)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X139>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E139<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC139=FALSE,0,ROUND(SUM($AE139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X139>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A139,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE139=FALSE,0,ROUND(SUM($BY139*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X139>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X139>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X139>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG139=FALSE,0,SUM($BY139*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X139>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI139=FALSE,0,SUM($BY139*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X139>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK139=TRUE,$X139>0),SUM($BY139*Account!$T$2),0)","v":0},{"$f":"IF(AND($X139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM139=FALSE,0,ROUND(SUM($BS139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM139=FALSE,0,ROUND(SUM($BT139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM139=FALSE,0,ROUND(SUM($BU139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM139=FALSE,0,ROUND(SUM($BV139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM139=FALSE,0,ROUND(SUM($BW139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM139=FALSE,0,ROUND(SUM($BX139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H139/$AD139*$X139),5),0)","v":0},{"$f":"ROUND(SUM($FA139*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ139=FALSE,$FB139,ROUND(MAX(0,SUM(SUM($ET139:$EY139)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE139=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I139","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF139*Account!$AA$2),SUM($FF139*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA139>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E139<>\"D-CARE\",Tenant!$F139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH139=FALSE,0,ROUND(SUM($AF139*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA139>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A139,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY139=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ139=FALSE,0,ROUND(SUM($CF139*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA139>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA139>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA139>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL139=FALSE,0,SUM($CF139*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA139>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN139=FALSE,0,SUM($CF139*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA139>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP139=TRUE,$AA139>0),SUM($CF139*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA139>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR139=FALSE,0,ROUND(SUM($BZ139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR139=FALSE,0,ROUND(SUM($CA139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR139=FALSE,0,ROUND(SUM($CB139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR139=FALSE,0,ROUND(SUM($CC139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR139=FALSE,0,ROUND(SUM($CD139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR139=FALSE,0,ROUND(SUM($CE139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ139*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA139*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB139*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC139*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD139*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE139*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H139/$AD139*$AA139),5),0)","v":0},{"$f":"ROUND(SUM($GF139*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE139=FALSE,$GG139,ROUND(MAX(0,SUM(SUM($FY139:$GD139)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ139=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I139","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK139*Account!$AA$2),SUM($GK139*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D139<=FctrChngDts!$B$14,$E139>FctrChngDts!$B$14),AND($D139<=FctrChngDts!$C$14,$E139>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM139=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP139:$GS139))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO139,$DD139,$GP139:$GS139))","v":0},0,0,{"$f":"IF(AND($X139>0,Tenant!$E139=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX139=FALSE,0,ROUND(SUM($AE139*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA139>0,Tenant!$E139=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ139=FALSE,0,ROUND(SUM($AF139*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO139,$GT139,$GW139,$HB139,$CQ139,$DF139,$DV139,$DX139,$DZ139,$EB139),IF(Account!$Q$2=TRUE,SUM($GO139,$GU139,$GW139,$HB139,$CQ139,$DF139,$DV139,$DX139,$DZ139,$EB139),SUM($GO139,$GT139,$GU139,$GV139,$GW139,$HB139,$CQ139,$DF139,$DV139,$DX139,$DZ139,$EB139)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D139,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A139,Tenant!$A:$J,8,FALSE)=TRUE,$HD139<0),0,SUM(SUM(SUM($HD139/$AD139*$HE139)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A139,Tenant!$A:$J,8,FALSE)=TRUE,$HD139<0),0,SUM(SUM(SUM($HD139/$AD139*$HF139)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU139,$DJ139,$DR139,$DT139,$DV139,$DX139,$DZ139,$EB139,$ED139,$EF139,$EH139,$EJ139,$FI139,$FK139,$FM139,$FO139,$GN139,$GV139,$GY139,$HA139)/$AD139*$X139*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU139,$DJ139,$DR139,$DT139,$DV139,$DX139,$DZ139,$EB139,$ED139,$EF139,$EH139,$EJ139,$FI139,$FK139,$FM139,$FO139,$GN139,$GV139,$GY139,$HA139)/$AD139*$AA139*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E139),$AD139,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D139,FctrChngDts!$C$17<=$E139),_xlfn.DAYS($D139,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E139),$AD139,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D139,FctrChngDts!$C$19<=$E139),_xlfn.DAYS($D139,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN139*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN139*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO139*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO139*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D139,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A139,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU139*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A139,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV139*Account!$AA$2)),5)","v":0}]
[139,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G140),0,IF($F140<=$G140,SUM($G140-$F140),IF($F140>$G140,SUM((Account!$L$2-$F140)+$G140+1))))","v":0},{"$f":"IF(AND($D140>=FctrChngDts!$C$2,$D140<=FctrChngDts!$D$2),$D140,\"\")","v":""},{"$f":"IF($I140=\"\",\"\",IF($E140<=FctrChngDts!$D$2,$E140,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D140<FctrChngDts!$E$2,$E140<FctrChngDts!$E$2),AND($D140>=FctrChngDts!$F$2,$E140>=FctrChngDts!$F$2)),\"\",IF(AND($D140>=FctrChngDts!$E$2,$D140<=FctrChngDts!$F$2),$D140,FctrChngDts!$E$2))","v":""},{"$f":"IF($K140=\"\",\"\",IF(AND($J140=$K140,$E140>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K140=$J140,$E140,IF(AND($E140>=FctrChngDts!$E$2,$E140<=FctrChngDts!$F$2),$E140,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D140<DATE(YEAR(Account!$J$2),6,1),$D140>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I140<FctrChngDts!$A$2,$J140<FctrChngDts!$A$2),AND($I140>=FctrChngDts!$B$2,$J140>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I140<FctrChngDts!$A$2,$J140>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I140>=FctrChngDts!$A$2,$J140<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I140<FctrChngDts!$B$2,$J140>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K140<FctrChngDts!$A$2,$L140<FctrChngDts!$A$2),AND($K140>=FctrChngDts!$B$2,$L140>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K140<FctrChngDts!$A$2,$L140>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K140>=FctrChngDts!$A$2,$L140<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K140<FctrChngDts!$B$2,$L140>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I140=\"\",$J140=0),0,IF(AND($N140=TRUE,$I140<>0),SUM($J140-$I140+1),IF($O140=TRUE,SUM(FctrChngDts!$A$2-$I140),IF($P140=TRUE,0,IF($Q140=TRUE,SUM($J140-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I140=\"\",$J140=0),0,IF($N140=TRUE,0,IF($O140=TRUE,SUM($J140-FctrChngDts!$A$2+1),IF(AND($P140=TRUE,$I140<>0),SUM($J140-$I140+1),IF($Q140=TRUE,SUM(FctrChngDts!$B$2-$I140),0)))))","v":0},0,{"$f":"IF(OR($K140=\"\",$L140=0),0,IF(AND($R140=TRUE,$K140<>0),SUM($L140-$K140+1),IF($S140=TRUE,SUM(FctrChngDts!$A$2-$K140),IF($T140=TRUE,0,IF($U140=TRUE,SUM($L140-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K140=\"\",$L140=0),0,IF($R140=TRUE,0,IF($S140=TRUE,SUM($L140-FctrChngDts!$A$2+1),IF(AND($T140=TRUE,$K140<>0),SUM($L140-$K140+1),IF($U140=TRUE,SUM(FctrChngDts!$B$2-$K140),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A140,Tenant!$A140:$J639,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR140=FALSE,VLOOKUP($AQ140,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ140,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR140=FALSE,VLOOKUP($AQ140,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ140,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR140=FALSE,VLOOKUP($AQ140,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ140,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR140=FALSE,VLOOKUP($AQ140,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ140,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A140,Tenant!$A140:$J639,6,FALSE)","v":0},{"$f":"VLOOKUP($A140,Tenant!$A140:$J639,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG140=FALSE,0,IF($DU140=TRUE,SUM($BS140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS140*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DU140=TRUE,SUM($BT140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT140*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DU140=TRUE,SUM($BU140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU140*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DU140=TRUE,SUM($BV140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DU140=TRUE,SUM($BW140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW140*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG140=FALSE,0,IF($DU140=TRUE,SUM($BX140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX140*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN140=FALSE,0,IF($H140=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP140=FALSE,0,ROUND(SUM($BY140*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR140=FALSE,0,ROUND(SUM($X140*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY140=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X140),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X140)),5)","v":0},{"$f":"SUM(ROUND($CH140:$CM140,2),$CO140,$CQ140,$CS140)","v":0},false,{"$f":"ROUND(IF($CV140=FALSE,0,IF($DY140=TRUE,SUM($BZ140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ140*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV140=FALSE,0,IF($DY140=TRUE,SUM($CA140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA140*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV140=FALSE,0,IF($DY140=TRUE,SUM($CB140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB140*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV140=FALSE,0,IF($DY140=TRUE,SUM($CC140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV140=FALSE,0,IF($DY140=TRUE,SUM($CD140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD140*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV140=FALSE,0,IF($DY140=TRUE,SUM($CE140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE140*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC140=FALSE,0,IF($H140=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE140=FALSE,0,ROUND(SUM($CF140*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG140=FALSE,0,ROUND(SUM($AA140*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY140=TRUE,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA140),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA140)),5)","v":0},{"$f":"SUM(ROUND($CW140:$DB140,2),$DD140,$DF140,$DH140)","v":0},0,{"$f":"SUM(SUM($CU140*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ140*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU140*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ140*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL140,IF(VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM140,$DK140))","v":0},0,false,0,false,0,{"$f":"IF(AND($X140>0,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU140=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH140:$CM140,$CS140,$ED140,$EL140,$ET140:$EY140)-SUM($BY140*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH140:$CM140,$CS140,$ED140,$EL140,$EN140:$ES140)-SUM($BY140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X140>0,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW140=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH140:$CM140,$CO140,$CQ140,$CS140,$ED140,$EF140,$EH140,$EJ140,$ET140:$EY140)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH140:$CM140,$CO140,$CQ140,$CS140,$ED140,$EF140,$EH140,$EJ140,ET140:$EX140)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA140>0,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY140=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW140:$DB140,$DH140,$ED140,$FQ140,$FY140:$GD140)-SUM($CF140*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW140:$DB140,$DH140,$ED140,$FQ140,$FS140:$FX140)-SUM($CF140*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA140>0,VLOOKUP($A140,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA140=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW140:$DB140,$DD140,$DF140,$DH140,$FI140,$FK140,$FM140,$FO140,$FY140:$GD140)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW140:$DB140,$DD140,$DF140,$DH140,$FI140,$FK140,$FM140,$FO140,$FY140:$GD140)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E140<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC140=FALSE,0,ROUND(SUM($AE140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X140>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE140=FALSE,0,ROUND(SUM($BY140*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG140=FALSE,0,SUM($BY140*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X140>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI140=FALSE,0,SUM($BY140*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X140>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK140=TRUE,$X140>0),SUM($BY140*Account!$T$2),0)","v":0},{"$f":"IF(AND($X140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM140=FALSE,0,ROUND(SUM($BS140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM140=FALSE,0,ROUND(SUM($BT140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM140=FALSE,0,ROUND(SUM($BU140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM140=FALSE,0,ROUND(SUM($BV140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM140=FALSE,0,ROUND(SUM($BW140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM140=FALSE,0,ROUND(SUM($BX140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H140/$AD140*$X140),5),0)","v":0},{"$f":"ROUND(SUM($FA140*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ140=FALSE,$FB140,ROUND(MAX(0,SUM(SUM($ET140:$EY140)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE140=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I140","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF140*Account!$AA$2),SUM($FF140*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E140<>\"D-CARE\",Tenant!$F140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH140=FALSE,0,ROUND(SUM($AF140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA140>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A140,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY140=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ140=FALSE,0,ROUND(SUM($CF140*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA140>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA140>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL140=FALSE,0,SUM($CF140*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA140>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN140=FALSE,0,SUM($CF140*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA140>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP140=TRUE,$AA140>0),SUM($CF140*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA140>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR140=FALSE,0,ROUND(SUM($BZ140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR140=FALSE,0,ROUND(SUM($CA140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR140=FALSE,0,ROUND(SUM($CB140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR140=FALSE,0,ROUND(SUM($CC140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR140=FALSE,0,ROUND(SUM($CD140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR140=FALSE,0,ROUND(SUM($CE140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ140*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA140*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB140*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC140*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD140*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE140*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H140/$AD140*$AA140),5),0)","v":0},{"$f":"ROUND(SUM($GF140*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE140=FALSE,$GG140,ROUND(MAX(0,SUM(SUM($FY140:$GD140)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ140=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I140","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK140*Account!$AA$2),SUM($GK140*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D140<=FctrChngDts!$B$14,$E140>FctrChngDts!$B$14),AND($D140<=FctrChngDts!$C$14,$E140>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM140=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP140:$GS140))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO140,$DD140,$GP140:$GS140))","v":0},0,0,{"$f":"IF(AND($X140>0,Tenant!$E140=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX140=FALSE,0,ROUND(SUM($AE140*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA140>0,Tenant!$E140=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ140=FALSE,0,ROUND(SUM($AF140*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO140,$GT140,$GW140,$HB140,$CQ140,$DF140,$DV140,$DX140,$DZ140,$EB140),IF(Account!$Q$2=TRUE,SUM($GO140,$GU140,$GW140,$HB140,$CQ140,$DF140,$DV140,$DX140,$DZ140,$EB140),SUM($GO140,$GT140,$GU140,$GV140,$GW140,$HB140,$CQ140,$DF140,$DV140,$DX140,$DZ140,$EB140)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D140,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,8,FALSE)=TRUE,$HD140<0),0,SUM(SUM(SUM($HD140/$AD140*$HE140)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,8,FALSE)=TRUE,$HD140<0),0,SUM(SUM(SUM($HD140/$AD140*$HF140)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU140,$DJ140,$DR140,$DT140,$DV140,$DX140,$DZ140,$EB140,$ED140,$EF140,$EH140,$EJ140,$FI140,$FK140,$FM140,$FO140,$GN140,$GV140,$GY140,$HA140)/$AD140*$X140*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU140,$DJ140,$DR140,$DT140,$DV140,$DX140,$DZ140,$EB140,$ED140,$EF140,$EH140,$EJ140,$FI140,$FK140,$FM140,$FO140,$GN140,$GV140,$GY140,$HA140)/$AD140*$AA140*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E140),$AD140,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D140,FctrChngDts!$C$17<=$E140),_xlfn.DAYS($D140,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E140),$AD140,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D140,FctrChngDts!$C$19<=$E140),_xlfn.DAYS($D140,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN140*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN140*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO140*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO140*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D140,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU140*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A140,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV140*Account!$AA$2)),5)","v":0}]
[140,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G141),0,IF($F141<=$G141,SUM($G141-$F141),IF($F141>$G141,SUM((Account!$L$2-$F141)+$G141+1))))","v":0},{"$f":"IF(AND($D141>=FctrChngDts!$C$2,$D141<=FctrChngDts!$D$2),$D141,\"\")","v":""},{"$f":"IF($I141=\"\",\"\",IF($E141<=FctrChngDts!$D$2,$E141,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D141<FctrChngDts!$E$2,$E141<FctrChngDts!$E$2),AND($D141>=FctrChngDts!$F$2,$E141>=FctrChngDts!$F$2)),\"\",IF(AND($D141>=FctrChngDts!$E$2,$D141<=FctrChngDts!$F$2),$D141,FctrChngDts!$E$2))","v":""},{"$f":"IF($K141=\"\",\"\",IF(AND($J141=$K141,$E141>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K141=$J141,$E141,IF(AND($E141>=FctrChngDts!$E$2,$E141<=FctrChngDts!$F$2),$E141,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D141<DATE(YEAR(Account!$J$2),6,1),$D141>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I141<FctrChngDts!$A$2,$J141<FctrChngDts!$A$2),AND($I141>=FctrChngDts!$B$2,$J141>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I141<FctrChngDts!$A$2,$J141>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I141>=FctrChngDts!$A$2,$J141<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I141<FctrChngDts!$B$2,$J141>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K141<FctrChngDts!$A$2,$L141<FctrChngDts!$A$2),AND($K141>=FctrChngDts!$B$2,$L141>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K141<FctrChngDts!$A$2,$L141>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K141>=FctrChngDts!$A$2,$L141<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K141<FctrChngDts!$B$2,$L141>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I141=\"\",$J141=0),0,IF(AND($N141=TRUE,$I141<>0),SUM($J141-$I141+1),IF($O141=TRUE,SUM(FctrChngDts!$A$2-$I141),IF($P141=TRUE,0,IF($Q141=TRUE,SUM($J141-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I141=\"\",$J141=0),0,IF($N141=TRUE,0,IF($O141=TRUE,SUM($J141-FctrChngDts!$A$2+1),IF(AND($P141=TRUE,$I141<>0),SUM($J141-$I141+1),IF($Q141=TRUE,SUM(FctrChngDts!$B$2-$I141),0)))))","v":0},0,{"$f":"IF(OR($K141=\"\",$L141=0),0,IF(AND($R141=TRUE,$K141<>0),SUM($L141-$K141+1),IF($S141=TRUE,SUM(FctrChngDts!$A$2-$K141),IF($T141=TRUE,0,IF($U141=TRUE,SUM($L141-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K141=\"\",$L141=0),0,IF($R141=TRUE,0,IF($S141=TRUE,SUM($L141-FctrChngDts!$A$2+1),IF(AND($T141=TRUE,$K141<>0),SUM($L141-$K141+1),IF($U141=TRUE,SUM(FctrChngDts!$B$2-$K141),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A141,Tenant!$A141:$J640,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR141=FALSE,VLOOKUP($AQ141,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ141,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR141=FALSE,VLOOKUP($AQ141,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ141,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR141=FALSE,VLOOKUP($AQ141,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ141,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR141=FALSE,VLOOKUP($AQ141,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ141,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A141,Tenant!$A141:$J640,6,FALSE)","v":0},{"$f":"VLOOKUP($A141,Tenant!$A141:$J640,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG141=FALSE,0,IF($DU141=TRUE,SUM($BS141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS141*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DU141=TRUE,SUM($BT141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT141*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DU141=TRUE,SUM($BU141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU141*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DU141=TRUE,SUM($BV141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DU141=TRUE,SUM($BW141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW141*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG141=FALSE,0,IF($DU141=TRUE,SUM($BX141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX141*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN141=FALSE,0,IF($H141=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP141=FALSE,0,ROUND(SUM($BY141*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR141=FALSE,0,ROUND(SUM($X141*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY141=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X141),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X141)),5)","v":0},{"$f":"SUM(ROUND($CH141:$CM141,2),$CO141,$CQ141,$CS141)","v":0},false,{"$f":"ROUND(IF($CV141=FALSE,0,IF($DY141=TRUE,SUM($BZ141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ141*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV141=FALSE,0,IF($DY141=TRUE,SUM($CA141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA141*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV141=FALSE,0,IF($DY141=TRUE,SUM($CB141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB141*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV141=FALSE,0,IF($DY141=TRUE,SUM($CC141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC141*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV141=FALSE,0,IF($DY141=TRUE,SUM($CD141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD141*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV141=FALSE,0,IF($DY141=TRUE,SUM($CE141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE141*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC141=FALSE,0,IF($H141=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF141*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE141=FALSE,0,ROUND(SUM($CF141*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG141=FALSE,0,ROUND(SUM($AA141*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY141=TRUE,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA141),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA141)),5)","v":0},{"$f":"SUM(ROUND($CW141:$DB141,2),$DD141,$DF141,$DH141)","v":0},0,{"$f":"SUM(SUM($CU141*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ141*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU141*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ141*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL141,IF(VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM141,$DK141))","v":0},0,false,0,false,0,{"$f":"IF(AND($X141>0,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU141=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH141:$CM141,$CS141,$ED141,$EL141,$ET141:$EY141)-SUM($BY141*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH141:$CM141,$CS141,$ED141,$EL141,$EN141:$ES141)-SUM($BY141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X141>0,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW141=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH141:$CM141,$CO141,$CQ141,$CS141,$ED141,$EF141,$EH141,$EJ141,$ET141:$EY141)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH141:$CM141,$CO141,$CQ141,$CS141,$ED141,$EF141,$EH141,$EJ141,ET141:$EX141)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA141>0,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY141=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW141:$DB141,$DH141,$ED141,$FQ141,$FY141:$GD141)-SUM($CF141*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW141:$DB141,$DH141,$ED141,$FQ141,$FS141:$FX141)-SUM($CF141*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA141>0,VLOOKUP($A141,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA141=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW141:$DB141,$DD141,$DF141,$DH141,$FI141,$FK141,$FM141,$FO141,$FY141:$GD141)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW141:$DB141,$DD141,$DF141,$DH141,$FI141,$FK141,$FM141,$FO141,$FY141:$GD141)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X141>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E141<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC141=FALSE,0,ROUND(SUM($AE141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X141>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A141,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE141=FALSE,0,ROUND(SUM($BY141*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X141>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X141>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X141>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG141=FALSE,0,SUM($BY141*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X141>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI141=FALSE,0,SUM($BY141*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X141>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK141=TRUE,$X141>0),SUM($BY141*Account!$T$2),0)","v":0},{"$f":"IF(AND($X141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM141=FALSE,0,ROUND(SUM($BS141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM141=FALSE,0,ROUND(SUM($BT141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM141=FALSE,0,ROUND(SUM($BU141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM141=FALSE,0,ROUND(SUM($BV141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM141=FALSE,0,ROUND(SUM($BW141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM141=FALSE,0,ROUND(SUM($BX141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H141/$AD141*$X141),5),0)","v":0},{"$f":"ROUND(SUM($FA141*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ141=FALSE,$FB141,ROUND(MAX(0,SUM(SUM($ET141:$EY141)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE141=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I141","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF141*Account!$AA$2),SUM($FF141*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA141>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E141<>\"D-CARE\",Tenant!$F141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH141=FALSE,0,ROUND(SUM($AF141*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA141>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A141,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY141=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ141=FALSE,0,ROUND(SUM($CF141*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA141>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA141>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA141>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL141=FALSE,0,SUM($CF141*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA141>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN141=FALSE,0,SUM($CF141*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA141>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP141=TRUE,$AA141>0),SUM($CF141*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA141>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR141=FALSE,0,ROUND(SUM($BZ141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR141=FALSE,0,ROUND(SUM($CA141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR141=FALSE,0,ROUND(SUM($CB141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR141=FALSE,0,ROUND(SUM($CC141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR141=FALSE,0,ROUND(SUM($CD141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR141=FALSE,0,ROUND(SUM($CE141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ141*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA141*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB141*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC141*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD141*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE141*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H141/$AD141*$AA141),5),0)","v":0},{"$f":"ROUND(SUM($GF141*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE141=FALSE,$GG141,ROUND(MAX(0,SUM(SUM($FY141:$GD141)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ141=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I141","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK141*Account!$AA$2),SUM($GK141*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D141<=FctrChngDts!$B$14,$E141>FctrChngDts!$B$14),AND($D141<=FctrChngDts!$C$14,$E141>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM141=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP141:$GS141))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO141,$DD141,$GP141:$GS141))","v":0},0,0,{"$f":"IF(AND($X141>0,Tenant!$E141=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX141=FALSE,0,ROUND(SUM($AE141*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA141>0,Tenant!$E141=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ141=FALSE,0,ROUND(SUM($AF141*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO141,$GT141,$GW141,$HB141,$CQ141,$DF141,$DV141,$DX141,$DZ141,$EB141),IF(Account!$Q$2=TRUE,SUM($GO141,$GU141,$GW141,$HB141,$CQ141,$DF141,$DV141,$DX141,$DZ141,$EB141),SUM($GO141,$GT141,$GU141,$GV141,$GW141,$HB141,$CQ141,$DF141,$DV141,$DX141,$DZ141,$EB141)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D141,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A141,Tenant!$A:$J,8,FALSE)=TRUE,$HD141<0),0,SUM(SUM(SUM($HD141/$AD141*$HE141)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A141,Tenant!$A:$J,8,FALSE)=TRUE,$HD141<0),0,SUM(SUM(SUM($HD141/$AD141*$HF141)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU141,$DJ141,$DR141,$DT141,$DV141,$DX141,$DZ141,$EB141,$ED141,$EF141,$EH141,$EJ141,$FI141,$FK141,$FM141,$FO141,$GN141,$GV141,$GY141,$HA141)/$AD141*$X141*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU141,$DJ141,$DR141,$DT141,$DV141,$DX141,$DZ141,$EB141,$ED141,$EF141,$EH141,$EJ141,$FI141,$FK141,$FM141,$FO141,$GN141,$GV141,$GY141,$HA141)/$AD141*$AA141*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E141),$AD141,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D141,FctrChngDts!$C$17<=$E141),_xlfn.DAYS($D141,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E141),$AD141,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D141,FctrChngDts!$C$19<=$E141),_xlfn.DAYS($D141,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN141*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN141*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO141*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO141*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D141,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A141,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU141*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A141,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV141*Account!$AA$2)),5)","v":0}]
[141,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G142),0,IF($F142<=$G142,SUM($G142-$F142),IF($F142>$G142,SUM((Account!$L$2-$F142)+$G142+1))))","v":0},{"$f":"IF(AND($D142>=FctrChngDts!$C$2,$D142<=FctrChngDts!$D$2),$D142,\"\")","v":""},{"$f":"IF($I142=\"\",\"\",IF($E142<=FctrChngDts!$D$2,$E142,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D142<FctrChngDts!$E$2,$E142<FctrChngDts!$E$2),AND($D142>=FctrChngDts!$F$2,$E142>=FctrChngDts!$F$2)),\"\",IF(AND($D142>=FctrChngDts!$E$2,$D142<=FctrChngDts!$F$2),$D142,FctrChngDts!$E$2))","v":""},{"$f":"IF($K142=\"\",\"\",IF(AND($J142=$K142,$E142>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K142=$J142,$E142,IF(AND($E142>=FctrChngDts!$E$2,$E142<=FctrChngDts!$F$2),$E142,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D142<DATE(YEAR(Account!$J$2),6,1),$D142>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I142<FctrChngDts!$A$2,$J142<FctrChngDts!$A$2),AND($I142>=FctrChngDts!$B$2,$J142>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I142<FctrChngDts!$A$2,$J142>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I142>=FctrChngDts!$A$2,$J142<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I142<FctrChngDts!$B$2,$J142>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K142<FctrChngDts!$A$2,$L142<FctrChngDts!$A$2),AND($K142>=FctrChngDts!$B$2,$L142>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K142<FctrChngDts!$A$2,$L142>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K142>=FctrChngDts!$A$2,$L142<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K142<FctrChngDts!$B$2,$L142>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I142=\"\",$J142=0),0,IF(AND($N142=TRUE,$I142<>0),SUM($J142-$I142+1),IF($O142=TRUE,SUM(FctrChngDts!$A$2-$I142),IF($P142=TRUE,0,IF($Q142=TRUE,SUM($J142-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I142=\"\",$J142=0),0,IF($N142=TRUE,0,IF($O142=TRUE,SUM($J142-FctrChngDts!$A$2+1),IF(AND($P142=TRUE,$I142<>0),SUM($J142-$I142+1),IF($Q142=TRUE,SUM(FctrChngDts!$B$2-$I142),0)))))","v":0},0,{"$f":"IF(OR($K142=\"\",$L142=0),0,IF(AND($R142=TRUE,$K142<>0),SUM($L142-$K142+1),IF($S142=TRUE,SUM(FctrChngDts!$A$2-$K142),IF($T142=TRUE,0,IF($U142=TRUE,SUM($L142-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K142=\"\",$L142=0),0,IF($R142=TRUE,0,IF($S142=TRUE,SUM($L142-FctrChngDts!$A$2+1),IF(AND($T142=TRUE,$K142<>0),SUM($L142-$K142+1),IF($U142=TRUE,SUM(FctrChngDts!$B$2-$K142),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A142,Tenant!$A142:$J641,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR142=FALSE,VLOOKUP($AQ142,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ142,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR142=FALSE,VLOOKUP($AQ142,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ142,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR142=FALSE,VLOOKUP($AQ142,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ142,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR142=FALSE,VLOOKUP($AQ142,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ142,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A142,Tenant!$A142:$J641,6,FALSE)","v":0},{"$f":"VLOOKUP($A142,Tenant!$A142:$J641,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG142=FALSE,0,IF($DU142=TRUE,SUM($BS142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS142*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DU142=TRUE,SUM($BT142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT142*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DU142=TRUE,SUM($BU142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU142*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DU142=TRUE,SUM($BV142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DU142=TRUE,SUM($BW142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW142*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG142=FALSE,0,IF($DU142=TRUE,SUM($BX142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX142*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN142=FALSE,0,IF($H142=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP142=FALSE,0,ROUND(SUM($BY142*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR142=FALSE,0,ROUND(SUM($X142*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY142=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X142),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X142)),5)","v":0},{"$f":"SUM(ROUND($CH142:$CM142,2),$CO142,$CQ142,$CS142)","v":0},false,{"$f":"ROUND(IF($CV142=FALSE,0,IF($DY142=TRUE,SUM($BZ142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ142*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV142=FALSE,0,IF($DY142=TRUE,SUM($CA142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA142*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV142=FALSE,0,IF($DY142=TRUE,SUM($CB142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB142*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV142=FALSE,0,IF($DY142=TRUE,SUM($CC142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC142*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV142=FALSE,0,IF($DY142=TRUE,SUM($CD142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD142*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV142=FALSE,0,IF($DY142=TRUE,SUM($CE142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE142*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC142=FALSE,0,IF($H142=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF142*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE142=FALSE,0,ROUND(SUM($CF142*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG142=FALSE,0,ROUND(SUM($AA142*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY142=TRUE,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA142),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA142)),5)","v":0},{"$f":"SUM(ROUND($CW142:$DB142,2),$DD142,$DF142,$DH142)","v":0},0,{"$f":"SUM(SUM($CU142*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ142*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU142*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ142*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL142,IF(VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM142,$DK142))","v":0},0,false,0,false,0,{"$f":"IF(AND($X142>0,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU142=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH142:$CM142,$CS142,$ED142,$EL142,$ET142:$EY142)-SUM($BY142*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH142:$CM142,$CS142,$ED142,$EL142,$EN142:$ES142)-SUM($BY142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X142>0,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW142=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH142:$CM142,$CO142,$CQ142,$CS142,$ED142,$EF142,$EH142,$EJ142,$ET142:$EY142)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH142:$CM142,$CO142,$CQ142,$CS142,$ED142,$EF142,$EH142,$EJ142,ET142:$EX142)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA142>0,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY142=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW142:$DB142,$DH142,$ED142,$FQ142,$FY142:$GD142)-SUM($CF142*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW142:$DB142,$DH142,$ED142,$FQ142,$FS142:$FX142)-SUM($CF142*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA142>0,VLOOKUP($A142,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA142=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW142:$DB142,$DD142,$DF142,$DH142,$FI142,$FK142,$FM142,$FO142,$FY142:$GD142)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW142:$DB142,$DD142,$DF142,$DH142,$FI142,$FK142,$FM142,$FO142,$FY142:$GD142)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X142>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E142<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC142=FALSE,0,ROUND(SUM($AE142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X142>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A142,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE142=FALSE,0,ROUND(SUM($BY142*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X142>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X142>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X142>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG142=FALSE,0,SUM($BY142*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X142>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI142=FALSE,0,SUM($BY142*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X142>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK142=TRUE,$X142>0),SUM($BY142*Account!$T$2),0)","v":0},{"$f":"IF(AND($X142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM142=FALSE,0,ROUND(SUM($BS142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM142=FALSE,0,ROUND(SUM($BT142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM142=FALSE,0,ROUND(SUM($BU142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM142=FALSE,0,ROUND(SUM($BV142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM142=FALSE,0,ROUND(SUM($BW142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM142=FALSE,0,ROUND(SUM($BX142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H142/$AD142*$X142),5),0)","v":0},{"$f":"ROUND(SUM($FA142*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ142=FALSE,$FB142,ROUND(MAX(0,SUM(SUM($ET142:$EY142)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE142=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I142","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF142*Account!$AA$2),SUM($FF142*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA142>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E142<>\"D-CARE\",Tenant!$F142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH142=FALSE,0,ROUND(SUM($AF142*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA142>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A142,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY142=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ142=FALSE,0,ROUND(SUM($CF142*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA142>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA142>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA142>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL142=FALSE,0,SUM($CF142*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA142>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN142=FALSE,0,SUM($CF142*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA142>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP142=TRUE,$AA142>0),SUM($CF142*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA142>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR142=FALSE,0,ROUND(SUM($BZ142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR142=FALSE,0,ROUND(SUM($CA142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR142=FALSE,0,ROUND(SUM($CB142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR142=FALSE,0,ROUND(SUM($CC142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR142=FALSE,0,ROUND(SUM($CD142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR142=FALSE,0,ROUND(SUM($CE142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ142*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA142*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB142*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC142*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD142*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE142*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H142/$AD142*$AA142),5),0)","v":0},{"$f":"ROUND(SUM($GF142*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE142=FALSE,$GG142,ROUND(MAX(0,SUM(SUM($FY142:$GD142)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ142=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I142","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK142*Account!$AA$2),SUM($GK142*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D142<=FctrChngDts!$B$14,$E142>FctrChngDts!$B$14),AND($D142<=FctrChngDts!$C$14,$E142>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM142=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP142:$GS142))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO142,$DD142,$GP142:$GS142))","v":0},0,0,{"$f":"IF(AND($X142>0,Tenant!$E142=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX142=FALSE,0,ROUND(SUM($AE142*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA142>0,Tenant!$E142=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ142=FALSE,0,ROUND(SUM($AF142*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO142,$GT142,$GW142,$HB142,$CQ142,$DF142,$DV142,$DX142,$DZ142,$EB142),IF(Account!$Q$2=TRUE,SUM($GO142,$GU142,$GW142,$HB142,$CQ142,$DF142,$DV142,$DX142,$DZ142,$EB142),SUM($GO142,$GT142,$GU142,$GV142,$GW142,$HB142,$CQ142,$DF142,$DV142,$DX142,$DZ142,$EB142)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D142,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A142,Tenant!$A:$J,8,FALSE)=TRUE,$HD142<0),0,SUM(SUM(SUM($HD142/$AD142*$HE142)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A142,Tenant!$A:$J,8,FALSE)=TRUE,$HD142<0),0,SUM(SUM(SUM($HD142/$AD142*$HF142)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU142,$DJ142,$DR142,$DT142,$DV142,$DX142,$DZ142,$EB142,$ED142,$EF142,$EH142,$EJ142,$FI142,$FK142,$FM142,$FO142,$GN142,$GV142,$GY142,$HA142)/$AD142*$X142*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU142,$DJ142,$DR142,$DT142,$DV142,$DX142,$DZ142,$EB142,$ED142,$EF142,$EH142,$EJ142,$FI142,$FK142,$FM142,$FO142,$GN142,$GV142,$GY142,$HA142)/$AD142*$AA142*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E142),$AD142,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D142,FctrChngDts!$C$17<=$E142),_xlfn.DAYS($D142,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E142),$AD142,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D142,FctrChngDts!$C$19<=$E142),_xlfn.DAYS($D142,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN142*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN142*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO142*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO142*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D142,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A142,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU142*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A142,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV142*Account!$AA$2)),5)","v":0}]
[142,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G143),0,IF($F143<=$G143,SUM($G143-$F143),IF($F143>$G143,SUM((Account!$L$2-$F143)+$G143+1))))","v":0},{"$f":"IF(AND($D143>=FctrChngDts!$C$2,$D143<=FctrChngDts!$D$2),$D143,\"\")","v":""},{"$f":"IF($I143=\"\",\"\",IF($E143<=FctrChngDts!$D$2,$E143,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D143<FctrChngDts!$E$2,$E143<FctrChngDts!$E$2),AND($D143>=FctrChngDts!$F$2,$E143>=FctrChngDts!$F$2)),\"\",IF(AND($D143>=FctrChngDts!$E$2,$D143<=FctrChngDts!$F$2),$D143,FctrChngDts!$E$2))","v":""},{"$f":"IF($K143=\"\",\"\",IF(AND($J143=$K143,$E143>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K143=$J143,$E143,IF(AND($E143>=FctrChngDts!$E$2,$E143<=FctrChngDts!$F$2),$E143,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D143<DATE(YEAR(Account!$J$2),6,1),$D143>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I143<FctrChngDts!$A$2,$J143<FctrChngDts!$A$2),AND($I143>=FctrChngDts!$B$2,$J143>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I143<FctrChngDts!$A$2,$J143>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I143>=FctrChngDts!$A$2,$J143<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I143<FctrChngDts!$B$2,$J143>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K143<FctrChngDts!$A$2,$L143<FctrChngDts!$A$2),AND($K143>=FctrChngDts!$B$2,$L143>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K143<FctrChngDts!$A$2,$L143>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K143>=FctrChngDts!$A$2,$L143<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K143<FctrChngDts!$B$2,$L143>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I143=\"\",$J143=0),0,IF(AND($N143=TRUE,$I143<>0),SUM($J143-$I143+1),IF($O143=TRUE,SUM(FctrChngDts!$A$2-$I143),IF($P143=TRUE,0,IF($Q143=TRUE,SUM($J143-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I143=\"\",$J143=0),0,IF($N143=TRUE,0,IF($O143=TRUE,SUM($J143-FctrChngDts!$A$2+1),IF(AND($P143=TRUE,$I143<>0),SUM($J143-$I143+1),IF($Q143=TRUE,SUM(FctrChngDts!$B$2-$I143),0)))))","v":0},0,{"$f":"IF(OR($K143=\"\",$L143=0),0,IF(AND($R143=TRUE,$K143<>0),SUM($L143-$K143+1),IF($S143=TRUE,SUM(FctrChngDts!$A$2-$K143),IF($T143=TRUE,0,IF($U143=TRUE,SUM($L143-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K143=\"\",$L143=0),0,IF($R143=TRUE,0,IF($S143=TRUE,SUM($L143-FctrChngDts!$A$2+1),IF(AND($T143=TRUE,$K143<>0),SUM($L143-$K143+1),IF($U143=TRUE,SUM(FctrChngDts!$B$2-$K143),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A143,Tenant!$A143:$J642,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR143=FALSE,VLOOKUP($AQ143,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ143,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR143=FALSE,VLOOKUP($AQ143,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ143,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR143=FALSE,VLOOKUP($AQ143,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ143,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR143=FALSE,VLOOKUP($AQ143,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ143,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A143,Tenant!$A143:$J642,6,FALSE)","v":0},{"$f":"VLOOKUP($A143,Tenant!$A143:$J642,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG143=FALSE,0,IF($DU143=TRUE,SUM($BS143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS143*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DU143=TRUE,SUM($BT143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT143*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DU143=TRUE,SUM($BU143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU143*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DU143=TRUE,SUM($BV143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DU143=TRUE,SUM($BW143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW143*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG143=FALSE,0,IF($DU143=TRUE,SUM($BX143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX143*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN143=FALSE,0,IF($H143=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP143=FALSE,0,ROUND(SUM($BY143*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR143=FALSE,0,ROUND(SUM($X143*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY143=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X143),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X143)),5)","v":0},{"$f":"SUM(ROUND($CH143:$CM143,2),$CO143,$CQ143,$CS143)","v":0},false,{"$f":"ROUND(IF($CV143=FALSE,0,IF($DY143=TRUE,SUM($BZ143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ143*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV143=FALSE,0,IF($DY143=TRUE,SUM($CA143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA143*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV143=FALSE,0,IF($DY143=TRUE,SUM($CB143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB143*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV143=FALSE,0,IF($DY143=TRUE,SUM($CC143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC143*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV143=FALSE,0,IF($DY143=TRUE,SUM($CD143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD143*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV143=FALSE,0,IF($DY143=TRUE,SUM($CE143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE143*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC143=FALSE,0,IF($H143=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF143*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE143=FALSE,0,ROUND(SUM($CF143*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG143=FALSE,0,ROUND(SUM($AA143*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY143=TRUE,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA143),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA143)),5)","v":0},{"$f":"SUM(ROUND($CW143:$DB143,2),$DD143,$DF143,$DH143)","v":0},0,{"$f":"SUM(SUM($CU143*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ143*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU143*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ143*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL143,IF(VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM143,$DK143))","v":0},0,false,0,false,0,{"$f":"IF(AND($X143>0,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU143=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH143:$CM143,$CS143,$ED143,$EL143,$ET143:$EY143)-SUM($BY143*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH143:$CM143,$CS143,$ED143,$EL143,$EN143:$ES143)-SUM($BY143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X143>0,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW143=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH143:$CM143,$CO143,$CQ143,$CS143,$ED143,$EF143,$EH143,$EJ143,$ET143:$EY143)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH143:$CM143,$CO143,$CQ143,$CS143,$ED143,$EF143,$EH143,$EJ143,ET143:$EX143)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA143>0,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY143=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW143:$DB143,$DH143,$ED143,$FQ143,$FY143:$GD143)-SUM($CF143*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW143:$DB143,$DH143,$ED143,$FQ143,$FS143:$FX143)-SUM($CF143*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA143>0,VLOOKUP($A143,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA143=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW143:$DB143,$DD143,$DF143,$DH143,$FI143,$FK143,$FM143,$FO143,$FY143:$GD143)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW143:$DB143,$DD143,$DF143,$DH143,$FI143,$FK143,$FM143,$FO143,$FY143:$GD143)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X143>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E143<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC143=FALSE,0,ROUND(SUM($AE143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X143>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A143,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE143=FALSE,0,ROUND(SUM($BY143*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X143>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X143>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X143>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG143=FALSE,0,SUM($BY143*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X143>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI143=FALSE,0,SUM($BY143*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X143>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK143=TRUE,$X143>0),SUM($BY143*Account!$T$2),0)","v":0},{"$f":"IF(AND($X143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM143=FALSE,0,ROUND(SUM($BS143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM143=FALSE,0,ROUND(SUM($BT143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM143=FALSE,0,ROUND(SUM($BU143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM143=FALSE,0,ROUND(SUM($BV143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM143=FALSE,0,ROUND(SUM($BW143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM143=FALSE,0,ROUND(SUM($BX143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H143/$AD143*$X143),5),0)","v":0},{"$f":"ROUND(SUM($FA143*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ143=FALSE,$FB143,ROUND(MAX(0,SUM(SUM($ET143:$EY143)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE143=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I143","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF143*Account!$AA$2),SUM($FF143*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA143>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E143<>\"D-CARE\",Tenant!$F143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH143=FALSE,0,ROUND(SUM($AF143*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA143>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A143,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY143=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ143=FALSE,0,ROUND(SUM($CF143*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA143>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA143>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA143>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL143=FALSE,0,SUM($CF143*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA143>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN143=FALSE,0,SUM($CF143*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA143>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP143=TRUE,$AA143>0),SUM($CF143*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA143>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR143=FALSE,0,ROUND(SUM($BZ143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR143=FALSE,0,ROUND(SUM($CA143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR143=FALSE,0,ROUND(SUM($CB143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR143=FALSE,0,ROUND(SUM($CC143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR143=FALSE,0,ROUND(SUM($CD143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR143=FALSE,0,ROUND(SUM($CE143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ143*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA143*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB143*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC143*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD143*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE143*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H143/$AD143*$AA143),5),0)","v":0},{"$f":"ROUND(SUM($GF143*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE143=FALSE,$GG143,ROUND(MAX(0,SUM(SUM($FY143:$GD143)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ143=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I143","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK143*Account!$AA$2),SUM($GK143*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D143<=FctrChngDts!$B$14,$E143>FctrChngDts!$B$14),AND($D143<=FctrChngDts!$C$14,$E143>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM143=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP143:$GS143))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO143,$DD143,$GP143:$GS143))","v":0},0,0,{"$f":"IF(AND($X143>0,Tenant!$E143=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX143=FALSE,0,ROUND(SUM($AE143*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA143>0,Tenant!$E143=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ143=FALSE,0,ROUND(SUM($AF143*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO143,$GT143,$GW143,$HB143,$CQ143,$DF143,$DV143,$DX143,$DZ143,$EB143),IF(Account!$Q$2=TRUE,SUM($GO143,$GU143,$GW143,$HB143,$CQ143,$DF143,$DV143,$DX143,$DZ143,$EB143),SUM($GO143,$GT143,$GU143,$GV143,$GW143,$HB143,$CQ143,$DF143,$DV143,$DX143,$DZ143,$EB143)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D143,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A143,Tenant!$A:$J,8,FALSE)=TRUE,$HD143<0),0,SUM(SUM(SUM($HD143/$AD143*$HE143)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A143,Tenant!$A:$J,8,FALSE)=TRUE,$HD143<0),0,SUM(SUM(SUM($HD143/$AD143*$HF143)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU143,$DJ143,$DR143,$DT143,$DV143,$DX143,$DZ143,$EB143,$ED143,$EF143,$EH143,$EJ143,$FI143,$FK143,$FM143,$FO143,$GN143,$GV143,$GY143,$HA143)/$AD143*$X143*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU143,$DJ143,$DR143,$DT143,$DV143,$DX143,$DZ143,$EB143,$ED143,$EF143,$EH143,$EJ143,$FI143,$FK143,$FM143,$FO143,$GN143,$GV143,$GY143,$HA143)/$AD143*$AA143*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E143),$AD143,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D143,FctrChngDts!$C$17<=$E143),_xlfn.DAYS($D143,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E143),$AD143,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D143,FctrChngDts!$C$19<=$E143),_xlfn.DAYS($D143,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN143*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN143*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO143*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO143*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D143,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A143,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU143*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A143,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV143*Account!$AA$2)),5)","v":0}]
[143,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G144),0,IF($F144<=$G144,SUM($G144-$F144),IF($F144>$G144,SUM((Account!$L$2-$F144)+$G144+1))))","v":0},{"$f":"IF(AND($D144>=FctrChngDts!$C$2,$D144<=FctrChngDts!$D$2),$D144,\"\")","v":""},{"$f":"IF($I144=\"\",\"\",IF($E144<=FctrChngDts!$D$2,$E144,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D144<FctrChngDts!$E$2,$E144<FctrChngDts!$E$2),AND($D144>=FctrChngDts!$F$2,$E144>=FctrChngDts!$F$2)),\"\",IF(AND($D144>=FctrChngDts!$E$2,$D144<=FctrChngDts!$F$2),$D144,FctrChngDts!$E$2))","v":""},{"$f":"IF($K144=\"\",\"\",IF(AND($J144=$K144,$E144>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K144=$J144,$E144,IF(AND($E144>=FctrChngDts!$E$2,$E144<=FctrChngDts!$F$2),$E144,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D144<DATE(YEAR(Account!$J$2),6,1),$D144>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I144<FctrChngDts!$A$2,$J144<FctrChngDts!$A$2),AND($I144>=FctrChngDts!$B$2,$J144>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I144<FctrChngDts!$A$2,$J144>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I144>=FctrChngDts!$A$2,$J144<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I144<FctrChngDts!$B$2,$J144>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K144<FctrChngDts!$A$2,$L144<FctrChngDts!$A$2),AND($K144>=FctrChngDts!$B$2,$L144>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K144<FctrChngDts!$A$2,$L144>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K144>=FctrChngDts!$A$2,$L144<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K144<FctrChngDts!$B$2,$L144>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I144=\"\",$J144=0),0,IF(AND($N144=TRUE,$I144<>0),SUM($J144-$I144+1),IF($O144=TRUE,SUM(FctrChngDts!$A$2-$I144),IF($P144=TRUE,0,IF($Q144=TRUE,SUM($J144-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I144=\"\",$J144=0),0,IF($N144=TRUE,0,IF($O144=TRUE,SUM($J144-FctrChngDts!$A$2+1),IF(AND($P144=TRUE,$I144<>0),SUM($J144-$I144+1),IF($Q144=TRUE,SUM(FctrChngDts!$B$2-$I144),0)))))","v":0},0,{"$f":"IF(OR($K144=\"\",$L144=0),0,IF(AND($R144=TRUE,$K144<>0),SUM($L144-$K144+1),IF($S144=TRUE,SUM(FctrChngDts!$A$2-$K144),IF($T144=TRUE,0,IF($U144=TRUE,SUM($L144-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K144=\"\",$L144=0),0,IF($R144=TRUE,0,IF($S144=TRUE,SUM($L144-FctrChngDts!$A$2+1),IF(AND($T144=TRUE,$K144<>0),SUM($L144-$K144+1),IF($U144=TRUE,SUM(FctrChngDts!$B$2-$K144),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A144,Tenant!$A144:$J643,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR144=FALSE,VLOOKUP($AQ144,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ144,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR144=FALSE,VLOOKUP($AQ144,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ144,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR144=FALSE,VLOOKUP($AQ144,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ144,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR144=FALSE,VLOOKUP($AQ144,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ144,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A144,Tenant!$A144:$J643,6,FALSE)","v":0},{"$f":"VLOOKUP($A144,Tenant!$A144:$J643,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG144=FALSE,0,IF($DU144=TRUE,SUM($BS144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS144*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DU144=TRUE,SUM($BT144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT144*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DU144=TRUE,SUM($BU144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU144*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DU144=TRUE,SUM($BV144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DU144=TRUE,SUM($BW144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW144*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG144=FALSE,0,IF($DU144=TRUE,SUM($BX144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX144*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN144=FALSE,0,IF($H144=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP144=FALSE,0,ROUND(SUM($BY144*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR144=FALSE,0,ROUND(SUM($X144*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY144=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X144),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X144)),5)","v":0},{"$f":"SUM(ROUND($CH144:$CM144,2),$CO144,$CQ144,$CS144)","v":0},false,{"$f":"ROUND(IF($CV144=FALSE,0,IF($DY144=TRUE,SUM($BZ144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ144*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV144=FALSE,0,IF($DY144=TRUE,SUM($CA144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA144*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV144=FALSE,0,IF($DY144=TRUE,SUM($CB144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB144*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV144=FALSE,0,IF($DY144=TRUE,SUM($CC144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC144*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV144=FALSE,0,IF($DY144=TRUE,SUM($CD144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD144*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV144=FALSE,0,IF($DY144=TRUE,SUM($CE144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE144*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC144=FALSE,0,IF($H144=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF144*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE144=FALSE,0,ROUND(SUM($CF144*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG144=FALSE,0,ROUND(SUM($AA144*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY144=TRUE,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA144),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA144)),5)","v":0},{"$f":"SUM(ROUND($CW144:$DB144,2),$DD144,$DF144,$DH144)","v":0},0,{"$f":"SUM(SUM($CU144*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ144*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU144*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ144*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL144,IF(VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM144,$DK144))","v":0},0,false,0,false,0,{"$f":"IF(AND($X144>0,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU144=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH144:$CM144,$CS144,$ED144,$EL144,$ET144:$EY144)-SUM($BY144*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH144:$CM144,$CS144,$ED144,$EL144,$EN144:$ES144)-SUM($BY144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X144>0,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW144=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH144:$CM144,$CO144,$CQ144,$CS144,$ED144,$EF144,$EH144,$EJ144,$ET144:$EY144)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH144:$CM144,$CO144,$CQ144,$CS144,$ED144,$EF144,$EH144,$EJ144,ET144:$EX144)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA144>0,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY144=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW144:$DB144,$DH144,$ED144,$FQ144,$FY144:$GD144)-SUM($CF144*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW144:$DB144,$DH144,$ED144,$FQ144,$FS144:$FX144)-SUM($CF144*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA144>0,VLOOKUP($A144,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA144=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW144:$DB144,$DD144,$DF144,$DH144,$FI144,$FK144,$FM144,$FO144,$FY144:$GD144)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW144:$DB144,$DD144,$DF144,$DH144,$FI144,$FK144,$FM144,$FO144,$FY144:$GD144)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X144>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E144<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC144=FALSE,0,ROUND(SUM($AE144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X144>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A144,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE144=FALSE,0,ROUND(SUM($BY144*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X144>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X144>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X144>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG144=FALSE,0,SUM($BY144*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X144>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI144=FALSE,0,SUM($BY144*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X144>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK144=TRUE,$X144>0),SUM($BY144*Account!$T$2),0)","v":0},{"$f":"IF(AND($X144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM144=FALSE,0,ROUND(SUM($BS144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM144=FALSE,0,ROUND(SUM($BT144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM144=FALSE,0,ROUND(SUM($BU144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM144=FALSE,0,ROUND(SUM($BV144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM144=FALSE,0,ROUND(SUM($BW144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM144=FALSE,0,ROUND(SUM($BX144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H144/$AD144*$X144),5),0)","v":0},{"$f":"ROUND(SUM($FA144*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ144=FALSE,$FB144,ROUND(MAX(0,SUM(SUM($ET144:$EY144)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE144=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I144","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF144*Account!$AA$2),SUM($FF144*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA144>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E144<>\"D-CARE\",Tenant!$F144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH144=FALSE,0,ROUND(SUM($AF144*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA144>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A144,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY144=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ144=FALSE,0,ROUND(SUM($CF144*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA144>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA144>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA144>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL144=FALSE,0,SUM($CF144*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA144>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN144=FALSE,0,SUM($CF144*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA144>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP144=TRUE,$AA144>0),SUM($CF144*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA144>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR144=FALSE,0,ROUND(SUM($BZ144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR144=FALSE,0,ROUND(SUM($CA144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR144=FALSE,0,ROUND(SUM($CB144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR144=FALSE,0,ROUND(SUM($CC144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR144=FALSE,0,ROUND(SUM($CD144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR144=FALSE,0,ROUND(SUM($CE144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ144*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA144*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB144*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC144*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD144*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE144*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H144/$AD144*$AA144),5),0)","v":0},{"$f":"ROUND(SUM($GF144*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE144=FALSE,$GG144,ROUND(MAX(0,SUM(SUM($FY144:$GD144)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ144=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I144","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK144*Account!$AA$2),SUM($GK144*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D144<=FctrChngDts!$B$14,$E144>FctrChngDts!$B$14),AND($D144<=FctrChngDts!$C$14,$E144>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM144=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP144:$GS144))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO144,$DD144,$GP144:$GS144))","v":0},0,0,{"$f":"IF(AND($X144>0,Tenant!$E144=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX144=FALSE,0,ROUND(SUM($AE144*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA144>0,Tenant!$E144=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ144=FALSE,0,ROUND(SUM($AF144*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO144,$GT144,$GW144,$HB144,$CQ144,$DF144,$DV144,$DX144,$DZ144,$EB144),IF(Account!$Q$2=TRUE,SUM($GO144,$GU144,$GW144,$HB144,$CQ144,$DF144,$DV144,$DX144,$DZ144,$EB144),SUM($GO144,$GT144,$GU144,$GV144,$GW144,$HB144,$CQ144,$DF144,$DV144,$DX144,$DZ144,$EB144)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D144,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A144,Tenant!$A:$J,8,FALSE)=TRUE,$HD144<0),0,SUM(SUM(SUM($HD144/$AD144*$HE144)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A144,Tenant!$A:$J,8,FALSE)=TRUE,$HD144<0),0,SUM(SUM(SUM($HD144/$AD144*$HF144)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU144,$DJ144,$DR144,$DT144,$DV144,$DX144,$DZ144,$EB144,$ED144,$EF144,$EH144,$EJ144,$FI144,$FK144,$FM144,$FO144,$GN144,$GV144,$GY144,$HA144)/$AD144*$X144*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU144,$DJ144,$DR144,$DT144,$DV144,$DX144,$DZ144,$EB144,$ED144,$EF144,$EH144,$EJ144,$FI144,$FK144,$FM144,$FO144,$GN144,$GV144,$GY144,$HA144)/$AD144*$AA144*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E144),$AD144,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D144,FctrChngDts!$C$17<=$E144),_xlfn.DAYS($D144,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E144),$AD144,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D144,FctrChngDts!$C$19<=$E144),_xlfn.DAYS($D144,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN144*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN144*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO144*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO144*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D144,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A144,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU144*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A144,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV144*Account!$AA$2)),5)","v":0}]
[144,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G145),0,IF($F145<=$G145,SUM($G145-$F145),IF($F145>$G145,SUM((Account!$L$2-$F145)+$G145+1))))","v":0},{"$f":"IF(AND($D145>=FctrChngDts!$C$2,$D145<=FctrChngDts!$D$2),$D145,\"\")","v":""},{"$f":"IF($I145=\"\",\"\",IF($E145<=FctrChngDts!$D$2,$E145,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D145<FctrChngDts!$E$2,$E145<FctrChngDts!$E$2),AND($D145>=FctrChngDts!$F$2,$E145>=FctrChngDts!$F$2)),\"\",IF(AND($D145>=FctrChngDts!$E$2,$D145<=FctrChngDts!$F$2),$D145,FctrChngDts!$E$2))","v":""},{"$f":"IF($K145=\"\",\"\",IF(AND($J145=$K145,$E145>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K145=$J145,$E145,IF(AND($E145>=FctrChngDts!$E$2,$E145<=FctrChngDts!$F$2),$E145,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D145<DATE(YEAR(Account!$J$2),6,1),$D145>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I145<FctrChngDts!$A$2,$J145<FctrChngDts!$A$2),AND($I145>=FctrChngDts!$B$2,$J145>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I145<FctrChngDts!$A$2,$J145>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I145>=FctrChngDts!$A$2,$J145<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I145<FctrChngDts!$B$2,$J145>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K145<FctrChngDts!$A$2,$L145<FctrChngDts!$A$2),AND($K145>=FctrChngDts!$B$2,$L145>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K145<FctrChngDts!$A$2,$L145>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K145>=FctrChngDts!$A$2,$L145<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K145<FctrChngDts!$B$2,$L145>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I145=\"\",$J145=0),0,IF(AND($N145=TRUE,$I145<>0),SUM($J145-$I145+1),IF($O145=TRUE,SUM(FctrChngDts!$A$2-$I145),IF($P145=TRUE,0,IF($Q145=TRUE,SUM($J145-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I145=\"\",$J145=0),0,IF($N145=TRUE,0,IF($O145=TRUE,SUM($J145-FctrChngDts!$A$2+1),IF(AND($P145=TRUE,$I145<>0),SUM($J145-$I145+1),IF($Q145=TRUE,SUM(FctrChngDts!$B$2-$I145),0)))))","v":0},0,{"$f":"IF(OR($K145=\"\",$L145=0),0,IF(AND($R145=TRUE,$K145<>0),SUM($L145-$K145+1),IF($S145=TRUE,SUM(FctrChngDts!$A$2-$K145),IF($T145=TRUE,0,IF($U145=TRUE,SUM($L145-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K145=\"\",$L145=0),0,IF($R145=TRUE,0,IF($S145=TRUE,SUM($L145-FctrChngDts!$A$2+1),IF(AND($T145=TRUE,$K145<>0),SUM($L145-$K145+1),IF($U145=TRUE,SUM(FctrChngDts!$B$2-$K145),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A145,Tenant!$A145:$J644,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR145=FALSE,VLOOKUP($AQ145,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ145,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR145=FALSE,VLOOKUP($AQ145,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ145,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR145=FALSE,VLOOKUP($AQ145,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ145,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR145=FALSE,VLOOKUP($AQ145,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ145,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A145,Tenant!$A145:$J644,6,FALSE)","v":0},{"$f":"VLOOKUP($A145,Tenant!$A145:$J644,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG145=FALSE,0,IF($DU145=TRUE,SUM($BS145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS145*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DU145=TRUE,SUM($BT145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT145*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DU145=TRUE,SUM($BU145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU145*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DU145=TRUE,SUM($BV145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DU145=TRUE,SUM($BW145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW145*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG145=FALSE,0,IF($DU145=TRUE,SUM($BX145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX145*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN145=FALSE,0,IF($H145=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP145=FALSE,0,ROUND(SUM($BY145*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR145=FALSE,0,ROUND(SUM($X145*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY145=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X145),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X145)),5)","v":0},{"$f":"SUM(ROUND($CH145:$CM145,2),$CO145,$CQ145,$CS145)","v":0},false,{"$f":"ROUND(IF($CV145=FALSE,0,IF($DY145=TRUE,SUM($BZ145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ145*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV145=FALSE,0,IF($DY145=TRUE,SUM($CA145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA145*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV145=FALSE,0,IF($DY145=TRUE,SUM($CB145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB145*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV145=FALSE,0,IF($DY145=TRUE,SUM($CC145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV145=FALSE,0,IF($DY145=TRUE,SUM($CD145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD145*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV145=FALSE,0,IF($DY145=TRUE,SUM($CE145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE145*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC145=FALSE,0,IF($H145=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE145=FALSE,0,ROUND(SUM($CF145*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG145=FALSE,0,ROUND(SUM($AA145*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY145=TRUE,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA145),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA145)),5)","v":0},{"$f":"SUM(ROUND($CW145:$DB145,2),$DD145,$DF145,$DH145)","v":0},0,{"$f":"SUM(SUM($CU145*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ145*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU145*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ145*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL145,IF(VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM145,$DK145))","v":0},0,false,0,false,0,{"$f":"IF(AND($X145>0,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU145=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH145:$CM145,$CS145,$ED145,$EL145,$ET145:$EY145)-SUM($BY145*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH145:$CM145,$CS145,$ED145,$EL145,$EN145:$ES145)-SUM($BY145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X145>0,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW145=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH145:$CM145,$CO145,$CQ145,$CS145,$ED145,$EF145,$EH145,$EJ145,$ET145:$EY145)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH145:$CM145,$CO145,$CQ145,$CS145,$ED145,$EF145,$EH145,$EJ145,ET145:$EX145)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA145>0,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY145=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW145:$DB145,$DH145,$ED145,$FQ145,$FY145:$GD145)-SUM($CF145*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW145:$DB145,$DH145,$ED145,$FQ145,$FS145:$FX145)-SUM($CF145*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA145>0,VLOOKUP($A145,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA145=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW145:$DB145,$DD145,$DF145,$DH145,$FI145,$FK145,$FM145,$FO145,$FY145:$GD145)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW145:$DB145,$DD145,$DF145,$DH145,$FI145,$FK145,$FM145,$FO145,$FY145:$GD145)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E145<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC145=FALSE,0,ROUND(SUM($AE145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X145>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE145=FALSE,0,ROUND(SUM($BY145*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG145=FALSE,0,SUM($BY145*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X145>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI145=FALSE,0,SUM($BY145*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X145>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK145=TRUE,$X145>0),SUM($BY145*Account!$T$2),0)","v":0},{"$f":"IF(AND($X145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM145=FALSE,0,ROUND(SUM($BS145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM145=FALSE,0,ROUND(SUM($BT145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM145=FALSE,0,ROUND(SUM($BU145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM145=FALSE,0,ROUND(SUM($BV145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM145=FALSE,0,ROUND(SUM($BW145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM145=FALSE,0,ROUND(SUM($BX145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H145/$AD145*$X145),5),0)","v":0},{"$f":"ROUND(SUM($FA145*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ145=FALSE,$FB145,ROUND(MAX(0,SUM(SUM($ET145:$EY145)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE145=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I145","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF145*Account!$AA$2),SUM($FF145*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E145<>\"D-CARE\",Tenant!$F145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH145=FALSE,0,ROUND(SUM($AF145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA145>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A145,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY145=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ145=FALSE,0,ROUND(SUM($CF145*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA145>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA145>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL145=FALSE,0,SUM($CF145*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA145>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN145=FALSE,0,SUM($CF145*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA145>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP145=TRUE,$AA145>0),SUM($CF145*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA145>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR145=FALSE,0,ROUND(SUM($BZ145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR145=FALSE,0,ROUND(SUM($CA145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR145=FALSE,0,ROUND(SUM($CB145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR145=FALSE,0,ROUND(SUM($CC145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR145=FALSE,0,ROUND(SUM($CD145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR145=FALSE,0,ROUND(SUM($CE145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ145*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA145*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB145*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC145*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD145*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE145*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H145/$AD145*$AA145),5),0)","v":0},{"$f":"ROUND(SUM($GF145*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE145=FALSE,$GG145,ROUND(MAX(0,SUM(SUM($FY145:$GD145)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ145=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I145","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK145*Account!$AA$2),SUM($GK145*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D145<=FctrChngDts!$B$14,$E145>FctrChngDts!$B$14),AND($D145<=FctrChngDts!$C$14,$E145>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM145=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP145:$GS145))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO145,$DD145,$GP145:$GS145))","v":0},0,0,{"$f":"IF(AND($X145>0,Tenant!$E145=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX145=FALSE,0,ROUND(SUM($AE145*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA145>0,Tenant!$E145=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ145=FALSE,0,ROUND(SUM($AF145*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO145,$GT145,$GW145,$HB145,$CQ145,$DF145,$DV145,$DX145,$DZ145,$EB145),IF(Account!$Q$2=TRUE,SUM($GO145,$GU145,$GW145,$HB145,$CQ145,$DF145,$DV145,$DX145,$DZ145,$EB145),SUM($GO145,$GT145,$GU145,$GV145,$GW145,$HB145,$CQ145,$DF145,$DV145,$DX145,$DZ145,$EB145)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D145,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,8,FALSE)=TRUE,$HD145<0),0,SUM(SUM(SUM($HD145/$AD145*$HE145)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,8,FALSE)=TRUE,$HD145<0),0,SUM(SUM(SUM($HD145/$AD145*$HF145)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU145,$DJ145,$DR145,$DT145,$DV145,$DX145,$DZ145,$EB145,$ED145,$EF145,$EH145,$EJ145,$FI145,$FK145,$FM145,$FO145,$GN145,$GV145,$GY145,$HA145)/$AD145*$X145*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU145,$DJ145,$DR145,$DT145,$DV145,$DX145,$DZ145,$EB145,$ED145,$EF145,$EH145,$EJ145,$FI145,$FK145,$FM145,$FO145,$GN145,$GV145,$GY145,$HA145)/$AD145*$AA145*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E145),$AD145,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D145,FctrChngDts!$C$17<=$E145),_xlfn.DAYS($D145,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E145),$AD145,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D145,FctrChngDts!$C$19<=$E145),_xlfn.DAYS($D145,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN145*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN145*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO145*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO145*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D145,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU145*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A145,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV145*Account!$AA$2)),5)","v":0}]
[145,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G146),0,IF($F146<=$G146,SUM($G146-$F146),IF($F146>$G146,SUM((Account!$L$2-$F146)+$G146+1))))","v":0},{"$f":"IF(AND($D146>=FctrChngDts!$C$2,$D146<=FctrChngDts!$D$2),$D146,\"\")","v":""},{"$f":"IF($I146=\"\",\"\",IF($E146<=FctrChngDts!$D$2,$E146,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D146<FctrChngDts!$E$2,$E146<FctrChngDts!$E$2),AND($D146>=FctrChngDts!$F$2,$E146>=FctrChngDts!$F$2)),\"\",IF(AND($D146>=FctrChngDts!$E$2,$D146<=FctrChngDts!$F$2),$D146,FctrChngDts!$E$2))","v":""},{"$f":"IF($K146=\"\",\"\",IF(AND($J146=$K146,$E146>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K146=$J146,$E146,IF(AND($E146>=FctrChngDts!$E$2,$E146<=FctrChngDts!$F$2),$E146,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D146<DATE(YEAR(Account!$J$2),6,1),$D146>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I146<FctrChngDts!$A$2,$J146<FctrChngDts!$A$2),AND($I146>=FctrChngDts!$B$2,$J146>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I146<FctrChngDts!$A$2,$J146>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I146>=FctrChngDts!$A$2,$J146<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I146<FctrChngDts!$B$2,$J146>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K146<FctrChngDts!$A$2,$L146<FctrChngDts!$A$2),AND($K146>=FctrChngDts!$B$2,$L146>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K146<FctrChngDts!$A$2,$L146>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K146>=FctrChngDts!$A$2,$L146<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K146<FctrChngDts!$B$2,$L146>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I146=\"\",$J146=0),0,IF(AND($N146=TRUE,$I146<>0),SUM($J146-$I146+1),IF($O146=TRUE,SUM(FctrChngDts!$A$2-$I146),IF($P146=TRUE,0,IF($Q146=TRUE,SUM($J146-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I146=\"\",$J146=0),0,IF($N146=TRUE,0,IF($O146=TRUE,SUM($J146-FctrChngDts!$A$2+1),IF(AND($P146=TRUE,$I146<>0),SUM($J146-$I146+1),IF($Q146=TRUE,SUM(FctrChngDts!$B$2-$I146),0)))))","v":0},0,{"$f":"IF(OR($K146=\"\",$L146=0),0,IF(AND($R146=TRUE,$K146<>0),SUM($L146-$K146+1),IF($S146=TRUE,SUM(FctrChngDts!$A$2-$K146),IF($T146=TRUE,0,IF($U146=TRUE,SUM($L146-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K146=\"\",$L146=0),0,IF($R146=TRUE,0,IF($S146=TRUE,SUM($L146-FctrChngDts!$A$2+1),IF(AND($T146=TRUE,$K146<>0),SUM($L146-$K146+1),IF($U146=TRUE,SUM(FctrChngDts!$B$2-$K146),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A146,Tenant!$A146:$J645,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR146=FALSE,VLOOKUP($AQ146,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ146,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR146=FALSE,VLOOKUP($AQ146,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ146,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR146=FALSE,VLOOKUP($AQ146,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ146,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR146=FALSE,VLOOKUP($AQ146,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ146,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A146,Tenant!$A146:$J645,6,FALSE)","v":0},{"$f":"VLOOKUP($A146,Tenant!$A146:$J645,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG146=FALSE,0,IF($DU146=TRUE,SUM($BS146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS146*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DU146=TRUE,SUM($BT146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT146*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DU146=TRUE,SUM($BU146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU146*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DU146=TRUE,SUM($BV146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DU146=TRUE,SUM($BW146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW146*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG146=FALSE,0,IF($DU146=TRUE,SUM($BX146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX146*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN146=FALSE,0,IF($H146=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP146=FALSE,0,ROUND(SUM($BY146*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR146=FALSE,0,ROUND(SUM($X146*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY146=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X146),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X146)),5)","v":0},{"$f":"SUM(ROUND($CH146:$CM146,2),$CO146,$CQ146,$CS146)","v":0},false,{"$f":"ROUND(IF($CV146=FALSE,0,IF($DY146=TRUE,SUM($BZ146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ146*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV146=FALSE,0,IF($DY146=TRUE,SUM($CA146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA146*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV146=FALSE,0,IF($DY146=TRUE,SUM($CB146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB146*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV146=FALSE,0,IF($DY146=TRUE,SUM($CC146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV146=FALSE,0,IF($DY146=TRUE,SUM($CD146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD146*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV146=FALSE,0,IF($DY146=TRUE,SUM($CE146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE146*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC146=FALSE,0,IF($H146=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE146=FALSE,0,ROUND(SUM($CF146*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG146=FALSE,0,ROUND(SUM($AA146*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY146=TRUE,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA146),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA146)),5)","v":0},{"$f":"SUM(ROUND($CW146:$DB146,2),$DD146,$DF146,$DH146)","v":0},0,{"$f":"SUM(SUM($CU146*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ146*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU146*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ146*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL146,IF(VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM146,$DK146))","v":0},0,false,0,false,0,{"$f":"IF(AND($X146>0,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU146=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH146:$CM146,$CS146,$ED146,$EL146,$ET146:$EY146)-SUM($BY146*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH146:$CM146,$CS146,$ED146,$EL146,$EN146:$ES146)-SUM($BY146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X146>0,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW146=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH146:$CM146,$CO146,$CQ146,$CS146,$ED146,$EF146,$EH146,$EJ146,$ET146:$EY146)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH146:$CM146,$CO146,$CQ146,$CS146,$ED146,$EF146,$EH146,$EJ146,ET146:$EX146)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA146>0,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY146=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW146:$DB146,$DH146,$ED146,$FQ146,$FY146:$GD146)-SUM($CF146*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW146:$DB146,$DH146,$ED146,$FQ146,$FS146:$FX146)-SUM($CF146*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA146>0,VLOOKUP($A146,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA146=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW146:$DB146,$DD146,$DF146,$DH146,$FI146,$FK146,$FM146,$FO146,$FY146:$GD146)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW146:$DB146,$DD146,$DF146,$DH146,$FI146,$FK146,$FM146,$FO146,$FY146:$GD146)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E146<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC146=FALSE,0,ROUND(SUM($AE146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X146>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE146=FALSE,0,ROUND(SUM($BY146*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG146=FALSE,0,SUM($BY146*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X146>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI146=FALSE,0,SUM($BY146*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X146>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK146=TRUE,$X146>0),SUM($BY146*Account!$T$2),0)","v":0},{"$f":"IF(AND($X146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM146=FALSE,0,ROUND(SUM($BS146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM146=FALSE,0,ROUND(SUM($BT146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM146=FALSE,0,ROUND(SUM($BU146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM146=FALSE,0,ROUND(SUM($BV146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM146=FALSE,0,ROUND(SUM($BW146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM146=FALSE,0,ROUND(SUM($BX146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H146/$AD146*$X146),5),0)","v":0},{"$f":"ROUND(SUM($FA146*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ146=FALSE,$FB146,ROUND(MAX(0,SUM(SUM($ET146:$EY146)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE146=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I146","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF146*Account!$AA$2),SUM($FF146*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E146<>\"D-CARE\",Tenant!$F146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH146=FALSE,0,ROUND(SUM($AF146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA146>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A146,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY146=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ146=FALSE,0,ROUND(SUM($CF146*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA146>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA146>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL146=FALSE,0,SUM($CF146*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA146>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN146=FALSE,0,SUM($CF146*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA146>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP146=TRUE,$AA146>0),SUM($CF146*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA146>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR146=FALSE,0,ROUND(SUM($BZ146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR146=FALSE,0,ROUND(SUM($CA146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR146=FALSE,0,ROUND(SUM($CB146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR146=FALSE,0,ROUND(SUM($CC146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR146=FALSE,0,ROUND(SUM($CD146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR146=FALSE,0,ROUND(SUM($CE146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ146*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA146*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB146*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC146*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD146*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE146*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H146/$AD146*$AA146),5),0)","v":0},{"$f":"ROUND(SUM($GF146*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE146=FALSE,$GG146,ROUND(MAX(0,SUM(SUM($FY146:$GD146)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ146=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I146","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK146*Account!$AA$2),SUM($GK146*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D146<=FctrChngDts!$B$14,$E146>FctrChngDts!$B$14),AND($D146<=FctrChngDts!$C$14,$E146>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM146=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP146:$GS146))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO146,$DD146,$GP146:$GS146))","v":0},0,0,{"$f":"IF(AND($X146>0,Tenant!$E146=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX146=FALSE,0,ROUND(SUM($AE146*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA146>0,Tenant!$E146=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ146=FALSE,0,ROUND(SUM($AF146*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO146,$GT146,$GW146,$HB146,$CQ146,$DF146,$DV146,$DX146,$DZ146,$EB146),IF(Account!$Q$2=TRUE,SUM($GO146,$GU146,$GW146,$HB146,$CQ146,$DF146,$DV146,$DX146,$DZ146,$EB146),SUM($GO146,$GT146,$GU146,$GV146,$GW146,$HB146,$CQ146,$DF146,$DV146,$DX146,$DZ146,$EB146)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D146,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,8,FALSE)=TRUE,$HD146<0),0,SUM(SUM(SUM($HD146/$AD146*$HE146)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,8,FALSE)=TRUE,$HD146<0),0,SUM(SUM(SUM($HD146/$AD146*$HF146)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU146,$DJ146,$DR146,$DT146,$DV146,$DX146,$DZ146,$EB146,$ED146,$EF146,$EH146,$EJ146,$FI146,$FK146,$FM146,$FO146,$GN146,$GV146,$GY146,$HA146)/$AD146*$X146*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU146,$DJ146,$DR146,$DT146,$DV146,$DX146,$DZ146,$EB146,$ED146,$EF146,$EH146,$EJ146,$FI146,$FK146,$FM146,$FO146,$GN146,$GV146,$GY146,$HA146)/$AD146*$AA146*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E146),$AD146,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D146,FctrChngDts!$C$17<=$E146),_xlfn.DAYS($D146,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E146),$AD146,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D146,FctrChngDts!$C$19<=$E146),_xlfn.DAYS($D146,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN146*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN146*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO146*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO146*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D146,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU146*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A146,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV146*Account!$AA$2)),5)","v":0}]
[146,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G147),0,IF($F147<=$G147,SUM($G147-$F147),IF($F147>$G147,SUM((Account!$L$2-$F147)+$G147+1))))","v":0},{"$f":"IF(AND($D147>=FctrChngDts!$C$2,$D147<=FctrChngDts!$D$2),$D147,\"\")","v":""},{"$f":"IF($I147=\"\",\"\",IF($E147<=FctrChngDts!$D$2,$E147,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D147<FctrChngDts!$E$2,$E147<FctrChngDts!$E$2),AND($D147>=FctrChngDts!$F$2,$E147>=FctrChngDts!$F$2)),\"\",IF(AND($D147>=FctrChngDts!$E$2,$D147<=FctrChngDts!$F$2),$D147,FctrChngDts!$E$2))","v":""},{"$f":"IF($K147=\"\",\"\",IF(AND($J147=$K147,$E147>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K147=$J147,$E147,IF(AND($E147>=FctrChngDts!$E$2,$E147<=FctrChngDts!$F$2),$E147,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D147<DATE(YEAR(Account!$J$2),6,1),$D147>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I147<FctrChngDts!$A$2,$J147<FctrChngDts!$A$2),AND($I147>=FctrChngDts!$B$2,$J147>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I147<FctrChngDts!$A$2,$J147>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I147>=FctrChngDts!$A$2,$J147<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I147<FctrChngDts!$B$2,$J147>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K147<FctrChngDts!$A$2,$L147<FctrChngDts!$A$2),AND($K147>=FctrChngDts!$B$2,$L147>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K147<FctrChngDts!$A$2,$L147>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K147>=FctrChngDts!$A$2,$L147<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K147<FctrChngDts!$B$2,$L147>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I147=\"\",$J147=0),0,IF(AND($N147=TRUE,$I147<>0),SUM($J147-$I147+1),IF($O147=TRUE,SUM(FctrChngDts!$A$2-$I147),IF($P147=TRUE,0,IF($Q147=TRUE,SUM($J147-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I147=\"\",$J147=0),0,IF($N147=TRUE,0,IF($O147=TRUE,SUM($J147-FctrChngDts!$A$2+1),IF(AND($P147=TRUE,$I147<>0),SUM($J147-$I147+1),IF($Q147=TRUE,SUM(FctrChngDts!$B$2-$I147),0)))))","v":0},0,{"$f":"IF(OR($K147=\"\",$L147=0),0,IF(AND($R147=TRUE,$K147<>0),SUM($L147-$K147+1),IF($S147=TRUE,SUM(FctrChngDts!$A$2-$K147),IF($T147=TRUE,0,IF($U147=TRUE,SUM($L147-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K147=\"\",$L147=0),0,IF($R147=TRUE,0,IF($S147=TRUE,SUM($L147-FctrChngDts!$A$2+1),IF(AND($T147=TRUE,$K147<>0),SUM($L147-$K147+1),IF($U147=TRUE,SUM(FctrChngDts!$B$2-$K147),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A147,Tenant!$A147:$J646,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR147=FALSE,VLOOKUP($AQ147,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ147,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR147=FALSE,VLOOKUP($AQ147,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ147,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR147=FALSE,VLOOKUP($AQ147,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ147,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR147=FALSE,VLOOKUP($AQ147,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ147,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A147,Tenant!$A147:$J646,6,FALSE)","v":0},{"$f":"VLOOKUP($A147,Tenant!$A147:$J646,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG147=FALSE,0,IF($DU147=TRUE,SUM($BS147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS147*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DU147=TRUE,SUM($BT147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT147*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DU147=TRUE,SUM($BU147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU147*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DU147=TRUE,SUM($BV147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DU147=TRUE,SUM($BW147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW147*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG147=FALSE,0,IF($DU147=TRUE,SUM($BX147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX147*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN147=FALSE,0,IF($H147=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP147=FALSE,0,ROUND(SUM($BY147*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR147=FALSE,0,ROUND(SUM($X147*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY147=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X147),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X147)),5)","v":0},{"$f":"SUM(ROUND($CH147:$CM147,2),$CO147,$CQ147,$CS147)","v":0},false,{"$f":"ROUND(IF($CV147=FALSE,0,IF($DY147=TRUE,SUM($BZ147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ147*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV147=FALSE,0,IF($DY147=TRUE,SUM($CA147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA147*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV147=FALSE,0,IF($DY147=TRUE,SUM($CB147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB147*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV147=FALSE,0,IF($DY147=TRUE,SUM($CC147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC147*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV147=FALSE,0,IF($DY147=TRUE,SUM($CD147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD147*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV147=FALSE,0,IF($DY147=TRUE,SUM($CE147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE147*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC147=FALSE,0,IF($H147=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF147*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE147=FALSE,0,ROUND(SUM($CF147*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG147=FALSE,0,ROUND(SUM($AA147*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY147=TRUE,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA147),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA147)),5)","v":0},{"$f":"SUM(ROUND($CW147:$DB147,2),$DD147,$DF147,$DH147)","v":0},0,{"$f":"SUM(SUM($CU147*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ147*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU147*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ147*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL147,IF(VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM147,$DK147))","v":0},0,false,0,false,0,{"$f":"IF(AND($X147>0,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU147=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH147:$CM147,$CS147,$ED147,$EL147,$ET147:$EY147)-SUM($BY147*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH147:$CM147,$CS147,$ED147,$EL147,$EN147:$ES147)-SUM($BY147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X147>0,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW147=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH147:$CM147,$CO147,$CQ147,$CS147,$ED147,$EF147,$EH147,$EJ147,$ET147:$EY147)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH147:$CM147,$CO147,$CQ147,$CS147,$ED147,$EF147,$EH147,$EJ147,ET147:$EX147)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA147>0,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY147=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW147:$DB147,$DH147,$ED147,$FQ147,$FY147:$GD147)-SUM($CF147*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW147:$DB147,$DH147,$ED147,$FQ147,$FS147:$FX147)-SUM($CF147*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA147>0,VLOOKUP($A147,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA147=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW147:$DB147,$DD147,$DF147,$DH147,$FI147,$FK147,$FM147,$FO147,$FY147:$GD147)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW147:$DB147,$DD147,$DF147,$DH147,$FI147,$FK147,$FM147,$FO147,$FY147:$GD147)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X147>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E147<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC147=FALSE,0,ROUND(SUM($AE147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X147>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A147,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE147=FALSE,0,ROUND(SUM($BY147*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X147>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X147>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X147>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG147=FALSE,0,SUM($BY147*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X147>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI147=FALSE,0,SUM($BY147*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X147>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK147=TRUE,$X147>0),SUM($BY147*Account!$T$2),0)","v":0},{"$f":"IF(AND($X147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM147=FALSE,0,ROUND(SUM($BS147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM147=FALSE,0,ROUND(SUM($BT147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM147=FALSE,0,ROUND(SUM($BU147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM147=FALSE,0,ROUND(SUM($BV147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM147=FALSE,0,ROUND(SUM($BW147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM147=FALSE,0,ROUND(SUM($BX147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H147/$AD147*$X147),5),0)","v":0},{"$f":"ROUND(SUM($FA147*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ147=FALSE,$FB147,ROUND(MAX(0,SUM(SUM($ET147:$EY147)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE147=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I147","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF147*Account!$AA$2),SUM($FF147*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA147>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E147<>\"D-CARE\",Tenant!$F147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH147=FALSE,0,ROUND(SUM($AF147*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA147>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A147,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY147=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ147=FALSE,0,ROUND(SUM($CF147*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA147>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA147>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA147>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL147=FALSE,0,SUM($CF147*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA147>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN147=FALSE,0,SUM($CF147*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA147>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP147=TRUE,$AA147>0),SUM($CF147*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA147>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR147=FALSE,0,ROUND(SUM($BZ147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR147=FALSE,0,ROUND(SUM($CA147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR147=FALSE,0,ROUND(SUM($CB147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR147=FALSE,0,ROUND(SUM($CC147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR147=FALSE,0,ROUND(SUM($CD147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR147=FALSE,0,ROUND(SUM($CE147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ147*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA147*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB147*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC147*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD147*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE147*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H147/$AD147*$AA147),5),0)","v":0},{"$f":"ROUND(SUM($GF147*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE147=FALSE,$GG147,ROUND(MAX(0,SUM(SUM($FY147:$GD147)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ147=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I147","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK147*Account!$AA$2),SUM($GK147*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D147<=FctrChngDts!$B$14,$E147>FctrChngDts!$B$14),AND($D147<=FctrChngDts!$C$14,$E147>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM147=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP147:$GS147))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO147,$DD147,$GP147:$GS147))","v":0},0,0,{"$f":"IF(AND($X147>0,Tenant!$E147=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX147=FALSE,0,ROUND(SUM($AE147*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA147>0,Tenant!$E147=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ147=FALSE,0,ROUND(SUM($AF147*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO147,$GT147,$GW147,$HB147,$CQ147,$DF147,$DV147,$DX147,$DZ147,$EB147),IF(Account!$Q$2=TRUE,SUM($GO147,$GU147,$GW147,$HB147,$CQ147,$DF147,$DV147,$DX147,$DZ147,$EB147),SUM($GO147,$GT147,$GU147,$GV147,$GW147,$HB147,$CQ147,$DF147,$DV147,$DX147,$DZ147,$EB147)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D147,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A147,Tenant!$A:$J,8,FALSE)=TRUE,$HD147<0),0,SUM(SUM(SUM($HD147/$AD147*$HE147)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A147,Tenant!$A:$J,8,FALSE)=TRUE,$HD147<0),0,SUM(SUM(SUM($HD147/$AD147*$HF147)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU147,$DJ147,$DR147,$DT147,$DV147,$DX147,$DZ147,$EB147,$ED147,$EF147,$EH147,$EJ147,$FI147,$FK147,$FM147,$FO147,$GN147,$GV147,$GY147,$HA147)/$AD147*$X147*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU147,$DJ147,$DR147,$DT147,$DV147,$DX147,$DZ147,$EB147,$ED147,$EF147,$EH147,$EJ147,$FI147,$FK147,$FM147,$FO147,$GN147,$GV147,$GY147,$HA147)/$AD147*$AA147*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E147),$AD147,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D147,FctrChngDts!$C$17<=$E147),_xlfn.DAYS($D147,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E147),$AD147,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D147,FctrChngDts!$C$19<=$E147),_xlfn.DAYS($D147,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN147*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN147*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO147*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO147*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D147,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A147,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU147*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A147,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV147*Account!$AA$2)),5)","v":0}]
[147,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G148),0,IF($F148<=$G148,SUM($G148-$F148),IF($F148>$G148,SUM((Account!$L$2-$F148)+$G148+1))))","v":0},{"$f":"IF(AND($D148>=FctrChngDts!$C$2,$D148<=FctrChngDts!$D$2),$D148,\"\")","v":""},{"$f":"IF($I148=\"\",\"\",IF($E148<=FctrChngDts!$D$2,$E148,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D148<FctrChngDts!$E$2,$E148<FctrChngDts!$E$2),AND($D148>=FctrChngDts!$F$2,$E148>=FctrChngDts!$F$2)),\"\",IF(AND($D148>=FctrChngDts!$E$2,$D148<=FctrChngDts!$F$2),$D148,FctrChngDts!$E$2))","v":""},{"$f":"IF($K148=\"\",\"\",IF(AND($J148=$K148,$E148>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K148=$J148,$E148,IF(AND($E148>=FctrChngDts!$E$2,$E148<=FctrChngDts!$F$2),$E148,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D148<DATE(YEAR(Account!$J$2),6,1),$D148>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I148<FctrChngDts!$A$2,$J148<FctrChngDts!$A$2),AND($I148>=FctrChngDts!$B$2,$J148>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I148<FctrChngDts!$A$2,$J148>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I148>=FctrChngDts!$A$2,$J148<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I148<FctrChngDts!$B$2,$J148>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K148<FctrChngDts!$A$2,$L148<FctrChngDts!$A$2),AND($K148>=FctrChngDts!$B$2,$L148>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K148<FctrChngDts!$A$2,$L148>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K148>=FctrChngDts!$A$2,$L148<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K148<FctrChngDts!$B$2,$L148>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I148=\"\",$J148=0),0,IF(AND($N148=TRUE,$I148<>0),SUM($J148-$I148+1),IF($O148=TRUE,SUM(FctrChngDts!$A$2-$I148),IF($P148=TRUE,0,IF($Q148=TRUE,SUM($J148-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I148=\"\",$J148=0),0,IF($N148=TRUE,0,IF($O148=TRUE,SUM($J148-FctrChngDts!$A$2+1),IF(AND($P148=TRUE,$I148<>0),SUM($J148-$I148+1),IF($Q148=TRUE,SUM(FctrChngDts!$B$2-$I148),0)))))","v":0},0,{"$f":"IF(OR($K148=\"\",$L148=0),0,IF(AND($R148=TRUE,$K148<>0),SUM($L148-$K148+1),IF($S148=TRUE,SUM(FctrChngDts!$A$2-$K148),IF($T148=TRUE,0,IF($U148=TRUE,SUM($L148-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K148=\"\",$L148=0),0,IF($R148=TRUE,0,IF($S148=TRUE,SUM($L148-FctrChngDts!$A$2+1),IF(AND($T148=TRUE,$K148<>0),SUM($L148-$K148+1),IF($U148=TRUE,SUM(FctrChngDts!$B$2-$K148),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A148,Tenant!$A148:$J647,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR148=FALSE,VLOOKUP($AQ148,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ148,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR148=FALSE,VLOOKUP($AQ148,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ148,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR148=FALSE,VLOOKUP($AQ148,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ148,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR148=FALSE,VLOOKUP($AQ148,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ148,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A148,Tenant!$A148:$J647,6,FALSE)","v":0},{"$f":"VLOOKUP($A148,Tenant!$A148:$J647,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG148=FALSE,0,IF($DU148=TRUE,SUM($BS148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS148*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DU148=TRUE,SUM($BT148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT148*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DU148=TRUE,SUM($BU148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU148*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DU148=TRUE,SUM($BV148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DU148=TRUE,SUM($BW148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW148*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG148=FALSE,0,IF($DU148=TRUE,SUM($BX148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX148*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN148=FALSE,0,IF($H148=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP148=FALSE,0,ROUND(SUM($BY148*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR148=FALSE,0,ROUND(SUM($X148*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY148=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X148),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X148)),5)","v":0},{"$f":"SUM(ROUND($CH148:$CM148,2),$CO148,$CQ148,$CS148)","v":0},false,{"$f":"ROUND(IF($CV148=FALSE,0,IF($DY148=TRUE,SUM($BZ148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ148*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV148=FALSE,0,IF($DY148=TRUE,SUM($CA148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA148*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV148=FALSE,0,IF($DY148=TRUE,SUM($CB148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB148*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV148=FALSE,0,IF($DY148=TRUE,SUM($CC148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC148*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV148=FALSE,0,IF($DY148=TRUE,SUM($CD148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD148*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV148=FALSE,0,IF($DY148=TRUE,SUM($CE148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE148*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC148=FALSE,0,IF($H148=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF148*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE148=FALSE,0,ROUND(SUM($CF148*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG148=FALSE,0,ROUND(SUM($AA148*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY148=TRUE,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA148),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA148)),5)","v":0},{"$f":"SUM(ROUND($CW148:$DB148,2),$DD148,$DF148,$DH148)","v":0},0,{"$f":"SUM(SUM($CU148*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ148*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU148*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ148*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL148,IF(VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM148,$DK148))","v":0},0,false,0,false,0,{"$f":"IF(AND($X148>0,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU148=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH148:$CM148,$CS148,$ED148,$EL148,$ET148:$EY148)-SUM($BY148*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH148:$CM148,$CS148,$ED148,$EL148,$EN148:$ES148)-SUM($BY148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X148>0,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW148=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH148:$CM148,$CO148,$CQ148,$CS148,$ED148,$EF148,$EH148,$EJ148,$ET148:$EY148)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH148:$CM148,$CO148,$CQ148,$CS148,$ED148,$EF148,$EH148,$EJ148,ET148:$EX148)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA148>0,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY148=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW148:$DB148,$DH148,$ED148,$FQ148,$FY148:$GD148)-SUM($CF148*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW148:$DB148,$DH148,$ED148,$FQ148,$FS148:$FX148)-SUM($CF148*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA148>0,VLOOKUP($A148,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA148=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW148:$DB148,$DD148,$DF148,$DH148,$FI148,$FK148,$FM148,$FO148,$FY148:$GD148)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW148:$DB148,$DD148,$DF148,$DH148,$FI148,$FK148,$FM148,$FO148,$FY148:$GD148)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X148>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E148<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC148=FALSE,0,ROUND(SUM($AE148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X148>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A148,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE148=FALSE,0,ROUND(SUM($BY148*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X148>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X148>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X148>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG148=FALSE,0,SUM($BY148*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X148>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI148=FALSE,0,SUM($BY148*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X148>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK148=TRUE,$X148>0),SUM($BY148*Account!$T$2),0)","v":0},{"$f":"IF(AND($X148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM148=FALSE,0,ROUND(SUM($BS148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM148=FALSE,0,ROUND(SUM($BT148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM148=FALSE,0,ROUND(SUM($BU148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM148=FALSE,0,ROUND(SUM($BV148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM148=FALSE,0,ROUND(SUM($BW148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM148=FALSE,0,ROUND(SUM($BX148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H148/$AD148*$X148),5),0)","v":0},{"$f":"ROUND(SUM($FA148*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ148=FALSE,$FB148,ROUND(MAX(0,SUM(SUM($ET148:$EY148)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE148=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I148","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF148*Account!$AA$2),SUM($FF148*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA148>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E148<>\"D-CARE\",Tenant!$F148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH148=FALSE,0,ROUND(SUM($AF148*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA148>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A148,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY148=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ148=FALSE,0,ROUND(SUM($CF148*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA148>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA148>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA148>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL148=FALSE,0,SUM($CF148*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA148>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN148=FALSE,0,SUM($CF148*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA148>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP148=TRUE,$AA148>0),SUM($CF148*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA148>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR148=FALSE,0,ROUND(SUM($BZ148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR148=FALSE,0,ROUND(SUM($CA148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR148=FALSE,0,ROUND(SUM($CB148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR148=FALSE,0,ROUND(SUM($CC148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR148=FALSE,0,ROUND(SUM($CD148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR148=FALSE,0,ROUND(SUM($CE148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ148*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA148*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB148*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC148*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD148*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE148*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H148/$AD148*$AA148),5),0)","v":0},{"$f":"ROUND(SUM($GF148*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE148=FALSE,$GG148,ROUND(MAX(0,SUM(SUM($FY148:$GD148)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ148=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I148","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK148*Account!$AA$2),SUM($GK148*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D148<=FctrChngDts!$B$14,$E148>FctrChngDts!$B$14),AND($D148<=FctrChngDts!$C$14,$E148>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM148=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP148:$GS148))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO148,$DD148,$GP148:$GS148))","v":0},0,0,{"$f":"IF(AND($X148>0,Tenant!$E148=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX148=FALSE,0,ROUND(SUM($AE148*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA148>0,Tenant!$E148=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ148=FALSE,0,ROUND(SUM($AF148*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO148,$GT148,$GW148,$HB148,$CQ148,$DF148,$DV148,$DX148,$DZ148,$EB148),IF(Account!$Q$2=TRUE,SUM($GO148,$GU148,$GW148,$HB148,$CQ148,$DF148,$DV148,$DX148,$DZ148,$EB148),SUM($GO148,$GT148,$GU148,$GV148,$GW148,$HB148,$CQ148,$DF148,$DV148,$DX148,$DZ148,$EB148)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D148,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A148,Tenant!$A:$J,8,FALSE)=TRUE,$HD148<0),0,SUM(SUM(SUM($HD148/$AD148*$HE148)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A148,Tenant!$A:$J,8,FALSE)=TRUE,$HD148<0),0,SUM(SUM(SUM($HD148/$AD148*$HF148)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU148,$DJ148,$DR148,$DT148,$DV148,$DX148,$DZ148,$EB148,$ED148,$EF148,$EH148,$EJ148,$FI148,$FK148,$FM148,$FO148,$GN148,$GV148,$GY148,$HA148)/$AD148*$X148*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU148,$DJ148,$DR148,$DT148,$DV148,$DX148,$DZ148,$EB148,$ED148,$EF148,$EH148,$EJ148,$FI148,$FK148,$FM148,$FO148,$GN148,$GV148,$GY148,$HA148)/$AD148*$AA148*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E148),$AD148,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D148,FctrChngDts!$C$17<=$E148),_xlfn.DAYS($D148,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E148),$AD148,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D148,FctrChngDts!$C$19<=$E148),_xlfn.DAYS($D148,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN148*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN148*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO148*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO148*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D148,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A148,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU148*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A148,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV148*Account!$AA$2)),5)","v":0}]
[148,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G149),0,IF($F149<=$G149,SUM($G149-$F149),IF($F149>$G149,SUM((Account!$L$2-$F149)+$G149+1))))","v":0},{"$f":"IF(AND($D149>=FctrChngDts!$C$2,$D149<=FctrChngDts!$D$2),$D149,\"\")","v":""},{"$f":"IF($I149=\"\",\"\",IF($E149<=FctrChngDts!$D$2,$E149,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D149<FctrChngDts!$E$2,$E149<FctrChngDts!$E$2),AND($D149>=FctrChngDts!$F$2,$E149>=FctrChngDts!$F$2)),\"\",IF(AND($D149>=FctrChngDts!$E$2,$D149<=FctrChngDts!$F$2),$D149,FctrChngDts!$E$2))","v":""},{"$f":"IF($K149=\"\",\"\",IF(AND($J149=$K149,$E149>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K149=$J149,$E149,IF(AND($E149>=FctrChngDts!$E$2,$E149<=FctrChngDts!$F$2),$E149,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D149<DATE(YEAR(Account!$J$2),6,1),$D149>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I149<FctrChngDts!$A$2,$J149<FctrChngDts!$A$2),AND($I149>=FctrChngDts!$B$2,$J149>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I149<FctrChngDts!$A$2,$J149>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I149>=FctrChngDts!$A$2,$J149<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I149<FctrChngDts!$B$2,$J149>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K149<FctrChngDts!$A$2,$L149<FctrChngDts!$A$2),AND($K149>=FctrChngDts!$B$2,$L149>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K149<FctrChngDts!$A$2,$L149>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K149>=FctrChngDts!$A$2,$L149<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K149<FctrChngDts!$B$2,$L149>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I149=\"\",$J149=0),0,IF(AND($N149=TRUE,$I149<>0),SUM($J149-$I149+1),IF($O149=TRUE,SUM(FctrChngDts!$A$2-$I149),IF($P149=TRUE,0,IF($Q149=TRUE,SUM($J149-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I149=\"\",$J149=0),0,IF($N149=TRUE,0,IF($O149=TRUE,SUM($J149-FctrChngDts!$A$2+1),IF(AND($P149=TRUE,$I149<>0),SUM($J149-$I149+1),IF($Q149=TRUE,SUM(FctrChngDts!$B$2-$I149),0)))))","v":0},0,{"$f":"IF(OR($K149=\"\",$L149=0),0,IF(AND($R149=TRUE,$K149<>0),SUM($L149-$K149+1),IF($S149=TRUE,SUM(FctrChngDts!$A$2-$K149),IF($T149=TRUE,0,IF($U149=TRUE,SUM($L149-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K149=\"\",$L149=0),0,IF($R149=TRUE,0,IF($S149=TRUE,SUM($L149-FctrChngDts!$A$2+1),IF(AND($T149=TRUE,$K149<>0),SUM($L149-$K149+1),IF($U149=TRUE,SUM(FctrChngDts!$B$2-$K149),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A149,Tenant!$A149:$J648,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR149=FALSE,VLOOKUP($AQ149,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ149,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR149=FALSE,VLOOKUP($AQ149,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ149,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR149=FALSE,VLOOKUP($AQ149,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ149,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR149=FALSE,VLOOKUP($AQ149,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ149,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A149,Tenant!$A149:$J648,6,FALSE)","v":0},{"$f":"VLOOKUP($A149,Tenant!$A149:$J648,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG149=FALSE,0,IF($DU149=TRUE,SUM($BS149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS149*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DU149=TRUE,SUM($BT149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT149*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DU149=TRUE,SUM($BU149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU149*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DU149=TRUE,SUM($BV149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DU149=TRUE,SUM($BW149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW149*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG149=FALSE,0,IF($DU149=TRUE,SUM($BX149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX149*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN149=FALSE,0,IF($H149=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP149=FALSE,0,ROUND(SUM($BY149*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR149=FALSE,0,ROUND(SUM($X149*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY149=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X149),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X149)),5)","v":0},{"$f":"SUM(ROUND($CH149:$CM149,2),$CO149,$CQ149,$CS149)","v":0},false,{"$f":"ROUND(IF($CV149=FALSE,0,IF($DY149=TRUE,SUM($BZ149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ149*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV149=FALSE,0,IF($DY149=TRUE,SUM($CA149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA149*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV149=FALSE,0,IF($DY149=TRUE,SUM($CB149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB149*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV149=FALSE,0,IF($DY149=TRUE,SUM($CC149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC149*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV149=FALSE,0,IF($DY149=TRUE,SUM($CD149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD149*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV149=FALSE,0,IF($DY149=TRUE,SUM($CE149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE149*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC149=FALSE,0,IF($H149=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF149*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE149=FALSE,0,ROUND(SUM($CF149*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG149=FALSE,0,ROUND(SUM($AA149*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY149=TRUE,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA149),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA149)),5)","v":0},{"$f":"SUM(ROUND($CW149:$DB149,2),$DD149,$DF149,$DH149)","v":0},0,{"$f":"SUM(SUM($CU149*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ149*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU149*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ149*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL149,IF(VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM149,$DK149))","v":0},0,false,0,false,0,{"$f":"IF(AND($X149>0,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU149=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH149:$CM149,$CS149,$ED149,$EL149,$ET149:$EY149)-SUM($BY149*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH149:$CM149,$CS149,$ED149,$EL149,$EN149:$ES149)-SUM($BY149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X149>0,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW149=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH149:$CM149,$CO149,$CQ149,$CS149,$ED149,$EF149,$EH149,$EJ149,$ET149:$EY149)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH149:$CM149,$CO149,$CQ149,$CS149,$ED149,$EF149,$EH149,$EJ149,ET149:$EX149)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA149>0,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY149=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW149:$DB149,$DH149,$ED149,$FQ149,$FY149:$GD149)-SUM($CF149*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW149:$DB149,$DH149,$ED149,$FQ149,$FS149:$FX149)-SUM($CF149*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA149>0,VLOOKUP($A149,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA149=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW149:$DB149,$DD149,$DF149,$DH149,$FI149,$FK149,$FM149,$FO149,$FY149:$GD149)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW149:$DB149,$DD149,$DF149,$DH149,$FI149,$FK149,$FM149,$FO149,$FY149:$GD149)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X149>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E149<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC149=FALSE,0,ROUND(SUM($AE149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X149>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A149,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE149=FALSE,0,ROUND(SUM($BY149*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X149>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X149>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X149>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG149=FALSE,0,SUM($BY149*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X149>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI149=FALSE,0,SUM($BY149*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X149>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK149=TRUE,$X149>0),SUM($BY149*Account!$T$2),0)","v":0},{"$f":"IF(AND($X149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM149=FALSE,0,ROUND(SUM($BS149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM149=FALSE,0,ROUND(SUM($BT149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM149=FALSE,0,ROUND(SUM($BU149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM149=FALSE,0,ROUND(SUM($BV149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM149=FALSE,0,ROUND(SUM($BW149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM149=FALSE,0,ROUND(SUM($BX149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H149/$AD149*$X149),5),0)","v":0},{"$f":"ROUND(SUM($FA149*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ149=FALSE,$FB149,ROUND(MAX(0,SUM(SUM($ET149:$EY149)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE149=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I149","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF149*Account!$AA$2),SUM($FF149*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA149>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E149<>\"D-CARE\",Tenant!$F149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH149=FALSE,0,ROUND(SUM($AF149*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA149>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A149,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY149=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ149=FALSE,0,ROUND(SUM($CF149*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA149>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA149>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA149>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL149=FALSE,0,SUM($CF149*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA149>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN149=FALSE,0,SUM($CF149*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA149>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP149=TRUE,$AA149>0),SUM($CF149*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA149>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR149=FALSE,0,ROUND(SUM($BZ149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR149=FALSE,0,ROUND(SUM($CA149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR149=FALSE,0,ROUND(SUM($CB149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR149=FALSE,0,ROUND(SUM($CC149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR149=FALSE,0,ROUND(SUM($CD149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR149=FALSE,0,ROUND(SUM($CE149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ149*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA149*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB149*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC149*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD149*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE149*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H149/$AD149*$AA149),5),0)","v":0},{"$f":"ROUND(SUM($GF149*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE149=FALSE,$GG149,ROUND(MAX(0,SUM(SUM($FY149:$GD149)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ149=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I149","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK149*Account!$AA$2),SUM($GK149*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D149<=FctrChngDts!$B$14,$E149>FctrChngDts!$B$14),AND($D149<=FctrChngDts!$C$14,$E149>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM149=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP149:$GS149))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO149,$DD149,$GP149:$GS149))","v":0},0,0,{"$f":"IF(AND($X149>0,Tenant!$E149=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX149=FALSE,0,ROUND(SUM($AE149*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA149>0,Tenant!$E149=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ149=FALSE,0,ROUND(SUM($AF149*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO149,$GT149,$GW149,$HB149,$CQ149,$DF149,$DV149,$DX149,$DZ149,$EB149),IF(Account!$Q$2=TRUE,SUM($GO149,$GU149,$GW149,$HB149,$CQ149,$DF149,$DV149,$DX149,$DZ149,$EB149),SUM($GO149,$GT149,$GU149,$GV149,$GW149,$HB149,$CQ149,$DF149,$DV149,$DX149,$DZ149,$EB149)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D149,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A149,Tenant!$A:$J,8,FALSE)=TRUE,$HD149<0),0,SUM(SUM(SUM($HD149/$AD149*$HE149)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A149,Tenant!$A:$J,8,FALSE)=TRUE,$HD149<0),0,SUM(SUM(SUM($HD149/$AD149*$HF149)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU149,$DJ149,$DR149,$DT149,$DV149,$DX149,$DZ149,$EB149,$ED149,$EF149,$EH149,$EJ149,$FI149,$FK149,$FM149,$FO149,$GN149,$GV149,$GY149,$HA149)/$AD149*$X149*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU149,$DJ149,$DR149,$DT149,$DV149,$DX149,$DZ149,$EB149,$ED149,$EF149,$EH149,$EJ149,$FI149,$FK149,$FM149,$FO149,$GN149,$GV149,$GY149,$HA149)/$AD149*$AA149*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E149),$AD149,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D149,FctrChngDts!$C$17<=$E149),_xlfn.DAYS($D149,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E149),$AD149,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D149,FctrChngDts!$C$19<=$E149),_xlfn.DAYS($D149,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN149*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN149*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO149*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO149*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D149,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A149,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU149*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A149,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV149*Account!$AA$2)),5)","v":0}]
[149,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G150),0,IF($F150<=$G150,SUM($G150-$F150),IF($F150>$G150,SUM((Account!$L$2-$F150)+$G150+1))))","v":0},{"$f":"IF(AND($D150>=FctrChngDts!$C$2,$D150<=FctrChngDts!$D$2),$D150,\"\")","v":""},{"$f":"IF($I150=\"\",\"\",IF($E150<=FctrChngDts!$D$2,$E150,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D150<FctrChngDts!$E$2,$E150<FctrChngDts!$E$2),AND($D150>=FctrChngDts!$F$2,$E150>=FctrChngDts!$F$2)),\"\",IF(AND($D150>=FctrChngDts!$E$2,$D150<=FctrChngDts!$F$2),$D150,FctrChngDts!$E$2))","v":""},{"$f":"IF($K150=\"\",\"\",IF(AND($J150=$K150,$E150>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K150=$J150,$E150,IF(AND($E150>=FctrChngDts!$E$2,$E150<=FctrChngDts!$F$2),$E150,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D150<DATE(YEAR(Account!$J$2),6,1),$D150>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I150<FctrChngDts!$A$2,$J150<FctrChngDts!$A$2),AND($I150>=FctrChngDts!$B$2,$J150>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I150<FctrChngDts!$A$2,$J150>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I150>=FctrChngDts!$A$2,$J150<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I150<FctrChngDts!$B$2,$J150>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K150<FctrChngDts!$A$2,$L150<FctrChngDts!$A$2),AND($K150>=FctrChngDts!$B$2,$L150>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K150<FctrChngDts!$A$2,$L150>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K150>=FctrChngDts!$A$2,$L150<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K150<FctrChngDts!$B$2,$L150>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I150=\"\",$J150=0),0,IF(AND($N150=TRUE,$I150<>0),SUM($J150-$I150+1),IF($O150=TRUE,SUM(FctrChngDts!$A$2-$I150),IF($P150=TRUE,0,IF($Q150=TRUE,SUM($J150-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I150=\"\",$J150=0),0,IF($N150=TRUE,0,IF($O150=TRUE,SUM($J150-FctrChngDts!$A$2+1),IF(AND($P150=TRUE,$I150<>0),SUM($J150-$I150+1),IF($Q150=TRUE,SUM(FctrChngDts!$B$2-$I150),0)))))","v":0},0,{"$f":"IF(OR($K150=\"\",$L150=0),0,IF(AND($R150=TRUE,$K150<>0),SUM($L150-$K150+1),IF($S150=TRUE,SUM(FctrChngDts!$A$2-$K150),IF($T150=TRUE,0,IF($U150=TRUE,SUM($L150-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K150=\"\",$L150=0),0,IF($R150=TRUE,0,IF($S150=TRUE,SUM($L150-FctrChngDts!$A$2+1),IF(AND($T150=TRUE,$K150<>0),SUM($L150-$K150+1),IF($U150=TRUE,SUM(FctrChngDts!$B$2-$K150),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A150,Tenant!$A150:$J649,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR150=FALSE,VLOOKUP($AQ150,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ150,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR150=FALSE,VLOOKUP($AQ150,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ150,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR150=FALSE,VLOOKUP($AQ150,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ150,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR150=FALSE,VLOOKUP($AQ150,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ150,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A150,Tenant!$A150:$J649,6,FALSE)","v":0},{"$f":"VLOOKUP($A150,Tenant!$A150:$J649,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG150=FALSE,0,IF($DU150=TRUE,SUM($BS150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS150*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DU150=TRUE,SUM($BT150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT150*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DU150=TRUE,SUM($BU150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU150*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DU150=TRUE,SUM($BV150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DU150=TRUE,SUM($BW150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW150*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG150=FALSE,0,IF($DU150=TRUE,SUM($BX150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX150*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN150=FALSE,0,IF($H150=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP150=FALSE,0,ROUND(SUM($BY150*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR150=FALSE,0,ROUND(SUM($X150*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY150=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X150),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X150)),5)","v":0},{"$f":"SUM(ROUND($CH150:$CM150,2),$CO150,$CQ150,$CS150)","v":0},false,{"$f":"ROUND(IF($CV150=FALSE,0,IF($DY150=TRUE,SUM($BZ150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ150*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV150=FALSE,0,IF($DY150=TRUE,SUM($CA150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA150*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV150=FALSE,0,IF($DY150=TRUE,SUM($CB150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB150*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV150=FALSE,0,IF($DY150=TRUE,SUM($CC150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV150=FALSE,0,IF($DY150=TRUE,SUM($CD150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD150*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV150=FALSE,0,IF($DY150=TRUE,SUM($CE150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE150*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC150=FALSE,0,IF($H150=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE150=FALSE,0,ROUND(SUM($CF150*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG150=FALSE,0,ROUND(SUM($AA150*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY150=TRUE,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA150),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA150)),5)","v":0},{"$f":"SUM(ROUND($CW150:$DB150,2),$DD150,$DF150,$DH150)","v":0},0,{"$f":"SUM(SUM($CU150*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ150*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU150*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ150*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL150,IF(VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM150,$DK150))","v":0},0,false,0,false,0,{"$f":"IF(AND($X150>0,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU150=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH150:$CM150,$CS150,$ED150,$EL150,$ET150:$EY150)-SUM($BY150*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH150:$CM150,$CS150,$ED150,$EL150,$EN150:$ES150)-SUM($BY150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X150>0,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW150=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH150:$CM150,$CO150,$CQ150,$CS150,$ED150,$EF150,$EH150,$EJ150,$ET150:$EY150)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH150:$CM150,$CO150,$CQ150,$CS150,$ED150,$EF150,$EH150,$EJ150,ET150:$EX150)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA150>0,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY150=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW150:$DB150,$DH150,$ED150,$FQ150,$FY150:$GD150)-SUM($CF150*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW150:$DB150,$DH150,$ED150,$FQ150,$FS150:$FX150)-SUM($CF150*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA150>0,VLOOKUP($A150,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA150=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW150:$DB150,$DD150,$DF150,$DH150,$FI150,$FK150,$FM150,$FO150,$FY150:$GD150)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW150:$DB150,$DD150,$DF150,$DH150,$FI150,$FK150,$FM150,$FO150,$FY150:$GD150)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E150<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC150=FALSE,0,ROUND(SUM($AE150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X150>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE150=FALSE,0,ROUND(SUM($BY150*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG150=FALSE,0,SUM($BY150*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X150>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI150=FALSE,0,SUM($BY150*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X150>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK150=TRUE,$X150>0),SUM($BY150*Account!$T$2),0)","v":0},{"$f":"IF(AND($X150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM150=FALSE,0,ROUND(SUM($BS150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM150=FALSE,0,ROUND(SUM($BT150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM150=FALSE,0,ROUND(SUM($BU150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM150=FALSE,0,ROUND(SUM($BV150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM150=FALSE,0,ROUND(SUM($BW150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM150=FALSE,0,ROUND(SUM($BX150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H150/$AD150*$X150),5),0)","v":0},{"$f":"ROUND(SUM($FA150*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ150=FALSE,$FB150,ROUND(MAX(0,SUM(SUM($ET150:$EY150)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE150=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I150","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF150*Account!$AA$2),SUM($FF150*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E150<>\"D-CARE\",Tenant!$F150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH150=FALSE,0,ROUND(SUM($AF150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA150>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A150,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY150=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ150=FALSE,0,ROUND(SUM($CF150*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA150>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA150>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL150=FALSE,0,SUM($CF150*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA150>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN150=FALSE,0,SUM($CF150*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA150>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP150=TRUE,$AA150>0),SUM($CF150*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA150>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR150=FALSE,0,ROUND(SUM($BZ150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR150=FALSE,0,ROUND(SUM($CA150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR150=FALSE,0,ROUND(SUM($CB150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR150=FALSE,0,ROUND(SUM($CC150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR150=FALSE,0,ROUND(SUM($CD150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR150=FALSE,0,ROUND(SUM($CE150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ150*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA150*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB150*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC150*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD150*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE150*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H150/$AD150*$AA150),5),0)","v":0},{"$f":"ROUND(SUM($GF150*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE150=FALSE,$GG150,ROUND(MAX(0,SUM(SUM($FY150:$GD150)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ150=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I150","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK150*Account!$AA$2),SUM($GK150*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D150<=FctrChngDts!$B$14,$E150>FctrChngDts!$B$14),AND($D150<=FctrChngDts!$C$14,$E150>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM150=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP150:$GS150))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO150,$DD150,$GP150:$GS150))","v":0},0,0,{"$f":"IF(AND($X150>0,Tenant!$E150=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX150=FALSE,0,ROUND(SUM($AE150*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA150>0,Tenant!$E150=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ150=FALSE,0,ROUND(SUM($AF150*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO150,$GT150,$GW150,$HB150,$CQ150,$DF150,$DV150,$DX150,$DZ150,$EB150),IF(Account!$Q$2=TRUE,SUM($GO150,$GU150,$GW150,$HB150,$CQ150,$DF150,$DV150,$DX150,$DZ150,$EB150),SUM($GO150,$GT150,$GU150,$GV150,$GW150,$HB150,$CQ150,$DF150,$DV150,$DX150,$DZ150,$EB150)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D150,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,8,FALSE)=TRUE,$HD150<0),0,SUM(SUM(SUM($HD150/$AD150*$HE150)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,8,FALSE)=TRUE,$HD150<0),0,SUM(SUM(SUM($HD150/$AD150*$HF150)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU150,$DJ150,$DR150,$DT150,$DV150,$DX150,$DZ150,$EB150,$ED150,$EF150,$EH150,$EJ150,$FI150,$FK150,$FM150,$FO150,$GN150,$GV150,$GY150,$HA150)/$AD150*$X150*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU150,$DJ150,$DR150,$DT150,$DV150,$DX150,$DZ150,$EB150,$ED150,$EF150,$EH150,$EJ150,$FI150,$FK150,$FM150,$FO150,$GN150,$GV150,$GY150,$HA150)/$AD150*$AA150*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E150),$AD150,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D150,FctrChngDts!$C$17<=$E150),_xlfn.DAYS($D150,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E150),$AD150,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D150,FctrChngDts!$C$19<=$E150),_xlfn.DAYS($D150,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN150*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN150*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO150*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO150*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D150,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU150*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A150,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV150*Account!$AA$2)),5)","v":0}]
[150,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G151),0,IF($F151<=$G151,SUM($G151-$F151),IF($F151>$G151,SUM((Account!$L$2-$F151)+$G151+1))))","v":0},{"$f":"IF(AND($D151>=FctrChngDts!$C$2,$D151<=FctrChngDts!$D$2),$D151,\"\")","v":""},{"$f":"IF($I151=\"\",\"\",IF($E151<=FctrChngDts!$D$2,$E151,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D151<FctrChngDts!$E$2,$E151<FctrChngDts!$E$2),AND($D151>=FctrChngDts!$F$2,$E151>=FctrChngDts!$F$2)),\"\",IF(AND($D151>=FctrChngDts!$E$2,$D151<=FctrChngDts!$F$2),$D151,FctrChngDts!$E$2))","v":""},{"$f":"IF($K151=\"\",\"\",IF(AND($J151=$K151,$E151>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K151=$J151,$E151,IF(AND($E151>=FctrChngDts!$E$2,$E151<=FctrChngDts!$F$2),$E151,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D151<DATE(YEAR(Account!$J$2),6,1),$D151>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I151<FctrChngDts!$A$2,$J151<FctrChngDts!$A$2),AND($I151>=FctrChngDts!$B$2,$J151>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I151<FctrChngDts!$A$2,$J151>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I151>=FctrChngDts!$A$2,$J151<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I151<FctrChngDts!$B$2,$J151>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K151<FctrChngDts!$A$2,$L151<FctrChngDts!$A$2),AND($K151>=FctrChngDts!$B$2,$L151>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K151<FctrChngDts!$A$2,$L151>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K151>=FctrChngDts!$A$2,$L151<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K151<FctrChngDts!$B$2,$L151>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I151=\"\",$J151=0),0,IF(AND($N151=TRUE,$I151<>0),SUM($J151-$I151+1),IF($O151=TRUE,SUM(FctrChngDts!$A$2-$I151),IF($P151=TRUE,0,IF($Q151=TRUE,SUM($J151-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I151=\"\",$J151=0),0,IF($N151=TRUE,0,IF($O151=TRUE,SUM($J151-FctrChngDts!$A$2+1),IF(AND($P151=TRUE,$I151<>0),SUM($J151-$I151+1),IF($Q151=TRUE,SUM(FctrChngDts!$B$2-$I151),0)))))","v":0},0,{"$f":"IF(OR($K151=\"\",$L151=0),0,IF(AND($R151=TRUE,$K151<>0),SUM($L151-$K151+1),IF($S151=TRUE,SUM(FctrChngDts!$A$2-$K151),IF($T151=TRUE,0,IF($U151=TRUE,SUM($L151-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K151=\"\",$L151=0),0,IF($R151=TRUE,0,IF($S151=TRUE,SUM($L151-FctrChngDts!$A$2+1),IF(AND($T151=TRUE,$K151<>0),SUM($L151-$K151+1),IF($U151=TRUE,SUM(FctrChngDts!$B$2-$K151),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A151,Tenant!$A151:$J650,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR151=FALSE,VLOOKUP($AQ151,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ151,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR151=FALSE,VLOOKUP($AQ151,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ151,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR151=FALSE,VLOOKUP($AQ151,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ151,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR151=FALSE,VLOOKUP($AQ151,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ151,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A151,Tenant!$A151:$J650,6,FALSE)","v":0},{"$f":"VLOOKUP($A151,Tenant!$A151:$J650,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG151=FALSE,0,IF($DU151=TRUE,SUM($BS151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS151*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DU151=TRUE,SUM($BT151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT151*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DU151=TRUE,SUM($BU151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU151*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DU151=TRUE,SUM($BV151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DU151=TRUE,SUM($BW151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW151*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG151=FALSE,0,IF($DU151=TRUE,SUM($BX151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX151*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN151=FALSE,0,IF($H151=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP151=FALSE,0,ROUND(SUM($BY151*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR151=FALSE,0,ROUND(SUM($X151*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY151=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X151),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X151)),5)","v":0},{"$f":"SUM(ROUND($CH151:$CM151,2),$CO151,$CQ151,$CS151)","v":0},false,{"$f":"ROUND(IF($CV151=FALSE,0,IF($DY151=TRUE,SUM($BZ151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ151*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV151=FALSE,0,IF($DY151=TRUE,SUM($CA151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA151*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV151=FALSE,0,IF($DY151=TRUE,SUM($CB151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB151*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV151=FALSE,0,IF($DY151=TRUE,SUM($CC151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC151*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV151=FALSE,0,IF($DY151=TRUE,SUM($CD151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD151*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV151=FALSE,0,IF($DY151=TRUE,SUM($CE151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE151*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC151=FALSE,0,IF($H151=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF151*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE151=FALSE,0,ROUND(SUM($CF151*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG151=FALSE,0,ROUND(SUM($AA151*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY151=TRUE,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA151),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA151)),5)","v":0},{"$f":"SUM(ROUND($CW151:$DB151,2),$DD151,$DF151,$DH151)","v":0},0,{"$f":"SUM(SUM($CU151*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ151*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU151*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ151*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL151,IF(VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM151,$DK151))","v":0},0,false,0,false,0,{"$f":"IF(AND($X151>0,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU151=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH151:$CM151,$CS151,$ED151,$EL151,$ET151:$EY151)-SUM($BY151*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH151:$CM151,$CS151,$ED151,$EL151,$EN151:$ES151)-SUM($BY151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X151>0,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW151=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH151:$CM151,$CO151,$CQ151,$CS151,$ED151,$EF151,$EH151,$EJ151,$ET151:$EY151)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH151:$CM151,$CO151,$CQ151,$CS151,$ED151,$EF151,$EH151,$EJ151,ET151:$EX151)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA151>0,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY151=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW151:$DB151,$DH151,$ED151,$FQ151,$FY151:$GD151)-SUM($CF151*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW151:$DB151,$DH151,$ED151,$FQ151,$FS151:$FX151)-SUM($CF151*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA151>0,VLOOKUP($A151,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA151=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW151:$DB151,$DD151,$DF151,$DH151,$FI151,$FK151,$FM151,$FO151,$FY151:$GD151)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW151:$DB151,$DD151,$DF151,$DH151,$FI151,$FK151,$FM151,$FO151,$FY151:$GD151)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X151>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E151<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC151=FALSE,0,ROUND(SUM($AE151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X151>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A151,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE151=FALSE,0,ROUND(SUM($BY151*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X151>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X151>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X151>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG151=FALSE,0,SUM($BY151*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X151>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI151=FALSE,0,SUM($BY151*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X151>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK151=TRUE,$X151>0),SUM($BY151*Account!$T$2),0)","v":0},{"$f":"IF(AND($X151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM151=FALSE,0,ROUND(SUM($BS151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM151=FALSE,0,ROUND(SUM($BT151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM151=FALSE,0,ROUND(SUM($BU151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM151=FALSE,0,ROUND(SUM($BV151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM151=FALSE,0,ROUND(SUM($BW151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM151=FALSE,0,ROUND(SUM($BX151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H151/$AD151*$X151),5),0)","v":0},{"$f":"ROUND(SUM($FA151*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ151=FALSE,$FB151,ROUND(MAX(0,SUM(SUM($ET151:$EY151)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE151=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I151","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF151*Account!$AA$2),SUM($FF151*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA151>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E151<>\"D-CARE\",Tenant!$F151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH151=FALSE,0,ROUND(SUM($AF151*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA151>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A151,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY151=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ151=FALSE,0,ROUND(SUM($CF151*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA151>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA151>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA151>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL151=FALSE,0,SUM($CF151*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA151>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN151=FALSE,0,SUM($CF151*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA151>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP151=TRUE,$AA151>0),SUM($CF151*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA151>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR151=FALSE,0,ROUND(SUM($BZ151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR151=FALSE,0,ROUND(SUM($CA151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR151=FALSE,0,ROUND(SUM($CB151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR151=FALSE,0,ROUND(SUM($CC151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR151=FALSE,0,ROUND(SUM($CD151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR151=FALSE,0,ROUND(SUM($CE151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ151*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA151*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB151*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC151*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD151*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE151*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H151/$AD151*$AA151),5),0)","v":0},{"$f":"ROUND(SUM($GF151*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE151=FALSE,$GG151,ROUND(MAX(0,SUM(SUM($FY151:$GD151)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ151=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I151","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK151*Account!$AA$2),SUM($GK151*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D151<=FctrChngDts!$B$14,$E151>FctrChngDts!$B$14),AND($D151<=FctrChngDts!$C$14,$E151>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM151=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP151:$GS151))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO151,$DD151,$GP151:$GS151))","v":0},0,0,{"$f":"IF(AND($X151>0,Tenant!$E151=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX151=FALSE,0,ROUND(SUM($AE151*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA151>0,Tenant!$E151=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ151=FALSE,0,ROUND(SUM($AF151*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO151,$GT151,$GW151,$HB151,$CQ151,$DF151,$DV151,$DX151,$DZ151,$EB151),IF(Account!$Q$2=TRUE,SUM($GO151,$GU151,$GW151,$HB151,$CQ151,$DF151,$DV151,$DX151,$DZ151,$EB151),SUM($GO151,$GT151,$GU151,$GV151,$GW151,$HB151,$CQ151,$DF151,$DV151,$DX151,$DZ151,$EB151)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D151,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A151,Tenant!$A:$J,8,FALSE)=TRUE,$HD151<0),0,SUM(SUM(SUM($HD151/$AD151*$HE151)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A151,Tenant!$A:$J,8,FALSE)=TRUE,$HD151<0),0,SUM(SUM(SUM($HD151/$AD151*$HF151)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU151,$DJ151,$DR151,$DT151,$DV151,$DX151,$DZ151,$EB151,$ED151,$EF151,$EH151,$EJ151,$FI151,$FK151,$FM151,$FO151,$GN151,$GV151,$GY151,$HA151)/$AD151*$X151*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU151,$DJ151,$DR151,$DT151,$DV151,$DX151,$DZ151,$EB151,$ED151,$EF151,$EH151,$EJ151,$FI151,$FK151,$FM151,$FO151,$GN151,$GV151,$GY151,$HA151)/$AD151*$AA151*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E151),$AD151,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D151,FctrChngDts!$C$17<=$E151),_xlfn.DAYS($D151,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E151),$AD151,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D151,FctrChngDts!$C$19<=$E151),_xlfn.DAYS($D151,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN151*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN151*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO151*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO151*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D151,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A151,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU151*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A151,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV151*Account!$AA$2)),5)","v":0}]
[151,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G152),0,IF($F152<=$G152,SUM($G152-$F152),IF($F152>$G152,SUM((Account!$L$2-$F152)+$G152+1))))","v":0},{"$f":"IF(AND($D152>=FctrChngDts!$C$2,$D152<=FctrChngDts!$D$2),$D152,\"\")","v":""},{"$f":"IF($I152=\"\",\"\",IF($E152<=FctrChngDts!$D$2,$E152,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D152<FctrChngDts!$E$2,$E152<FctrChngDts!$E$2),AND($D152>=FctrChngDts!$F$2,$E152>=FctrChngDts!$F$2)),\"\",IF(AND($D152>=FctrChngDts!$E$2,$D152<=FctrChngDts!$F$2),$D152,FctrChngDts!$E$2))","v":""},{"$f":"IF($K152=\"\",\"\",IF(AND($J152=$K152,$E152>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K152=$J152,$E152,IF(AND($E152>=FctrChngDts!$E$2,$E152<=FctrChngDts!$F$2),$E152,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D152<DATE(YEAR(Account!$J$2),6,1),$D152>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I152<FctrChngDts!$A$2,$J152<FctrChngDts!$A$2),AND($I152>=FctrChngDts!$B$2,$J152>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I152<FctrChngDts!$A$2,$J152>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I152>=FctrChngDts!$A$2,$J152<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I152<FctrChngDts!$B$2,$J152>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K152<FctrChngDts!$A$2,$L152<FctrChngDts!$A$2),AND($K152>=FctrChngDts!$B$2,$L152>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K152<FctrChngDts!$A$2,$L152>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K152>=FctrChngDts!$A$2,$L152<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K152<FctrChngDts!$B$2,$L152>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I152=\"\",$J152=0),0,IF(AND($N152=TRUE,$I152<>0),SUM($J152-$I152+1),IF($O152=TRUE,SUM(FctrChngDts!$A$2-$I152),IF($P152=TRUE,0,IF($Q152=TRUE,SUM($J152-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I152=\"\",$J152=0),0,IF($N152=TRUE,0,IF($O152=TRUE,SUM($J152-FctrChngDts!$A$2+1),IF(AND($P152=TRUE,$I152<>0),SUM($J152-$I152+1),IF($Q152=TRUE,SUM(FctrChngDts!$B$2-$I152),0)))))","v":0},0,{"$f":"IF(OR($K152=\"\",$L152=0),0,IF(AND($R152=TRUE,$K152<>0),SUM($L152-$K152+1),IF($S152=TRUE,SUM(FctrChngDts!$A$2-$K152),IF($T152=TRUE,0,IF($U152=TRUE,SUM($L152-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K152=\"\",$L152=0),0,IF($R152=TRUE,0,IF($S152=TRUE,SUM($L152-FctrChngDts!$A$2+1),IF(AND($T152=TRUE,$K152<>0),SUM($L152-$K152+1),IF($U152=TRUE,SUM(FctrChngDts!$B$2-$K152),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A152,Tenant!$A152:$J651,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR152=FALSE,VLOOKUP($AQ152,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ152,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR152=FALSE,VLOOKUP($AQ152,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ152,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR152=FALSE,VLOOKUP($AQ152,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ152,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR152=FALSE,VLOOKUP($AQ152,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ152,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A152,Tenant!$A152:$J651,6,FALSE)","v":0},{"$f":"VLOOKUP($A152,Tenant!$A152:$J651,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG152=FALSE,0,IF($DU152=TRUE,SUM($BS152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS152*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DU152=TRUE,SUM($BT152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT152*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DU152=TRUE,SUM($BU152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU152*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DU152=TRUE,SUM($BV152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DU152=TRUE,SUM($BW152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW152*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG152=FALSE,0,IF($DU152=TRUE,SUM($BX152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX152*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN152=FALSE,0,IF($H152=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP152=FALSE,0,ROUND(SUM($BY152*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR152=FALSE,0,ROUND(SUM($X152*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY152=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X152),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X152)),5)","v":0},{"$f":"SUM(ROUND($CH152:$CM152,2),$CO152,$CQ152,$CS152)","v":0},false,{"$f":"ROUND(IF($CV152=FALSE,0,IF($DY152=TRUE,SUM($BZ152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ152*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV152=FALSE,0,IF($DY152=TRUE,SUM($CA152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA152*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV152=FALSE,0,IF($DY152=TRUE,SUM($CB152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB152*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV152=FALSE,0,IF($DY152=TRUE,SUM($CC152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC152*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV152=FALSE,0,IF($DY152=TRUE,SUM($CD152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD152*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV152=FALSE,0,IF($DY152=TRUE,SUM($CE152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE152*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC152=FALSE,0,IF($H152=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF152*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE152=FALSE,0,ROUND(SUM($CF152*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG152=FALSE,0,ROUND(SUM($AA152*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY152=TRUE,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA152),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA152)),5)","v":0},{"$f":"SUM(ROUND($CW152:$DB152,2),$DD152,$DF152,$DH152)","v":0},0,{"$f":"SUM(SUM($CU152*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ152*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU152*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ152*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL152,IF(VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM152,$DK152))","v":0},0,false,0,false,0,{"$f":"IF(AND($X152>0,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU152=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH152:$CM152,$CS152,$ED152,$EL152,$ET152:$EY152)-SUM($BY152*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH152:$CM152,$CS152,$ED152,$EL152,$EN152:$ES152)-SUM($BY152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X152>0,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW152=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH152:$CM152,$CO152,$CQ152,$CS152,$ED152,$EF152,$EH152,$EJ152,$ET152:$EY152)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH152:$CM152,$CO152,$CQ152,$CS152,$ED152,$EF152,$EH152,$EJ152,ET152:$EX152)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA152>0,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY152=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW152:$DB152,$DH152,$ED152,$FQ152,$FY152:$GD152)-SUM($CF152*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW152:$DB152,$DH152,$ED152,$FQ152,$FS152:$FX152)-SUM($CF152*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA152>0,VLOOKUP($A152,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA152=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW152:$DB152,$DD152,$DF152,$DH152,$FI152,$FK152,$FM152,$FO152,$FY152:$GD152)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW152:$DB152,$DD152,$DF152,$DH152,$FI152,$FK152,$FM152,$FO152,$FY152:$GD152)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X152>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E152<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC152=FALSE,0,ROUND(SUM($AE152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X152>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A152,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE152=FALSE,0,ROUND(SUM($BY152*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X152>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X152>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X152>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG152=FALSE,0,SUM($BY152*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X152>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI152=FALSE,0,SUM($BY152*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X152>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK152=TRUE,$X152>0),SUM($BY152*Account!$T$2),0)","v":0},{"$f":"IF(AND($X152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM152=FALSE,0,ROUND(SUM($BS152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM152=FALSE,0,ROUND(SUM($BT152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM152=FALSE,0,ROUND(SUM($BU152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM152=FALSE,0,ROUND(SUM($BV152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM152=FALSE,0,ROUND(SUM($BW152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM152=FALSE,0,ROUND(SUM($BX152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H152/$AD152*$X152),5),0)","v":0},{"$f":"ROUND(SUM($FA152*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ152=FALSE,$FB152,ROUND(MAX(0,SUM(SUM($ET152:$EY152)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE152=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I152","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF152*Account!$AA$2),SUM($FF152*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA152>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E152<>\"D-CARE\",Tenant!$F152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH152=FALSE,0,ROUND(SUM($AF152*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA152>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A152,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY152=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ152=FALSE,0,ROUND(SUM($CF152*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA152>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA152>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA152>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL152=FALSE,0,SUM($CF152*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA152>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN152=FALSE,0,SUM($CF152*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA152>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP152=TRUE,$AA152>0),SUM($CF152*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA152>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR152=FALSE,0,ROUND(SUM($BZ152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR152=FALSE,0,ROUND(SUM($CA152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR152=FALSE,0,ROUND(SUM($CB152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR152=FALSE,0,ROUND(SUM($CC152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR152=FALSE,0,ROUND(SUM($CD152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR152=FALSE,0,ROUND(SUM($CE152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ152*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA152*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB152*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC152*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD152*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE152*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H152/$AD152*$AA152),5),0)","v":0},{"$f":"ROUND(SUM($GF152*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE152=FALSE,$GG152,ROUND(MAX(0,SUM(SUM($FY152:$GD152)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ152=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I152","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK152*Account!$AA$2),SUM($GK152*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D152<=FctrChngDts!$B$14,$E152>FctrChngDts!$B$14),AND($D152<=FctrChngDts!$C$14,$E152>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM152=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP152:$GS152))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO152,$DD152,$GP152:$GS152))","v":0},0,0,{"$f":"IF(AND($X152>0,Tenant!$E152=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX152=FALSE,0,ROUND(SUM($AE152*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA152>0,Tenant!$E152=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ152=FALSE,0,ROUND(SUM($AF152*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO152,$GT152,$GW152,$HB152,$CQ152,$DF152,$DV152,$DX152,$DZ152,$EB152),IF(Account!$Q$2=TRUE,SUM($GO152,$GU152,$GW152,$HB152,$CQ152,$DF152,$DV152,$DX152,$DZ152,$EB152),SUM($GO152,$GT152,$GU152,$GV152,$GW152,$HB152,$CQ152,$DF152,$DV152,$DX152,$DZ152,$EB152)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D152,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A152,Tenant!$A:$J,8,FALSE)=TRUE,$HD152<0),0,SUM(SUM(SUM($HD152/$AD152*$HE152)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A152,Tenant!$A:$J,8,FALSE)=TRUE,$HD152<0),0,SUM(SUM(SUM($HD152/$AD152*$HF152)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU152,$DJ152,$DR152,$DT152,$DV152,$DX152,$DZ152,$EB152,$ED152,$EF152,$EH152,$EJ152,$FI152,$FK152,$FM152,$FO152,$GN152,$GV152,$GY152,$HA152)/$AD152*$X152*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU152,$DJ152,$DR152,$DT152,$DV152,$DX152,$DZ152,$EB152,$ED152,$EF152,$EH152,$EJ152,$FI152,$FK152,$FM152,$FO152,$GN152,$GV152,$GY152,$HA152)/$AD152*$AA152*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E152),$AD152,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D152,FctrChngDts!$C$17<=$E152),_xlfn.DAYS($D152,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E152),$AD152,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D152,FctrChngDts!$C$19<=$E152),_xlfn.DAYS($D152,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN152*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN152*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO152*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO152*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D152,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A152,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU152*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A152,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV152*Account!$AA$2)),5)","v":0}]
[152,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G153),0,IF($F153<=$G153,SUM($G153-$F153),IF($F153>$G153,SUM((Account!$L$2-$F153)+$G153+1))))","v":0},{"$f":"IF(AND($D153>=FctrChngDts!$C$2,$D153<=FctrChngDts!$D$2),$D153,\"\")","v":""},{"$f":"IF($I153=\"\",\"\",IF($E153<=FctrChngDts!$D$2,$E153,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D153<FctrChngDts!$E$2,$E153<FctrChngDts!$E$2),AND($D153>=FctrChngDts!$F$2,$E153>=FctrChngDts!$F$2)),\"\",IF(AND($D153>=FctrChngDts!$E$2,$D153<=FctrChngDts!$F$2),$D153,FctrChngDts!$E$2))","v":""},{"$f":"IF($K153=\"\",\"\",IF(AND($J153=$K153,$E153>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K153=$J153,$E153,IF(AND($E153>=FctrChngDts!$E$2,$E153<=FctrChngDts!$F$2),$E153,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D153<DATE(YEAR(Account!$J$2),6,1),$D153>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I153<FctrChngDts!$A$2,$J153<FctrChngDts!$A$2),AND($I153>=FctrChngDts!$B$2,$J153>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I153<FctrChngDts!$A$2,$J153>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I153>=FctrChngDts!$A$2,$J153<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I153<FctrChngDts!$B$2,$J153>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K153<FctrChngDts!$A$2,$L153<FctrChngDts!$A$2),AND($K153>=FctrChngDts!$B$2,$L153>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K153<FctrChngDts!$A$2,$L153>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K153>=FctrChngDts!$A$2,$L153<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K153<FctrChngDts!$B$2,$L153>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I153=\"\",$J153=0),0,IF(AND($N153=TRUE,$I153<>0),SUM($J153-$I153+1),IF($O153=TRUE,SUM(FctrChngDts!$A$2-$I153),IF($P153=TRUE,0,IF($Q153=TRUE,SUM($J153-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I153=\"\",$J153=0),0,IF($N153=TRUE,0,IF($O153=TRUE,SUM($J153-FctrChngDts!$A$2+1),IF(AND($P153=TRUE,$I153<>0),SUM($J153-$I153+1),IF($Q153=TRUE,SUM(FctrChngDts!$B$2-$I153),0)))))","v":0},0,{"$f":"IF(OR($K153=\"\",$L153=0),0,IF(AND($R153=TRUE,$K153<>0),SUM($L153-$K153+1),IF($S153=TRUE,SUM(FctrChngDts!$A$2-$K153),IF($T153=TRUE,0,IF($U153=TRUE,SUM($L153-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K153=\"\",$L153=0),0,IF($R153=TRUE,0,IF($S153=TRUE,SUM($L153-FctrChngDts!$A$2+1),IF(AND($T153=TRUE,$K153<>0),SUM($L153-$K153+1),IF($U153=TRUE,SUM(FctrChngDts!$B$2-$K153),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A153,Tenant!$A153:$J652,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR153=FALSE,VLOOKUP($AQ153,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ153,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR153=FALSE,VLOOKUP($AQ153,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ153,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR153=FALSE,VLOOKUP($AQ153,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ153,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR153=FALSE,VLOOKUP($AQ153,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ153,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A153,Tenant!$A153:$J652,6,FALSE)","v":0},{"$f":"VLOOKUP($A153,Tenant!$A153:$J652,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG153=FALSE,0,IF($DU153=TRUE,SUM($BS153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS153*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DU153=TRUE,SUM($BT153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT153*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DU153=TRUE,SUM($BU153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU153*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DU153=TRUE,SUM($BV153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DU153=TRUE,SUM($BW153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW153*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG153=FALSE,0,IF($DU153=TRUE,SUM($BX153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX153*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN153=FALSE,0,IF($H153=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP153=FALSE,0,ROUND(SUM($BY153*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR153=FALSE,0,ROUND(SUM($X153*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY153=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X153),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X153)),5)","v":0},{"$f":"SUM(ROUND($CH153:$CM153,2),$CO153,$CQ153,$CS153)","v":0},false,{"$f":"ROUND(IF($CV153=FALSE,0,IF($DY153=TRUE,SUM($BZ153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ153*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV153=FALSE,0,IF($DY153=TRUE,SUM($CA153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA153*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV153=FALSE,0,IF($DY153=TRUE,SUM($CB153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB153*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV153=FALSE,0,IF($DY153=TRUE,SUM($CC153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC153*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV153=FALSE,0,IF($DY153=TRUE,SUM($CD153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD153*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV153=FALSE,0,IF($DY153=TRUE,SUM($CE153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE153*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC153=FALSE,0,IF($H153=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF153*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE153=FALSE,0,ROUND(SUM($CF153*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG153=FALSE,0,ROUND(SUM($AA153*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY153=TRUE,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA153),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA153)),5)","v":0},{"$f":"SUM(ROUND($CW153:$DB153,2),$DD153,$DF153,$DH153)","v":0},0,{"$f":"SUM(SUM($CU153*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ153*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU153*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ153*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL153,IF(VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM153,$DK153))","v":0},0,false,0,false,0,{"$f":"IF(AND($X153>0,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU153=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH153:$CM153,$CS153,$ED153,$EL153,$ET153:$EY153)-SUM($BY153*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH153:$CM153,$CS153,$ED153,$EL153,$EN153:$ES153)-SUM($BY153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X153>0,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW153=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH153:$CM153,$CO153,$CQ153,$CS153,$ED153,$EF153,$EH153,$EJ153,$ET153:$EY153)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH153:$CM153,$CO153,$CQ153,$CS153,$ED153,$EF153,$EH153,$EJ153,ET153:$EX153)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA153>0,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY153=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW153:$DB153,$DH153,$ED153,$FQ153,$FY153:$GD153)-SUM($CF153*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW153:$DB153,$DH153,$ED153,$FQ153,$FS153:$FX153)-SUM($CF153*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA153>0,VLOOKUP($A153,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA153=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW153:$DB153,$DD153,$DF153,$DH153,$FI153,$FK153,$FM153,$FO153,$FY153:$GD153)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW153:$DB153,$DD153,$DF153,$DH153,$FI153,$FK153,$FM153,$FO153,$FY153:$GD153)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X153>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E153<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC153=FALSE,0,ROUND(SUM($AE153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X153>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A153,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE153=FALSE,0,ROUND(SUM($BY153*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X153>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X153>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X153>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG153=FALSE,0,SUM($BY153*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X153>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI153=FALSE,0,SUM($BY153*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X153>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK153=TRUE,$X153>0),SUM($BY153*Account!$T$2),0)","v":0},{"$f":"IF(AND($X153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM153=FALSE,0,ROUND(SUM($BS153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM153=FALSE,0,ROUND(SUM($BT153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM153=FALSE,0,ROUND(SUM($BU153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM153=FALSE,0,ROUND(SUM($BV153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM153=FALSE,0,ROUND(SUM($BW153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM153=FALSE,0,ROUND(SUM($BX153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H153/$AD153*$X153),5),0)","v":0},{"$f":"ROUND(SUM($FA153*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ153=FALSE,$FB153,ROUND(MAX(0,SUM(SUM($ET153:$EY153)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE153=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I153","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF153*Account!$AA$2),SUM($FF153*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA153>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E153<>\"D-CARE\",Tenant!$F153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH153=FALSE,0,ROUND(SUM($AF153*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA153>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A153,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY153=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ153=FALSE,0,ROUND(SUM($CF153*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA153>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA153>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA153>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL153=FALSE,0,SUM($CF153*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA153>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN153=FALSE,0,SUM($CF153*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA153>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP153=TRUE,$AA153>0),SUM($CF153*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA153>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR153=FALSE,0,ROUND(SUM($BZ153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR153=FALSE,0,ROUND(SUM($CA153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR153=FALSE,0,ROUND(SUM($CB153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR153=FALSE,0,ROUND(SUM($CC153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR153=FALSE,0,ROUND(SUM($CD153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR153=FALSE,0,ROUND(SUM($CE153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ153*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA153*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB153*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC153*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD153*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE153*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H153/$AD153*$AA153),5),0)","v":0},{"$f":"ROUND(SUM($GF153*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE153=FALSE,$GG153,ROUND(MAX(0,SUM(SUM($FY153:$GD153)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ153=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I153","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK153*Account!$AA$2),SUM($GK153*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D153<=FctrChngDts!$B$14,$E153>FctrChngDts!$B$14),AND($D153<=FctrChngDts!$C$14,$E153>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM153=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP153:$GS153))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO153,$DD153,$GP153:$GS153))","v":0},0,0,{"$f":"IF(AND($X153>0,Tenant!$E153=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX153=FALSE,0,ROUND(SUM($AE153*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA153>0,Tenant!$E153=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ153=FALSE,0,ROUND(SUM($AF153*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO153,$GT153,$GW153,$HB153,$CQ153,$DF153,$DV153,$DX153,$DZ153,$EB153),IF(Account!$Q$2=TRUE,SUM($GO153,$GU153,$GW153,$HB153,$CQ153,$DF153,$DV153,$DX153,$DZ153,$EB153),SUM($GO153,$GT153,$GU153,$GV153,$GW153,$HB153,$CQ153,$DF153,$DV153,$DX153,$DZ153,$EB153)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D153,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A153,Tenant!$A:$J,8,FALSE)=TRUE,$HD153<0),0,SUM(SUM(SUM($HD153/$AD153*$HE153)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A153,Tenant!$A:$J,8,FALSE)=TRUE,$HD153<0),0,SUM(SUM(SUM($HD153/$AD153*$HF153)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU153,$DJ153,$DR153,$DT153,$DV153,$DX153,$DZ153,$EB153,$ED153,$EF153,$EH153,$EJ153,$FI153,$FK153,$FM153,$FO153,$GN153,$GV153,$GY153,$HA153)/$AD153*$X153*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU153,$DJ153,$DR153,$DT153,$DV153,$DX153,$DZ153,$EB153,$ED153,$EF153,$EH153,$EJ153,$FI153,$FK153,$FM153,$FO153,$GN153,$GV153,$GY153,$HA153)/$AD153*$AA153*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E153),$AD153,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D153,FctrChngDts!$C$17<=$E153),_xlfn.DAYS($D153,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E153),$AD153,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D153,FctrChngDts!$C$19<=$E153),_xlfn.DAYS($D153,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN153*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN153*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO153*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO153*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D153,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A153,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU153*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A153,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV153*Account!$AA$2)),5)","v":0}]
[153,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G154),0,IF($F154<=$G154,SUM($G154-$F154),IF($F154>$G154,SUM((Account!$L$2-$F154)+$G154+1))))","v":0},{"$f":"IF(AND($D154>=FctrChngDts!$C$2,$D154<=FctrChngDts!$D$2),$D154,\"\")","v":""},{"$f":"IF($I154=\"\",\"\",IF($E154<=FctrChngDts!$D$2,$E154,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D154<FctrChngDts!$E$2,$E154<FctrChngDts!$E$2),AND($D154>=FctrChngDts!$F$2,$E154>=FctrChngDts!$F$2)),\"\",IF(AND($D154>=FctrChngDts!$E$2,$D154<=FctrChngDts!$F$2),$D154,FctrChngDts!$E$2))","v":""},{"$f":"IF($K154=\"\",\"\",IF(AND($J154=$K154,$E154>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K154=$J154,$E154,IF(AND($E154>=FctrChngDts!$E$2,$E154<=FctrChngDts!$F$2),$E154,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D154<DATE(YEAR(Account!$J$2),6,1),$D154>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I154<FctrChngDts!$A$2,$J154<FctrChngDts!$A$2),AND($I154>=FctrChngDts!$B$2,$J154>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I154<FctrChngDts!$A$2,$J154>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I154>=FctrChngDts!$A$2,$J154<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I154<FctrChngDts!$B$2,$J154>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K154<FctrChngDts!$A$2,$L154<FctrChngDts!$A$2),AND($K154>=FctrChngDts!$B$2,$L154>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K154<FctrChngDts!$A$2,$L154>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K154>=FctrChngDts!$A$2,$L154<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K154<FctrChngDts!$B$2,$L154>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I154=\"\",$J154=0),0,IF(AND($N154=TRUE,$I154<>0),SUM($J154-$I154+1),IF($O154=TRUE,SUM(FctrChngDts!$A$2-$I154),IF($P154=TRUE,0,IF($Q154=TRUE,SUM($J154-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I154=\"\",$J154=0),0,IF($N154=TRUE,0,IF($O154=TRUE,SUM($J154-FctrChngDts!$A$2+1),IF(AND($P154=TRUE,$I154<>0),SUM($J154-$I154+1),IF($Q154=TRUE,SUM(FctrChngDts!$B$2-$I154),0)))))","v":0},0,{"$f":"IF(OR($K154=\"\",$L154=0),0,IF(AND($R154=TRUE,$K154<>0),SUM($L154-$K154+1),IF($S154=TRUE,SUM(FctrChngDts!$A$2-$K154),IF($T154=TRUE,0,IF($U154=TRUE,SUM($L154-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K154=\"\",$L154=0),0,IF($R154=TRUE,0,IF($S154=TRUE,SUM($L154-FctrChngDts!$A$2+1),IF(AND($T154=TRUE,$K154<>0),SUM($L154-$K154+1),IF($U154=TRUE,SUM(FctrChngDts!$B$2-$K154),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A154,Tenant!$A154:$J653,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR154=FALSE,VLOOKUP($AQ154,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ154,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR154=FALSE,VLOOKUP($AQ154,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ154,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR154=FALSE,VLOOKUP($AQ154,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ154,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR154=FALSE,VLOOKUP($AQ154,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ154,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A154,Tenant!$A154:$J653,6,FALSE)","v":0},{"$f":"VLOOKUP($A154,Tenant!$A154:$J653,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG154=FALSE,0,IF($DU154=TRUE,SUM($BS154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS154*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DU154=TRUE,SUM($BT154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT154*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DU154=TRUE,SUM($BU154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU154*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DU154=TRUE,SUM($BV154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DU154=TRUE,SUM($BW154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW154*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG154=FALSE,0,IF($DU154=TRUE,SUM($BX154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX154*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN154=FALSE,0,IF($H154=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP154=FALSE,0,ROUND(SUM($BY154*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR154=FALSE,0,ROUND(SUM($X154*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY154=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X154),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X154)),5)","v":0},{"$f":"SUM(ROUND($CH154:$CM154,2),$CO154,$CQ154,$CS154)","v":0},false,{"$f":"ROUND(IF($CV154=FALSE,0,IF($DY154=TRUE,SUM($BZ154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ154*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV154=FALSE,0,IF($DY154=TRUE,SUM($CA154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA154*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV154=FALSE,0,IF($DY154=TRUE,SUM($CB154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB154*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV154=FALSE,0,IF($DY154=TRUE,SUM($CC154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV154=FALSE,0,IF($DY154=TRUE,SUM($CD154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD154*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV154=FALSE,0,IF($DY154=TRUE,SUM($CE154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE154*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC154=FALSE,0,IF($H154=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE154=FALSE,0,ROUND(SUM($CF154*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG154=FALSE,0,ROUND(SUM($AA154*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY154=TRUE,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA154),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA154)),5)","v":0},{"$f":"SUM(ROUND($CW154:$DB154,2),$DD154,$DF154,$DH154)","v":0},0,{"$f":"SUM(SUM($CU154*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ154*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU154*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ154*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL154,IF(VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM154,$DK154))","v":0},0,false,0,false,0,{"$f":"IF(AND($X154>0,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU154=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH154:$CM154,$CS154,$ED154,$EL154,$ET154:$EY154)-SUM($BY154*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH154:$CM154,$CS154,$ED154,$EL154,$EN154:$ES154)-SUM($BY154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X154>0,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW154=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH154:$CM154,$CO154,$CQ154,$CS154,$ED154,$EF154,$EH154,$EJ154,$ET154:$EY154)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH154:$CM154,$CO154,$CQ154,$CS154,$ED154,$EF154,$EH154,$EJ154,ET154:$EX154)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA154>0,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY154=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW154:$DB154,$DH154,$ED154,$FQ154,$FY154:$GD154)-SUM($CF154*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW154:$DB154,$DH154,$ED154,$FQ154,$FS154:$FX154)-SUM($CF154*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA154>0,VLOOKUP($A154,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA154=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW154:$DB154,$DD154,$DF154,$DH154,$FI154,$FK154,$FM154,$FO154,$FY154:$GD154)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW154:$DB154,$DD154,$DF154,$DH154,$FI154,$FK154,$FM154,$FO154,$FY154:$GD154)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E154<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC154=FALSE,0,ROUND(SUM($AE154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X154>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE154=FALSE,0,ROUND(SUM($BY154*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG154=FALSE,0,SUM($BY154*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X154>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI154=FALSE,0,SUM($BY154*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X154>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK154=TRUE,$X154>0),SUM($BY154*Account!$T$2),0)","v":0},{"$f":"IF(AND($X154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM154=FALSE,0,ROUND(SUM($BS154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM154=FALSE,0,ROUND(SUM($BT154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM154=FALSE,0,ROUND(SUM($BU154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM154=FALSE,0,ROUND(SUM($BV154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM154=FALSE,0,ROUND(SUM($BW154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM154=FALSE,0,ROUND(SUM($BX154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H154/$AD154*$X154),5),0)","v":0},{"$f":"ROUND(SUM($FA154*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ154=FALSE,$FB154,ROUND(MAX(0,SUM(SUM($ET154:$EY154)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE154=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I154","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF154*Account!$AA$2),SUM($FF154*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E154<>\"D-CARE\",Tenant!$F154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH154=FALSE,0,ROUND(SUM($AF154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA154>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A154,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY154=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ154=FALSE,0,ROUND(SUM($CF154*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA154>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA154>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL154=FALSE,0,SUM($CF154*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA154>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN154=FALSE,0,SUM($CF154*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA154>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP154=TRUE,$AA154>0),SUM($CF154*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA154>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR154=FALSE,0,ROUND(SUM($BZ154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR154=FALSE,0,ROUND(SUM($CA154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR154=FALSE,0,ROUND(SUM($CB154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR154=FALSE,0,ROUND(SUM($CC154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR154=FALSE,0,ROUND(SUM($CD154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR154=FALSE,0,ROUND(SUM($CE154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ154*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA154*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB154*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC154*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD154*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE154*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H154/$AD154*$AA154),5),0)","v":0},{"$f":"ROUND(SUM($GF154*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE154=FALSE,$GG154,ROUND(MAX(0,SUM(SUM($FY154:$GD154)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ154=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I154","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK154*Account!$AA$2),SUM($GK154*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D154<=FctrChngDts!$B$14,$E154>FctrChngDts!$B$14),AND($D154<=FctrChngDts!$C$14,$E154>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM154=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP154:$GS154))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO154,$DD154,$GP154:$GS154))","v":0},0,0,{"$f":"IF(AND($X154>0,Tenant!$E154=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX154=FALSE,0,ROUND(SUM($AE154*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA154>0,Tenant!$E154=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ154=FALSE,0,ROUND(SUM($AF154*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO154,$GT154,$GW154,$HB154,$CQ154,$DF154,$DV154,$DX154,$DZ154,$EB154),IF(Account!$Q$2=TRUE,SUM($GO154,$GU154,$GW154,$HB154,$CQ154,$DF154,$DV154,$DX154,$DZ154,$EB154),SUM($GO154,$GT154,$GU154,$GV154,$GW154,$HB154,$CQ154,$DF154,$DV154,$DX154,$DZ154,$EB154)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D154,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,8,FALSE)=TRUE,$HD154<0),0,SUM(SUM(SUM($HD154/$AD154*$HE154)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,8,FALSE)=TRUE,$HD154<0),0,SUM(SUM(SUM($HD154/$AD154*$HF154)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU154,$DJ154,$DR154,$DT154,$DV154,$DX154,$DZ154,$EB154,$ED154,$EF154,$EH154,$EJ154,$FI154,$FK154,$FM154,$FO154,$GN154,$GV154,$GY154,$HA154)/$AD154*$X154*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU154,$DJ154,$DR154,$DT154,$DV154,$DX154,$DZ154,$EB154,$ED154,$EF154,$EH154,$EJ154,$FI154,$FK154,$FM154,$FO154,$GN154,$GV154,$GY154,$HA154)/$AD154*$AA154*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E154),$AD154,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D154,FctrChngDts!$C$17<=$E154),_xlfn.DAYS($D154,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E154),$AD154,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D154,FctrChngDts!$C$19<=$E154),_xlfn.DAYS($D154,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN154*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN154*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO154*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO154*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D154,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU154*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A154,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV154*Account!$AA$2)),5)","v":0}]
[154,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G155),0,IF($F155<=$G155,SUM($G155-$F155),IF($F155>$G155,SUM((Account!$L$2-$F155)+$G155+1))))","v":0},{"$f":"IF(AND($D155>=FctrChngDts!$C$2,$D155<=FctrChngDts!$D$2),$D155,\"\")","v":""},{"$f":"IF($I155=\"\",\"\",IF($E155<=FctrChngDts!$D$2,$E155,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D155<FctrChngDts!$E$2,$E155<FctrChngDts!$E$2),AND($D155>=FctrChngDts!$F$2,$E155>=FctrChngDts!$F$2)),\"\",IF(AND($D155>=FctrChngDts!$E$2,$D155<=FctrChngDts!$F$2),$D155,FctrChngDts!$E$2))","v":""},{"$f":"IF($K155=\"\",\"\",IF(AND($J155=$K155,$E155>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K155=$J155,$E155,IF(AND($E155>=FctrChngDts!$E$2,$E155<=FctrChngDts!$F$2),$E155,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D155<DATE(YEAR(Account!$J$2),6,1),$D155>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I155<FctrChngDts!$A$2,$J155<FctrChngDts!$A$2),AND($I155>=FctrChngDts!$B$2,$J155>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I155<FctrChngDts!$A$2,$J155>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I155>=FctrChngDts!$A$2,$J155<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I155<FctrChngDts!$B$2,$J155>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K155<FctrChngDts!$A$2,$L155<FctrChngDts!$A$2),AND($K155>=FctrChngDts!$B$2,$L155>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K155<FctrChngDts!$A$2,$L155>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K155>=FctrChngDts!$A$2,$L155<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K155<FctrChngDts!$B$2,$L155>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I155=\"\",$J155=0),0,IF(AND($N155=TRUE,$I155<>0),SUM($J155-$I155+1),IF($O155=TRUE,SUM(FctrChngDts!$A$2-$I155),IF($P155=TRUE,0,IF($Q155=TRUE,SUM($J155-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I155=\"\",$J155=0),0,IF($N155=TRUE,0,IF($O155=TRUE,SUM($J155-FctrChngDts!$A$2+1),IF(AND($P155=TRUE,$I155<>0),SUM($J155-$I155+1),IF($Q155=TRUE,SUM(FctrChngDts!$B$2-$I155),0)))))","v":0},0,{"$f":"IF(OR($K155=\"\",$L155=0),0,IF(AND($R155=TRUE,$K155<>0),SUM($L155-$K155+1),IF($S155=TRUE,SUM(FctrChngDts!$A$2-$K155),IF($T155=TRUE,0,IF($U155=TRUE,SUM($L155-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K155=\"\",$L155=0),0,IF($R155=TRUE,0,IF($S155=TRUE,SUM($L155-FctrChngDts!$A$2+1),IF(AND($T155=TRUE,$K155<>0),SUM($L155-$K155+1),IF($U155=TRUE,SUM(FctrChngDts!$B$2-$K155),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A155,Tenant!$A155:$J654,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR155=FALSE,VLOOKUP($AQ155,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ155,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR155=FALSE,VLOOKUP($AQ155,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ155,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR155=FALSE,VLOOKUP($AQ155,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ155,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR155=FALSE,VLOOKUP($AQ155,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ155,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A155,Tenant!$A155:$J654,6,FALSE)","v":0},{"$f":"VLOOKUP($A155,Tenant!$A155:$J654,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG155=FALSE,0,IF($DU155=TRUE,SUM($BS155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS155*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DU155=TRUE,SUM($BT155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT155*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DU155=TRUE,SUM($BU155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU155*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DU155=TRUE,SUM($BV155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DU155=TRUE,SUM($BW155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW155*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG155=FALSE,0,IF($DU155=TRUE,SUM($BX155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX155*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN155=FALSE,0,IF($H155=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP155=FALSE,0,ROUND(SUM($BY155*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR155=FALSE,0,ROUND(SUM($X155*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY155=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X155),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X155)),5)","v":0},{"$f":"SUM(ROUND($CH155:$CM155,2),$CO155,$CQ155,$CS155)","v":0},false,{"$f":"ROUND(IF($CV155=FALSE,0,IF($DY155=TRUE,SUM($BZ155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ155*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV155=FALSE,0,IF($DY155=TRUE,SUM($CA155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA155*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV155=FALSE,0,IF($DY155=TRUE,SUM($CB155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB155*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV155=FALSE,0,IF($DY155=TRUE,SUM($CC155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC155*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV155=FALSE,0,IF($DY155=TRUE,SUM($CD155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD155*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV155=FALSE,0,IF($DY155=TRUE,SUM($CE155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE155*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC155=FALSE,0,IF($H155=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF155*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE155=FALSE,0,ROUND(SUM($CF155*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG155=FALSE,0,ROUND(SUM($AA155*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY155=TRUE,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA155),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA155)),5)","v":0},{"$f":"SUM(ROUND($CW155:$DB155,2),$DD155,$DF155,$DH155)","v":0},0,{"$f":"SUM(SUM($CU155*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ155*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU155*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ155*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL155,IF(VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM155,$DK155))","v":0},0,false,0,false,0,{"$f":"IF(AND($X155>0,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU155=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH155:$CM155,$CS155,$ED155,$EL155,$ET155:$EY155)-SUM($BY155*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH155:$CM155,$CS155,$ED155,$EL155,$EN155:$ES155)-SUM($BY155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X155>0,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW155=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH155:$CM155,$CO155,$CQ155,$CS155,$ED155,$EF155,$EH155,$EJ155,$ET155:$EY155)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH155:$CM155,$CO155,$CQ155,$CS155,$ED155,$EF155,$EH155,$EJ155,ET155:$EX155)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA155>0,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY155=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW155:$DB155,$DH155,$ED155,$FQ155,$FY155:$GD155)-SUM($CF155*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW155:$DB155,$DH155,$ED155,$FQ155,$FS155:$FX155)-SUM($CF155*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA155>0,VLOOKUP($A155,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA155=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW155:$DB155,$DD155,$DF155,$DH155,$FI155,$FK155,$FM155,$FO155,$FY155:$GD155)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW155:$DB155,$DD155,$DF155,$DH155,$FI155,$FK155,$FM155,$FO155,$FY155:$GD155)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X155>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E155<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC155=FALSE,0,ROUND(SUM($AE155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X155>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A155,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE155=FALSE,0,ROUND(SUM($BY155*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X155>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X155>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X155>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG155=FALSE,0,SUM($BY155*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X155>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI155=FALSE,0,SUM($BY155*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X155>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK155=TRUE,$X155>0),SUM($BY155*Account!$T$2),0)","v":0},{"$f":"IF(AND($X155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM155=FALSE,0,ROUND(SUM($BS155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM155=FALSE,0,ROUND(SUM($BT155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM155=FALSE,0,ROUND(SUM($BU155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM155=FALSE,0,ROUND(SUM($BV155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM155=FALSE,0,ROUND(SUM($BW155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM155=FALSE,0,ROUND(SUM($BX155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H155/$AD155*$X155),5),0)","v":0},{"$f":"ROUND(SUM($FA155*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ155=FALSE,$FB155,ROUND(MAX(0,SUM(SUM($ET155:$EY155)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE155=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I155","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF155*Account!$AA$2),SUM($FF155*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA155>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E155<>\"D-CARE\",Tenant!$F155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH155=FALSE,0,ROUND(SUM($AF155*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA155>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A155,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY155=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ155=FALSE,0,ROUND(SUM($CF155*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA155>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA155>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA155>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL155=FALSE,0,SUM($CF155*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA155>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN155=FALSE,0,SUM($CF155*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA155>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP155=TRUE,$AA155>0),SUM($CF155*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA155>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR155=FALSE,0,ROUND(SUM($BZ155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR155=FALSE,0,ROUND(SUM($CA155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR155=FALSE,0,ROUND(SUM($CB155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR155=FALSE,0,ROUND(SUM($CC155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR155=FALSE,0,ROUND(SUM($CD155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR155=FALSE,0,ROUND(SUM($CE155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ155*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA155*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB155*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC155*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD155*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE155*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H155/$AD155*$AA155),5),0)","v":0},{"$f":"ROUND(SUM($GF155*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE155=FALSE,$GG155,ROUND(MAX(0,SUM(SUM($FY155:$GD155)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ155=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I155","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK155*Account!$AA$2),SUM($GK155*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D155<=FctrChngDts!$B$14,$E155>FctrChngDts!$B$14),AND($D155<=FctrChngDts!$C$14,$E155>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM155=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP155:$GS155))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO155,$DD155,$GP155:$GS155))","v":0},0,0,{"$f":"IF(AND($X155>0,Tenant!$E155=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX155=FALSE,0,ROUND(SUM($AE155*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA155>0,Tenant!$E155=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ155=FALSE,0,ROUND(SUM($AF155*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO155,$GT155,$GW155,$HB155,$CQ155,$DF155,$DV155,$DX155,$DZ155,$EB155),IF(Account!$Q$2=TRUE,SUM($GO155,$GU155,$GW155,$HB155,$CQ155,$DF155,$DV155,$DX155,$DZ155,$EB155),SUM($GO155,$GT155,$GU155,$GV155,$GW155,$HB155,$CQ155,$DF155,$DV155,$DX155,$DZ155,$EB155)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D155,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A155,Tenant!$A:$J,8,FALSE)=TRUE,$HD155<0),0,SUM(SUM(SUM($HD155/$AD155*$HE155)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A155,Tenant!$A:$J,8,FALSE)=TRUE,$HD155<0),0,SUM(SUM(SUM($HD155/$AD155*$HF155)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU155,$DJ155,$DR155,$DT155,$DV155,$DX155,$DZ155,$EB155,$ED155,$EF155,$EH155,$EJ155,$FI155,$FK155,$FM155,$FO155,$GN155,$GV155,$GY155,$HA155)/$AD155*$X155*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU155,$DJ155,$DR155,$DT155,$DV155,$DX155,$DZ155,$EB155,$ED155,$EF155,$EH155,$EJ155,$FI155,$FK155,$FM155,$FO155,$GN155,$GV155,$GY155,$HA155)/$AD155*$AA155*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E155),$AD155,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D155,FctrChngDts!$C$17<=$E155),_xlfn.DAYS($D155,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E155),$AD155,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D155,FctrChngDts!$C$19<=$E155),_xlfn.DAYS($D155,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN155*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN155*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO155*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO155*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D155,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A155,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU155*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A155,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV155*Account!$AA$2)),5)","v":0}]
[155,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G156),0,IF($F156<=$G156,SUM($G156-$F156),IF($F156>$G156,SUM((Account!$L$2-$F156)+$G156+1))))","v":0},{"$f":"IF(AND($D156>=FctrChngDts!$C$2,$D156<=FctrChngDts!$D$2),$D156,\"\")","v":""},{"$f":"IF($I156=\"\",\"\",IF($E156<=FctrChngDts!$D$2,$E156,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D156<FctrChngDts!$E$2,$E156<FctrChngDts!$E$2),AND($D156>=FctrChngDts!$F$2,$E156>=FctrChngDts!$F$2)),\"\",IF(AND($D156>=FctrChngDts!$E$2,$D156<=FctrChngDts!$F$2),$D156,FctrChngDts!$E$2))","v":""},{"$f":"IF($K156=\"\",\"\",IF(AND($J156=$K156,$E156>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K156=$J156,$E156,IF(AND($E156>=FctrChngDts!$E$2,$E156<=FctrChngDts!$F$2),$E156,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D156<DATE(YEAR(Account!$J$2),6,1),$D156>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I156<FctrChngDts!$A$2,$J156<FctrChngDts!$A$2),AND($I156>=FctrChngDts!$B$2,$J156>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I156<FctrChngDts!$A$2,$J156>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I156>=FctrChngDts!$A$2,$J156<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I156<FctrChngDts!$B$2,$J156>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K156<FctrChngDts!$A$2,$L156<FctrChngDts!$A$2),AND($K156>=FctrChngDts!$B$2,$L156>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K156<FctrChngDts!$A$2,$L156>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K156>=FctrChngDts!$A$2,$L156<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K156<FctrChngDts!$B$2,$L156>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I156=\"\",$J156=0),0,IF(AND($N156=TRUE,$I156<>0),SUM($J156-$I156+1),IF($O156=TRUE,SUM(FctrChngDts!$A$2-$I156),IF($P156=TRUE,0,IF($Q156=TRUE,SUM($J156-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I156=\"\",$J156=0),0,IF($N156=TRUE,0,IF($O156=TRUE,SUM($J156-FctrChngDts!$A$2+1),IF(AND($P156=TRUE,$I156<>0),SUM($J156-$I156+1),IF($Q156=TRUE,SUM(FctrChngDts!$B$2-$I156),0)))))","v":0},0,{"$f":"IF(OR($K156=\"\",$L156=0),0,IF(AND($R156=TRUE,$K156<>0),SUM($L156-$K156+1),IF($S156=TRUE,SUM(FctrChngDts!$A$2-$K156),IF($T156=TRUE,0,IF($U156=TRUE,SUM($L156-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K156=\"\",$L156=0),0,IF($R156=TRUE,0,IF($S156=TRUE,SUM($L156-FctrChngDts!$A$2+1),IF(AND($T156=TRUE,$K156<>0),SUM($L156-$K156+1),IF($U156=TRUE,SUM(FctrChngDts!$B$2-$K156),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A156,Tenant!$A156:$J655,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR156=FALSE,VLOOKUP($AQ156,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ156,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR156=FALSE,VLOOKUP($AQ156,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ156,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR156=FALSE,VLOOKUP($AQ156,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ156,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR156=FALSE,VLOOKUP($AQ156,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ156,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A156,Tenant!$A156:$J655,6,FALSE)","v":0},{"$f":"VLOOKUP($A156,Tenant!$A156:$J655,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG156=FALSE,0,IF($DU156=TRUE,SUM($BS156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS156*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DU156=TRUE,SUM($BT156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT156*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DU156=TRUE,SUM($BU156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU156*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DU156=TRUE,SUM($BV156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DU156=TRUE,SUM($BW156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW156*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG156=FALSE,0,IF($DU156=TRUE,SUM($BX156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX156*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN156=FALSE,0,IF($H156=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP156=FALSE,0,ROUND(SUM($BY156*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR156=FALSE,0,ROUND(SUM($X156*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY156=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X156),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X156)),5)","v":0},{"$f":"SUM(ROUND($CH156:$CM156,2),$CO156,$CQ156,$CS156)","v":0},false,{"$f":"ROUND(IF($CV156=FALSE,0,IF($DY156=TRUE,SUM($BZ156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ156*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV156=FALSE,0,IF($DY156=TRUE,SUM($CA156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA156*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV156=FALSE,0,IF($DY156=TRUE,SUM($CB156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB156*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV156=FALSE,0,IF($DY156=TRUE,SUM($CC156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC156*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV156=FALSE,0,IF($DY156=TRUE,SUM($CD156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD156*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV156=FALSE,0,IF($DY156=TRUE,SUM($CE156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE156*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC156=FALSE,0,IF($H156=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF156*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE156=FALSE,0,ROUND(SUM($CF156*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG156=FALSE,0,ROUND(SUM($AA156*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY156=TRUE,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA156),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA156)),5)","v":0},{"$f":"SUM(ROUND($CW156:$DB156,2),$DD156,$DF156,$DH156)","v":0},0,{"$f":"SUM(SUM($CU156*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ156*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU156*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ156*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL156,IF(VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM156,$DK156))","v":0},0,false,0,false,0,{"$f":"IF(AND($X156>0,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU156=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH156:$CM156,$CS156,$ED156,$EL156,$ET156:$EY156)-SUM($BY156*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH156:$CM156,$CS156,$ED156,$EL156,$EN156:$ES156)-SUM($BY156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X156>0,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW156=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH156:$CM156,$CO156,$CQ156,$CS156,$ED156,$EF156,$EH156,$EJ156,$ET156:$EY156)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH156:$CM156,$CO156,$CQ156,$CS156,$ED156,$EF156,$EH156,$EJ156,ET156:$EX156)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA156>0,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY156=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW156:$DB156,$DH156,$ED156,$FQ156,$FY156:$GD156)-SUM($CF156*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW156:$DB156,$DH156,$ED156,$FQ156,$FS156:$FX156)-SUM($CF156*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA156>0,VLOOKUP($A156,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA156=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW156:$DB156,$DD156,$DF156,$DH156,$FI156,$FK156,$FM156,$FO156,$FY156:$GD156)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW156:$DB156,$DD156,$DF156,$DH156,$FI156,$FK156,$FM156,$FO156,$FY156:$GD156)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X156>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E156<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC156=FALSE,0,ROUND(SUM($AE156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X156>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A156,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE156=FALSE,0,ROUND(SUM($BY156*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X156>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X156>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X156>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG156=FALSE,0,SUM($BY156*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X156>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI156=FALSE,0,SUM($BY156*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X156>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK156=TRUE,$X156>0),SUM($BY156*Account!$T$2),0)","v":0},{"$f":"IF(AND($X156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM156=FALSE,0,ROUND(SUM($BS156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM156=FALSE,0,ROUND(SUM($BT156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM156=FALSE,0,ROUND(SUM($BU156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM156=FALSE,0,ROUND(SUM($BV156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM156=FALSE,0,ROUND(SUM($BW156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM156=FALSE,0,ROUND(SUM($BX156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H156/$AD156*$X156),5),0)","v":0},{"$f":"ROUND(SUM($FA156*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ156=FALSE,$FB156,ROUND(MAX(0,SUM(SUM($ET156:$EY156)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE156=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I156","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF156*Account!$AA$2),SUM($FF156*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA156>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E156<>\"D-CARE\",Tenant!$F156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH156=FALSE,0,ROUND(SUM($AF156*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA156>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A156,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY156=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ156=FALSE,0,ROUND(SUM($CF156*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA156>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA156>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA156>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL156=FALSE,0,SUM($CF156*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA156>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN156=FALSE,0,SUM($CF156*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA156>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP156=TRUE,$AA156>0),SUM($CF156*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA156>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR156=FALSE,0,ROUND(SUM($BZ156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR156=FALSE,0,ROUND(SUM($CA156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR156=FALSE,0,ROUND(SUM($CB156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR156=FALSE,0,ROUND(SUM($CC156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR156=FALSE,0,ROUND(SUM($CD156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR156=FALSE,0,ROUND(SUM($CE156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ156*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA156*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB156*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC156*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD156*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE156*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H156/$AD156*$AA156),5),0)","v":0},{"$f":"ROUND(SUM($GF156*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE156=FALSE,$GG156,ROUND(MAX(0,SUM(SUM($FY156:$GD156)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ156=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I156","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK156*Account!$AA$2),SUM($GK156*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D156<=FctrChngDts!$B$14,$E156>FctrChngDts!$B$14),AND($D156<=FctrChngDts!$C$14,$E156>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM156=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP156:$GS156))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO156,$DD156,$GP156:$GS156))","v":0},0,0,{"$f":"IF(AND($X156>0,Tenant!$E156=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX156=FALSE,0,ROUND(SUM($AE156*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA156>0,Tenant!$E156=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ156=FALSE,0,ROUND(SUM($AF156*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO156,$GT156,$GW156,$HB156,$CQ156,$DF156,$DV156,$DX156,$DZ156,$EB156),IF(Account!$Q$2=TRUE,SUM($GO156,$GU156,$GW156,$HB156,$CQ156,$DF156,$DV156,$DX156,$DZ156,$EB156),SUM($GO156,$GT156,$GU156,$GV156,$GW156,$HB156,$CQ156,$DF156,$DV156,$DX156,$DZ156,$EB156)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D156,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A156,Tenant!$A:$J,8,FALSE)=TRUE,$HD156<0),0,SUM(SUM(SUM($HD156/$AD156*$HE156)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A156,Tenant!$A:$J,8,FALSE)=TRUE,$HD156<0),0,SUM(SUM(SUM($HD156/$AD156*$HF156)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU156,$DJ156,$DR156,$DT156,$DV156,$DX156,$DZ156,$EB156,$ED156,$EF156,$EH156,$EJ156,$FI156,$FK156,$FM156,$FO156,$GN156,$GV156,$GY156,$HA156)/$AD156*$X156*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU156,$DJ156,$DR156,$DT156,$DV156,$DX156,$DZ156,$EB156,$ED156,$EF156,$EH156,$EJ156,$FI156,$FK156,$FM156,$FO156,$GN156,$GV156,$GY156,$HA156)/$AD156*$AA156*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E156),$AD156,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D156,FctrChngDts!$C$17<=$E156),_xlfn.DAYS($D156,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E156),$AD156,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D156,FctrChngDts!$C$19<=$E156),_xlfn.DAYS($D156,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN156*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN156*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO156*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO156*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D156,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A156,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU156*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A156,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV156*Account!$AA$2)),5)","v":0}]
[156,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G157),0,IF($F157<=$G157,SUM($G157-$F157),IF($F157>$G157,SUM((Account!$L$2-$F157)+$G157+1))))","v":0},{"$f":"IF(AND($D157>=FctrChngDts!$C$2,$D157<=FctrChngDts!$D$2),$D157,\"\")","v":""},{"$f":"IF($I157=\"\",\"\",IF($E157<=FctrChngDts!$D$2,$E157,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D157<FctrChngDts!$E$2,$E157<FctrChngDts!$E$2),AND($D157>=FctrChngDts!$F$2,$E157>=FctrChngDts!$F$2)),\"\",IF(AND($D157>=FctrChngDts!$E$2,$D157<=FctrChngDts!$F$2),$D157,FctrChngDts!$E$2))","v":""},{"$f":"IF($K157=\"\",\"\",IF(AND($J157=$K157,$E157>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K157=$J157,$E157,IF(AND($E157>=FctrChngDts!$E$2,$E157<=FctrChngDts!$F$2),$E157,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D157<DATE(YEAR(Account!$J$2),6,1),$D157>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I157<FctrChngDts!$A$2,$J157<FctrChngDts!$A$2),AND($I157>=FctrChngDts!$B$2,$J157>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I157<FctrChngDts!$A$2,$J157>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I157>=FctrChngDts!$A$2,$J157<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I157<FctrChngDts!$B$2,$J157>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K157<FctrChngDts!$A$2,$L157<FctrChngDts!$A$2),AND($K157>=FctrChngDts!$B$2,$L157>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K157<FctrChngDts!$A$2,$L157>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K157>=FctrChngDts!$A$2,$L157<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K157<FctrChngDts!$B$2,$L157>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I157=\"\",$J157=0),0,IF(AND($N157=TRUE,$I157<>0),SUM($J157-$I157+1),IF($O157=TRUE,SUM(FctrChngDts!$A$2-$I157),IF($P157=TRUE,0,IF($Q157=TRUE,SUM($J157-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I157=\"\",$J157=0),0,IF($N157=TRUE,0,IF($O157=TRUE,SUM($J157-FctrChngDts!$A$2+1),IF(AND($P157=TRUE,$I157<>0),SUM($J157-$I157+1),IF($Q157=TRUE,SUM(FctrChngDts!$B$2-$I157),0)))))","v":0},0,{"$f":"IF(OR($K157=\"\",$L157=0),0,IF(AND($R157=TRUE,$K157<>0),SUM($L157-$K157+1),IF($S157=TRUE,SUM(FctrChngDts!$A$2-$K157),IF($T157=TRUE,0,IF($U157=TRUE,SUM($L157-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K157=\"\",$L157=0),0,IF($R157=TRUE,0,IF($S157=TRUE,SUM($L157-FctrChngDts!$A$2+1),IF(AND($T157=TRUE,$K157<>0),SUM($L157-$K157+1),IF($U157=TRUE,SUM(FctrChngDts!$B$2-$K157),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A157,Tenant!$A157:$J656,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR157=FALSE,VLOOKUP($AQ157,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ157,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR157=FALSE,VLOOKUP($AQ157,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ157,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR157=FALSE,VLOOKUP($AQ157,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ157,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR157=FALSE,VLOOKUP($AQ157,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ157,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A157,Tenant!$A157:$J656,6,FALSE)","v":0},{"$f":"VLOOKUP($A157,Tenant!$A157:$J656,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG157=FALSE,0,IF($DU157=TRUE,SUM($BS157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS157*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DU157=TRUE,SUM($BT157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT157*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DU157=TRUE,SUM($BU157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU157*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DU157=TRUE,SUM($BV157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DU157=TRUE,SUM($BW157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW157*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG157=FALSE,0,IF($DU157=TRUE,SUM($BX157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX157*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN157=FALSE,0,IF($H157=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP157=FALSE,0,ROUND(SUM($BY157*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR157=FALSE,0,ROUND(SUM($X157*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY157=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X157),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X157)),5)","v":0},{"$f":"SUM(ROUND($CH157:$CM157,2),$CO157,$CQ157,$CS157)","v":0},false,{"$f":"ROUND(IF($CV157=FALSE,0,IF($DY157=TRUE,SUM($BZ157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ157*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV157=FALSE,0,IF($DY157=TRUE,SUM($CA157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA157*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV157=FALSE,0,IF($DY157=TRUE,SUM($CB157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB157*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV157=FALSE,0,IF($DY157=TRUE,SUM($CC157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC157*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV157=FALSE,0,IF($DY157=TRUE,SUM($CD157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD157*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV157=FALSE,0,IF($DY157=TRUE,SUM($CE157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE157*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC157=FALSE,0,IF($H157=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF157*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE157=FALSE,0,ROUND(SUM($CF157*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG157=FALSE,0,ROUND(SUM($AA157*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY157=TRUE,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA157),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA157)),5)","v":0},{"$f":"SUM(ROUND($CW157:$DB157,2),$DD157,$DF157,$DH157)","v":0},0,{"$f":"SUM(SUM($CU157*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ157*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU157*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ157*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL157,IF(VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM157,$DK157))","v":0},0,false,0,false,0,{"$f":"IF(AND($X157>0,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU157=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH157:$CM157,$CS157,$ED157,$EL157,$ET157:$EY157)-SUM($BY157*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH157:$CM157,$CS157,$ED157,$EL157,$EN157:$ES157)-SUM($BY157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X157>0,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW157=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH157:$CM157,$CO157,$CQ157,$CS157,$ED157,$EF157,$EH157,$EJ157,$ET157:$EY157)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH157:$CM157,$CO157,$CQ157,$CS157,$ED157,$EF157,$EH157,$EJ157,ET157:$EX157)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA157>0,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY157=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW157:$DB157,$DH157,$ED157,$FQ157,$FY157:$GD157)-SUM($CF157*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW157:$DB157,$DH157,$ED157,$FQ157,$FS157:$FX157)-SUM($CF157*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA157>0,VLOOKUP($A157,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA157=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW157:$DB157,$DD157,$DF157,$DH157,$FI157,$FK157,$FM157,$FO157,$FY157:$GD157)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW157:$DB157,$DD157,$DF157,$DH157,$FI157,$FK157,$FM157,$FO157,$FY157:$GD157)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X157>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E157<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC157=FALSE,0,ROUND(SUM($AE157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X157>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A157,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE157=FALSE,0,ROUND(SUM($BY157*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X157>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X157>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X157>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG157=FALSE,0,SUM($BY157*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X157>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI157=FALSE,0,SUM($BY157*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X157>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK157=TRUE,$X157>0),SUM($BY157*Account!$T$2),0)","v":0},{"$f":"IF(AND($X157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM157=FALSE,0,ROUND(SUM($BS157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM157=FALSE,0,ROUND(SUM($BT157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM157=FALSE,0,ROUND(SUM($BU157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM157=FALSE,0,ROUND(SUM($BV157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM157=FALSE,0,ROUND(SUM($BW157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM157=FALSE,0,ROUND(SUM($BX157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H157/$AD157*$X157),5),0)","v":0},{"$f":"ROUND(SUM($FA157*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ157=FALSE,$FB157,ROUND(MAX(0,SUM(SUM($ET157:$EY157)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE157=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I157","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF157*Account!$AA$2),SUM($FF157*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA157>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E157<>\"D-CARE\",Tenant!$F157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH157=FALSE,0,ROUND(SUM($AF157*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA157>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A157,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY157=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ157=FALSE,0,ROUND(SUM($CF157*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA157>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA157>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA157>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL157=FALSE,0,SUM($CF157*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA157>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN157=FALSE,0,SUM($CF157*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA157>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP157=TRUE,$AA157>0),SUM($CF157*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA157>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR157=FALSE,0,ROUND(SUM($BZ157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR157=FALSE,0,ROUND(SUM($CA157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR157=FALSE,0,ROUND(SUM($CB157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR157=FALSE,0,ROUND(SUM($CC157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR157=FALSE,0,ROUND(SUM($CD157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR157=FALSE,0,ROUND(SUM($CE157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ157*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA157*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB157*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC157*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD157*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE157*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H157/$AD157*$AA157),5),0)","v":0},{"$f":"ROUND(SUM($GF157*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE157=FALSE,$GG157,ROUND(MAX(0,SUM(SUM($FY157:$GD157)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ157=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I157","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK157*Account!$AA$2),SUM($GK157*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D157<=FctrChngDts!$B$14,$E157>FctrChngDts!$B$14),AND($D157<=FctrChngDts!$C$14,$E157>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM157=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP157:$GS157))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO157,$DD157,$GP157:$GS157))","v":0},0,0,{"$f":"IF(AND($X157>0,Tenant!$E157=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX157=FALSE,0,ROUND(SUM($AE157*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA157>0,Tenant!$E157=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ157=FALSE,0,ROUND(SUM($AF157*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO157,$GT157,$GW157,$HB157,$CQ157,$DF157,$DV157,$DX157,$DZ157,$EB157),IF(Account!$Q$2=TRUE,SUM($GO157,$GU157,$GW157,$HB157,$CQ157,$DF157,$DV157,$DX157,$DZ157,$EB157),SUM($GO157,$GT157,$GU157,$GV157,$GW157,$HB157,$CQ157,$DF157,$DV157,$DX157,$DZ157,$EB157)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D157,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A157,Tenant!$A:$J,8,FALSE)=TRUE,$HD157<0),0,SUM(SUM(SUM($HD157/$AD157*$HE157)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A157,Tenant!$A:$J,8,FALSE)=TRUE,$HD157<0),0,SUM(SUM(SUM($HD157/$AD157*$HF157)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU157,$DJ157,$DR157,$DT157,$DV157,$DX157,$DZ157,$EB157,$ED157,$EF157,$EH157,$EJ157,$FI157,$FK157,$FM157,$FO157,$GN157,$GV157,$GY157,$HA157)/$AD157*$X157*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU157,$DJ157,$DR157,$DT157,$DV157,$DX157,$DZ157,$EB157,$ED157,$EF157,$EH157,$EJ157,$FI157,$FK157,$FM157,$FO157,$GN157,$GV157,$GY157,$HA157)/$AD157*$AA157*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E157),$AD157,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D157,FctrChngDts!$C$17<=$E157),_xlfn.DAYS($D157,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E157),$AD157,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D157,FctrChngDts!$C$19<=$E157),_xlfn.DAYS($D157,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN157*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN157*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO157*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO157*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D157,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A157,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU157*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A157,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV157*Account!$AA$2)),5)","v":0}]
[157,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G158),0,IF($F158<=$G158,SUM($G158-$F158),IF($F158>$G158,SUM((Account!$L$2-$F158)+$G158+1))))","v":0},{"$f":"IF(AND($D158>=FctrChngDts!$C$2,$D158<=FctrChngDts!$D$2),$D158,\"\")","v":""},{"$f":"IF($I158=\"\",\"\",IF($E158<=FctrChngDts!$D$2,$E158,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D158<FctrChngDts!$E$2,$E158<FctrChngDts!$E$2),AND($D158>=FctrChngDts!$F$2,$E158>=FctrChngDts!$F$2)),\"\",IF(AND($D158>=FctrChngDts!$E$2,$D158<=FctrChngDts!$F$2),$D158,FctrChngDts!$E$2))","v":""},{"$f":"IF($K158=\"\",\"\",IF(AND($J158=$K158,$E158>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K158=$J158,$E158,IF(AND($E158>=FctrChngDts!$E$2,$E158<=FctrChngDts!$F$2),$E158,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D158<DATE(YEAR(Account!$J$2),6,1),$D158>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I158<FctrChngDts!$A$2,$J158<FctrChngDts!$A$2),AND($I158>=FctrChngDts!$B$2,$J158>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I158<FctrChngDts!$A$2,$J158>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I158>=FctrChngDts!$A$2,$J158<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I158<FctrChngDts!$B$2,$J158>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K158<FctrChngDts!$A$2,$L158<FctrChngDts!$A$2),AND($K158>=FctrChngDts!$B$2,$L158>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K158<FctrChngDts!$A$2,$L158>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K158>=FctrChngDts!$A$2,$L158<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K158<FctrChngDts!$B$2,$L158>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I158=\"\",$J158=0),0,IF(AND($N158=TRUE,$I158<>0),SUM($J158-$I158+1),IF($O158=TRUE,SUM(FctrChngDts!$A$2-$I158),IF($P158=TRUE,0,IF($Q158=TRUE,SUM($J158-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I158=\"\",$J158=0),0,IF($N158=TRUE,0,IF($O158=TRUE,SUM($J158-FctrChngDts!$A$2+1),IF(AND($P158=TRUE,$I158<>0),SUM($J158-$I158+1),IF($Q158=TRUE,SUM(FctrChngDts!$B$2-$I158),0)))))","v":0},0,{"$f":"IF(OR($K158=\"\",$L158=0),0,IF(AND($R158=TRUE,$K158<>0),SUM($L158-$K158+1),IF($S158=TRUE,SUM(FctrChngDts!$A$2-$K158),IF($T158=TRUE,0,IF($U158=TRUE,SUM($L158-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K158=\"\",$L158=0),0,IF($R158=TRUE,0,IF($S158=TRUE,SUM($L158-FctrChngDts!$A$2+1),IF(AND($T158=TRUE,$K158<>0),SUM($L158-$K158+1),IF($U158=TRUE,SUM(FctrChngDts!$B$2-$K158),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A158,Tenant!$A158:$J657,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR158=FALSE,VLOOKUP($AQ158,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ158,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR158=FALSE,VLOOKUP($AQ158,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ158,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR158=FALSE,VLOOKUP($AQ158,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ158,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR158=FALSE,VLOOKUP($AQ158,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ158,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A158,Tenant!$A158:$J657,6,FALSE)","v":0},{"$f":"VLOOKUP($A158,Tenant!$A158:$J657,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG158=FALSE,0,IF($DU158=TRUE,SUM($BS158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS158*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DU158=TRUE,SUM($BT158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT158*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DU158=TRUE,SUM($BU158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU158*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DU158=TRUE,SUM($BV158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DU158=TRUE,SUM($BW158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW158*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG158=FALSE,0,IF($DU158=TRUE,SUM($BX158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX158*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN158=FALSE,0,IF($H158=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP158=FALSE,0,ROUND(SUM($BY158*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR158=FALSE,0,ROUND(SUM($X158*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY158=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X158),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X158)),5)","v":0},{"$f":"SUM(ROUND($CH158:$CM158,2),$CO158,$CQ158,$CS158)","v":0},false,{"$f":"ROUND(IF($CV158=FALSE,0,IF($DY158=TRUE,SUM($BZ158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ158*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV158=FALSE,0,IF($DY158=TRUE,SUM($CA158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA158*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV158=FALSE,0,IF($DY158=TRUE,SUM($CB158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB158*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV158=FALSE,0,IF($DY158=TRUE,SUM($CC158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC158*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV158=FALSE,0,IF($DY158=TRUE,SUM($CD158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD158*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV158=FALSE,0,IF($DY158=TRUE,SUM($CE158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE158*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC158=FALSE,0,IF($H158=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF158*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE158=FALSE,0,ROUND(SUM($CF158*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG158=FALSE,0,ROUND(SUM($AA158*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY158=TRUE,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA158),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA158)),5)","v":0},{"$f":"SUM(ROUND($CW158:$DB158,2),$DD158,$DF158,$DH158)","v":0},0,{"$f":"SUM(SUM($CU158*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ158*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU158*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ158*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL158,IF(VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM158,$DK158))","v":0},0,false,0,false,0,{"$f":"IF(AND($X158>0,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU158=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH158:$CM158,$CS158,$ED158,$EL158,$ET158:$EY158)-SUM($BY158*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH158:$CM158,$CS158,$ED158,$EL158,$EN158:$ES158)-SUM($BY158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X158>0,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW158=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH158:$CM158,$CO158,$CQ158,$CS158,$ED158,$EF158,$EH158,$EJ158,$ET158:$EY158)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH158:$CM158,$CO158,$CQ158,$CS158,$ED158,$EF158,$EH158,$EJ158,ET158:$EX158)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA158>0,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY158=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW158:$DB158,$DH158,$ED158,$FQ158,$FY158:$GD158)-SUM($CF158*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW158:$DB158,$DH158,$ED158,$FQ158,$FS158:$FX158)-SUM($CF158*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA158>0,VLOOKUP($A158,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA158=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW158:$DB158,$DD158,$DF158,$DH158,$FI158,$FK158,$FM158,$FO158,$FY158:$GD158)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW158:$DB158,$DD158,$DF158,$DH158,$FI158,$FK158,$FM158,$FO158,$FY158:$GD158)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X158>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E158<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC158=FALSE,0,ROUND(SUM($AE158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X158>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A158,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE158=FALSE,0,ROUND(SUM($BY158*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X158>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X158>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X158>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG158=FALSE,0,SUM($BY158*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X158>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI158=FALSE,0,SUM($BY158*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X158>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK158=TRUE,$X158>0),SUM($BY158*Account!$T$2),0)","v":0},{"$f":"IF(AND($X158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM158=FALSE,0,ROUND(SUM($BS158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM158=FALSE,0,ROUND(SUM($BT158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM158=FALSE,0,ROUND(SUM($BU158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM158=FALSE,0,ROUND(SUM($BV158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM158=FALSE,0,ROUND(SUM($BW158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM158=FALSE,0,ROUND(SUM($BX158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H158/$AD158*$X158),5),0)","v":0},{"$f":"ROUND(SUM($FA158*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ158=FALSE,$FB158,ROUND(MAX(0,SUM(SUM($ET158:$EY158)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE158=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I158","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF158*Account!$AA$2),SUM($FF158*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA158>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E158<>\"D-CARE\",Tenant!$F158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH158=FALSE,0,ROUND(SUM($AF158*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA158>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A158,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY158=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ158=FALSE,0,ROUND(SUM($CF158*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA158>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA158>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA158>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL158=FALSE,0,SUM($CF158*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA158>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN158=FALSE,0,SUM($CF158*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA158>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP158=TRUE,$AA158>0),SUM($CF158*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA158>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR158=FALSE,0,ROUND(SUM($BZ158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR158=FALSE,0,ROUND(SUM($CA158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR158=FALSE,0,ROUND(SUM($CB158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR158=FALSE,0,ROUND(SUM($CC158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR158=FALSE,0,ROUND(SUM($CD158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR158=FALSE,0,ROUND(SUM($CE158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ158*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA158*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB158*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC158*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD158*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE158*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H158/$AD158*$AA158),5),0)","v":0},{"$f":"ROUND(SUM($GF158*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE158=FALSE,$GG158,ROUND(MAX(0,SUM(SUM($FY158:$GD158)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ158=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I158","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK158*Account!$AA$2),SUM($GK158*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D158<=FctrChngDts!$B$14,$E158>FctrChngDts!$B$14),AND($D158<=FctrChngDts!$C$14,$E158>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM158=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP158:$GS158))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO158,$DD158,$GP158:$GS158))","v":0},0,0,{"$f":"IF(AND($X158>0,Tenant!$E158=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX158=FALSE,0,ROUND(SUM($AE158*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA158>0,Tenant!$E158=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ158=FALSE,0,ROUND(SUM($AF158*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO158,$GT158,$GW158,$HB158,$CQ158,$DF158,$DV158,$DX158,$DZ158,$EB158),IF(Account!$Q$2=TRUE,SUM($GO158,$GU158,$GW158,$HB158,$CQ158,$DF158,$DV158,$DX158,$DZ158,$EB158),SUM($GO158,$GT158,$GU158,$GV158,$GW158,$HB158,$CQ158,$DF158,$DV158,$DX158,$DZ158,$EB158)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D158,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A158,Tenant!$A:$J,8,FALSE)=TRUE,$HD158<0),0,SUM(SUM(SUM($HD158/$AD158*$HE158)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A158,Tenant!$A:$J,8,FALSE)=TRUE,$HD158<0),0,SUM(SUM(SUM($HD158/$AD158*$HF158)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU158,$DJ158,$DR158,$DT158,$DV158,$DX158,$DZ158,$EB158,$ED158,$EF158,$EH158,$EJ158,$FI158,$FK158,$FM158,$FO158,$GN158,$GV158,$GY158,$HA158)/$AD158*$X158*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU158,$DJ158,$DR158,$DT158,$DV158,$DX158,$DZ158,$EB158,$ED158,$EF158,$EH158,$EJ158,$FI158,$FK158,$FM158,$FO158,$GN158,$GV158,$GY158,$HA158)/$AD158*$AA158*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E158),$AD158,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D158,FctrChngDts!$C$17<=$E158),_xlfn.DAYS($D158,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E158),$AD158,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D158,FctrChngDts!$C$19<=$E158),_xlfn.DAYS($D158,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN158*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN158*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO158*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO158*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D158,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A158,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU158*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A158,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV158*Account!$AA$2)),5)","v":0}]
[158,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G159),0,IF($F159<=$G159,SUM($G159-$F159),IF($F159>$G159,SUM((Account!$L$2-$F159)+$G159+1))))","v":0},{"$f":"IF(AND($D159>=FctrChngDts!$C$2,$D159<=FctrChngDts!$D$2),$D159,\"\")","v":""},{"$f":"IF($I159=\"\",\"\",IF($E159<=FctrChngDts!$D$2,$E159,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D159<FctrChngDts!$E$2,$E159<FctrChngDts!$E$2),AND($D159>=FctrChngDts!$F$2,$E159>=FctrChngDts!$F$2)),\"\",IF(AND($D159>=FctrChngDts!$E$2,$D159<=FctrChngDts!$F$2),$D159,FctrChngDts!$E$2))","v":""},{"$f":"IF($K159=\"\",\"\",IF(AND($J159=$K159,$E159>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K159=$J159,$E159,IF(AND($E159>=FctrChngDts!$E$2,$E159<=FctrChngDts!$F$2),$E159,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D159<DATE(YEAR(Account!$J$2),6,1),$D159>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I159<FctrChngDts!$A$2,$J159<FctrChngDts!$A$2),AND($I159>=FctrChngDts!$B$2,$J159>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I159<FctrChngDts!$A$2,$J159>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I159>=FctrChngDts!$A$2,$J159<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I159<FctrChngDts!$B$2,$J159>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K159<FctrChngDts!$A$2,$L159<FctrChngDts!$A$2),AND($K159>=FctrChngDts!$B$2,$L159>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K159<FctrChngDts!$A$2,$L159>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K159>=FctrChngDts!$A$2,$L159<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K159<FctrChngDts!$B$2,$L159>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I159=\"\",$J159=0),0,IF(AND($N159=TRUE,$I159<>0),SUM($J159-$I159+1),IF($O159=TRUE,SUM(FctrChngDts!$A$2-$I159),IF($P159=TRUE,0,IF($Q159=TRUE,SUM($J159-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I159=\"\",$J159=0),0,IF($N159=TRUE,0,IF($O159=TRUE,SUM($J159-FctrChngDts!$A$2+1),IF(AND($P159=TRUE,$I159<>0),SUM($J159-$I159+1),IF($Q159=TRUE,SUM(FctrChngDts!$B$2-$I159),0)))))","v":0},0,{"$f":"IF(OR($K159=\"\",$L159=0),0,IF(AND($R159=TRUE,$K159<>0),SUM($L159-$K159+1),IF($S159=TRUE,SUM(FctrChngDts!$A$2-$K159),IF($T159=TRUE,0,IF($U159=TRUE,SUM($L159-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K159=\"\",$L159=0),0,IF($R159=TRUE,0,IF($S159=TRUE,SUM($L159-FctrChngDts!$A$2+1),IF(AND($T159=TRUE,$K159<>0),SUM($L159-$K159+1),IF($U159=TRUE,SUM(FctrChngDts!$B$2-$K159),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A159,Tenant!$A159:$J658,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR159=FALSE,VLOOKUP($AQ159,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ159,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR159=FALSE,VLOOKUP($AQ159,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ159,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR159=FALSE,VLOOKUP($AQ159,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ159,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR159=FALSE,VLOOKUP($AQ159,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ159,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A159,Tenant!$A159:$J658,6,FALSE)","v":0},{"$f":"VLOOKUP($A159,Tenant!$A159:$J658,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG159=FALSE,0,IF($DU159=TRUE,SUM($BS159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS159*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DU159=TRUE,SUM($BT159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT159*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DU159=TRUE,SUM($BU159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU159*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DU159=TRUE,SUM($BV159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DU159=TRUE,SUM($BW159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW159*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG159=FALSE,0,IF($DU159=TRUE,SUM($BX159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX159*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN159=FALSE,0,IF($H159=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP159=FALSE,0,ROUND(SUM($BY159*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR159=FALSE,0,ROUND(SUM($X159*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY159=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X159),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X159)),5)","v":0},{"$f":"SUM(ROUND($CH159:$CM159,2),$CO159,$CQ159,$CS159)","v":0},false,{"$f":"ROUND(IF($CV159=FALSE,0,IF($DY159=TRUE,SUM($BZ159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ159*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV159=FALSE,0,IF($DY159=TRUE,SUM($CA159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA159*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV159=FALSE,0,IF($DY159=TRUE,SUM($CB159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB159*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV159=FALSE,0,IF($DY159=TRUE,SUM($CC159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV159=FALSE,0,IF($DY159=TRUE,SUM($CD159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD159*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV159=FALSE,0,IF($DY159=TRUE,SUM($CE159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE159*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC159=FALSE,0,IF($H159=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE159=FALSE,0,ROUND(SUM($CF159*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG159=FALSE,0,ROUND(SUM($AA159*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY159=TRUE,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA159),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA159)),5)","v":0},{"$f":"SUM(ROUND($CW159:$DB159,2),$DD159,$DF159,$DH159)","v":0},0,{"$f":"SUM(SUM($CU159*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ159*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU159*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ159*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL159,IF(VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM159,$DK159))","v":0},0,false,0,false,0,{"$f":"IF(AND($X159>0,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU159=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH159:$CM159,$CS159,$ED159,$EL159,$ET159:$EY159)-SUM($BY159*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH159:$CM159,$CS159,$ED159,$EL159,$EN159:$ES159)-SUM($BY159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X159>0,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW159=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH159:$CM159,$CO159,$CQ159,$CS159,$ED159,$EF159,$EH159,$EJ159,$ET159:$EY159)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH159:$CM159,$CO159,$CQ159,$CS159,$ED159,$EF159,$EH159,$EJ159,ET159:$EX159)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA159>0,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY159=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW159:$DB159,$DH159,$ED159,$FQ159,$FY159:$GD159)-SUM($CF159*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW159:$DB159,$DH159,$ED159,$FQ159,$FS159:$FX159)-SUM($CF159*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA159>0,VLOOKUP($A159,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA159=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW159:$DB159,$DD159,$DF159,$DH159,$FI159,$FK159,$FM159,$FO159,$FY159:$GD159)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW159:$DB159,$DD159,$DF159,$DH159,$FI159,$FK159,$FM159,$FO159,$FY159:$GD159)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E159<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC159=FALSE,0,ROUND(SUM($AE159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X159>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE159=FALSE,0,ROUND(SUM($BY159*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG159=FALSE,0,SUM($BY159*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X159>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI159=FALSE,0,SUM($BY159*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X159>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK159=TRUE,$X159>0),SUM($BY159*Account!$T$2),0)","v":0},{"$f":"IF(AND($X159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM159=FALSE,0,ROUND(SUM($BS159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM159=FALSE,0,ROUND(SUM($BT159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM159=FALSE,0,ROUND(SUM($BU159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM159=FALSE,0,ROUND(SUM($BV159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM159=FALSE,0,ROUND(SUM($BW159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM159=FALSE,0,ROUND(SUM($BX159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H159/$AD159*$X159),5),0)","v":0},{"$f":"ROUND(SUM($FA159*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ159=FALSE,$FB159,ROUND(MAX(0,SUM(SUM($ET159:$EY159)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE159=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I159","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF159*Account!$AA$2),SUM($FF159*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E159<>\"D-CARE\",Tenant!$F159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH159=FALSE,0,ROUND(SUM($AF159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA159>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A159,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY159=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ159=FALSE,0,ROUND(SUM($CF159*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA159>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA159>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL159=FALSE,0,SUM($CF159*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA159>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN159=FALSE,0,SUM($CF159*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA159>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP159=TRUE,$AA159>0),SUM($CF159*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA159>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR159=FALSE,0,ROUND(SUM($BZ159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR159=FALSE,0,ROUND(SUM($CA159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR159=FALSE,0,ROUND(SUM($CB159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR159=FALSE,0,ROUND(SUM($CC159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR159=FALSE,0,ROUND(SUM($CD159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR159=FALSE,0,ROUND(SUM($CE159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ159*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA159*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB159*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC159*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD159*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE159*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H159/$AD159*$AA159),5),0)","v":0},{"$f":"ROUND(SUM($GF159*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE159=FALSE,$GG159,ROUND(MAX(0,SUM(SUM($FY159:$GD159)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ159=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I159","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK159*Account!$AA$2),SUM($GK159*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D159<=FctrChngDts!$B$14,$E159>FctrChngDts!$B$14),AND($D159<=FctrChngDts!$C$14,$E159>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM159=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP159:$GS159))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO159,$DD159,$GP159:$GS159))","v":0},0,0,{"$f":"IF(AND($X159>0,Tenant!$E159=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX159=FALSE,0,ROUND(SUM($AE159*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA159>0,Tenant!$E159=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ159=FALSE,0,ROUND(SUM($AF159*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO159,$GT159,$GW159,$HB159,$CQ159,$DF159,$DV159,$DX159,$DZ159,$EB159),IF(Account!$Q$2=TRUE,SUM($GO159,$GU159,$GW159,$HB159,$CQ159,$DF159,$DV159,$DX159,$DZ159,$EB159),SUM($GO159,$GT159,$GU159,$GV159,$GW159,$HB159,$CQ159,$DF159,$DV159,$DX159,$DZ159,$EB159)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D159,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,8,FALSE)=TRUE,$HD159<0),0,SUM(SUM(SUM($HD159/$AD159*$HE159)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,8,FALSE)=TRUE,$HD159<0),0,SUM(SUM(SUM($HD159/$AD159*$HF159)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU159,$DJ159,$DR159,$DT159,$DV159,$DX159,$DZ159,$EB159,$ED159,$EF159,$EH159,$EJ159,$FI159,$FK159,$FM159,$FO159,$GN159,$GV159,$GY159,$HA159)/$AD159*$X159*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU159,$DJ159,$DR159,$DT159,$DV159,$DX159,$DZ159,$EB159,$ED159,$EF159,$EH159,$EJ159,$FI159,$FK159,$FM159,$FO159,$GN159,$GV159,$GY159,$HA159)/$AD159*$AA159*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E159),$AD159,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D159,FctrChngDts!$C$17<=$E159),_xlfn.DAYS($D159,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E159),$AD159,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D159,FctrChngDts!$C$19<=$E159),_xlfn.DAYS($D159,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN159*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN159*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO159*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO159*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D159,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU159*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A159,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV159*Account!$AA$2)),5)","v":0}]
[159,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G160),0,IF($F160<=$G160,SUM($G160-$F160),IF($F160>$G160,SUM((Account!$L$2-$F160)+$G160+1))))","v":0},{"$f":"IF(AND($D160>=FctrChngDts!$C$2,$D160<=FctrChngDts!$D$2),$D160,\"\")","v":""},{"$f":"IF($I160=\"\",\"\",IF($E160<=FctrChngDts!$D$2,$E160,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D160<FctrChngDts!$E$2,$E160<FctrChngDts!$E$2),AND($D160>=FctrChngDts!$F$2,$E160>=FctrChngDts!$F$2)),\"\",IF(AND($D160>=FctrChngDts!$E$2,$D160<=FctrChngDts!$F$2),$D160,FctrChngDts!$E$2))","v":""},{"$f":"IF($K160=\"\",\"\",IF(AND($J160=$K160,$E160>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K160=$J160,$E160,IF(AND($E160>=FctrChngDts!$E$2,$E160<=FctrChngDts!$F$2),$E160,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D160<DATE(YEAR(Account!$J$2),6,1),$D160>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I160<FctrChngDts!$A$2,$J160<FctrChngDts!$A$2),AND($I160>=FctrChngDts!$B$2,$J160>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I160<FctrChngDts!$A$2,$J160>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I160>=FctrChngDts!$A$2,$J160<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I160<FctrChngDts!$B$2,$J160>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K160<FctrChngDts!$A$2,$L160<FctrChngDts!$A$2),AND($K160>=FctrChngDts!$B$2,$L160>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K160<FctrChngDts!$A$2,$L160>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K160>=FctrChngDts!$A$2,$L160<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K160<FctrChngDts!$B$2,$L160>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I160=\"\",$J160=0),0,IF(AND($N160=TRUE,$I160<>0),SUM($J160-$I160+1),IF($O160=TRUE,SUM(FctrChngDts!$A$2-$I160),IF($P160=TRUE,0,IF($Q160=TRUE,SUM($J160-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I160=\"\",$J160=0),0,IF($N160=TRUE,0,IF($O160=TRUE,SUM($J160-FctrChngDts!$A$2+1),IF(AND($P160=TRUE,$I160<>0),SUM($J160-$I160+1),IF($Q160=TRUE,SUM(FctrChngDts!$B$2-$I160),0)))))","v":0},0,{"$f":"IF(OR($K160=\"\",$L160=0),0,IF(AND($R160=TRUE,$K160<>0),SUM($L160-$K160+1),IF($S160=TRUE,SUM(FctrChngDts!$A$2-$K160),IF($T160=TRUE,0,IF($U160=TRUE,SUM($L160-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K160=\"\",$L160=0),0,IF($R160=TRUE,0,IF($S160=TRUE,SUM($L160-FctrChngDts!$A$2+1),IF(AND($T160=TRUE,$K160<>0),SUM($L160-$K160+1),IF($U160=TRUE,SUM(FctrChngDts!$B$2-$K160),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A160,Tenant!$A160:$J659,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR160=FALSE,VLOOKUP($AQ160,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ160,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR160=FALSE,VLOOKUP($AQ160,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ160,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR160=FALSE,VLOOKUP($AQ160,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ160,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR160=FALSE,VLOOKUP($AQ160,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ160,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A160,Tenant!$A160:$J659,6,FALSE)","v":0},{"$f":"VLOOKUP($A160,Tenant!$A160:$J659,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG160=FALSE,0,IF($DU160=TRUE,SUM($BS160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS160*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DU160=TRUE,SUM($BT160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT160*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DU160=TRUE,SUM($BU160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU160*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DU160=TRUE,SUM($BV160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DU160=TRUE,SUM($BW160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW160*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG160=FALSE,0,IF($DU160=TRUE,SUM($BX160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX160*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN160=FALSE,0,IF($H160=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP160=FALSE,0,ROUND(SUM($BY160*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR160=FALSE,0,ROUND(SUM($X160*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY160=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X160),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X160)),5)","v":0},{"$f":"SUM(ROUND($CH160:$CM160,2),$CO160,$CQ160,$CS160)","v":0},false,{"$f":"ROUND(IF($CV160=FALSE,0,IF($DY160=TRUE,SUM($BZ160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ160*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV160=FALSE,0,IF($DY160=TRUE,SUM($CA160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA160*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV160=FALSE,0,IF($DY160=TRUE,SUM($CB160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB160*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV160=FALSE,0,IF($DY160=TRUE,SUM($CC160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV160=FALSE,0,IF($DY160=TRUE,SUM($CD160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD160*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV160=FALSE,0,IF($DY160=TRUE,SUM($CE160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE160*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC160=FALSE,0,IF($H160=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE160=FALSE,0,ROUND(SUM($CF160*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG160=FALSE,0,ROUND(SUM($AA160*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY160=TRUE,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA160),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA160)),5)","v":0},{"$f":"SUM(ROUND($CW160:$DB160,2),$DD160,$DF160,$DH160)","v":0},0,{"$f":"SUM(SUM($CU160*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ160*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU160*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ160*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL160,IF(VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM160,$DK160))","v":0},0,false,0,false,0,{"$f":"IF(AND($X160>0,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU160=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH160:$CM160,$CS160,$ED160,$EL160,$ET160:$EY160)-SUM($BY160*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH160:$CM160,$CS160,$ED160,$EL160,$EN160:$ES160)-SUM($BY160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X160>0,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW160=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH160:$CM160,$CO160,$CQ160,$CS160,$ED160,$EF160,$EH160,$EJ160,$ET160:$EY160)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH160:$CM160,$CO160,$CQ160,$CS160,$ED160,$EF160,$EH160,$EJ160,ET160:$EX160)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA160>0,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY160=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW160:$DB160,$DH160,$ED160,$FQ160,$FY160:$GD160)-SUM($CF160*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW160:$DB160,$DH160,$ED160,$FQ160,$FS160:$FX160)-SUM($CF160*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA160>0,VLOOKUP($A160,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA160=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW160:$DB160,$DD160,$DF160,$DH160,$FI160,$FK160,$FM160,$FO160,$FY160:$GD160)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW160:$DB160,$DD160,$DF160,$DH160,$FI160,$FK160,$FM160,$FO160,$FY160:$GD160)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E160<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC160=FALSE,0,ROUND(SUM($AE160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X160>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE160=FALSE,0,ROUND(SUM($BY160*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG160=FALSE,0,SUM($BY160*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X160>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI160=FALSE,0,SUM($BY160*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X160>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK160=TRUE,$X160>0),SUM($BY160*Account!$T$2),0)","v":0},{"$f":"IF(AND($X160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM160=FALSE,0,ROUND(SUM($BS160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM160=FALSE,0,ROUND(SUM($BT160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM160=FALSE,0,ROUND(SUM($BU160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM160=FALSE,0,ROUND(SUM($BV160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM160=FALSE,0,ROUND(SUM($BW160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM160=FALSE,0,ROUND(SUM($BX160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H160/$AD160*$X160),5),0)","v":0},{"$f":"ROUND(SUM($FA160*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ160=FALSE,$FB160,ROUND(MAX(0,SUM(SUM($ET160:$EY160)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE160=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I160","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF160*Account!$AA$2),SUM($FF160*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E160<>\"D-CARE\",Tenant!$F160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH160=FALSE,0,ROUND(SUM($AF160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA160>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A160,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY160=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ160=FALSE,0,ROUND(SUM($CF160*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA160>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA160>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL160=FALSE,0,SUM($CF160*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA160>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN160=FALSE,0,SUM($CF160*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA160>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP160=TRUE,$AA160>0),SUM($CF160*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA160>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR160=FALSE,0,ROUND(SUM($BZ160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR160=FALSE,0,ROUND(SUM($CA160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR160=FALSE,0,ROUND(SUM($CB160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR160=FALSE,0,ROUND(SUM($CC160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR160=FALSE,0,ROUND(SUM($CD160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR160=FALSE,0,ROUND(SUM($CE160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ160*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA160*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB160*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC160*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD160*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE160*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H160/$AD160*$AA160),5),0)","v":0},{"$f":"ROUND(SUM($GF160*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE160=FALSE,$GG160,ROUND(MAX(0,SUM(SUM($FY160:$GD160)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ160=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I160","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK160*Account!$AA$2),SUM($GK160*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D160<=FctrChngDts!$B$14,$E160>FctrChngDts!$B$14),AND($D160<=FctrChngDts!$C$14,$E160>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM160=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP160:$GS160))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO160,$DD160,$GP160:$GS160))","v":0},0,0,{"$f":"IF(AND($X160>0,Tenant!$E160=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX160=FALSE,0,ROUND(SUM($AE160*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA160>0,Tenant!$E160=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ160=FALSE,0,ROUND(SUM($AF160*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO160,$GT160,$GW160,$HB160,$CQ160,$DF160,$DV160,$DX160,$DZ160,$EB160),IF(Account!$Q$2=TRUE,SUM($GO160,$GU160,$GW160,$HB160,$CQ160,$DF160,$DV160,$DX160,$DZ160,$EB160),SUM($GO160,$GT160,$GU160,$GV160,$GW160,$HB160,$CQ160,$DF160,$DV160,$DX160,$DZ160,$EB160)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D160,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,8,FALSE)=TRUE,$HD160<0),0,SUM(SUM(SUM($HD160/$AD160*$HE160)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,8,FALSE)=TRUE,$HD160<0),0,SUM(SUM(SUM($HD160/$AD160*$HF160)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU160,$DJ160,$DR160,$DT160,$DV160,$DX160,$DZ160,$EB160,$ED160,$EF160,$EH160,$EJ160,$FI160,$FK160,$FM160,$FO160,$GN160,$GV160,$GY160,$HA160)/$AD160*$X160*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU160,$DJ160,$DR160,$DT160,$DV160,$DX160,$DZ160,$EB160,$ED160,$EF160,$EH160,$EJ160,$FI160,$FK160,$FM160,$FO160,$GN160,$GV160,$GY160,$HA160)/$AD160*$AA160*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E160),$AD160,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D160,FctrChngDts!$C$17<=$E160),_xlfn.DAYS($D160,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E160),$AD160,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D160,FctrChngDts!$C$19<=$E160),_xlfn.DAYS($D160,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN160*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN160*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO160*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO160*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D160,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU160*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A160,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV160*Account!$AA$2)),5)","v":0}]
[160,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G161),0,IF($F161<=$G161,SUM($G161-$F161),IF($F161>$G161,SUM((Account!$L$2-$F161)+$G161+1))))","v":0},{"$f":"IF(AND($D161>=FctrChngDts!$C$2,$D161<=FctrChngDts!$D$2),$D161,\"\")","v":""},{"$f":"IF($I161=\"\",\"\",IF($E161<=FctrChngDts!$D$2,$E161,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D161<FctrChngDts!$E$2,$E161<FctrChngDts!$E$2),AND($D161>=FctrChngDts!$F$2,$E161>=FctrChngDts!$F$2)),\"\",IF(AND($D161>=FctrChngDts!$E$2,$D161<=FctrChngDts!$F$2),$D161,FctrChngDts!$E$2))","v":""},{"$f":"IF($K161=\"\",\"\",IF(AND($J161=$K161,$E161>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K161=$J161,$E161,IF(AND($E161>=FctrChngDts!$E$2,$E161<=FctrChngDts!$F$2),$E161,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D161<DATE(YEAR(Account!$J$2),6,1),$D161>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I161<FctrChngDts!$A$2,$J161<FctrChngDts!$A$2),AND($I161>=FctrChngDts!$B$2,$J161>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I161<FctrChngDts!$A$2,$J161>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I161>=FctrChngDts!$A$2,$J161<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I161<FctrChngDts!$B$2,$J161>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K161<FctrChngDts!$A$2,$L161<FctrChngDts!$A$2),AND($K161>=FctrChngDts!$B$2,$L161>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K161<FctrChngDts!$A$2,$L161>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K161>=FctrChngDts!$A$2,$L161<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K161<FctrChngDts!$B$2,$L161>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I161=\"\",$J161=0),0,IF(AND($N161=TRUE,$I161<>0),SUM($J161-$I161+1),IF($O161=TRUE,SUM(FctrChngDts!$A$2-$I161),IF($P161=TRUE,0,IF($Q161=TRUE,SUM($J161-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I161=\"\",$J161=0),0,IF($N161=TRUE,0,IF($O161=TRUE,SUM($J161-FctrChngDts!$A$2+1),IF(AND($P161=TRUE,$I161<>0),SUM($J161-$I161+1),IF($Q161=TRUE,SUM(FctrChngDts!$B$2-$I161),0)))))","v":0},0,{"$f":"IF(OR($K161=\"\",$L161=0),0,IF(AND($R161=TRUE,$K161<>0),SUM($L161-$K161+1),IF($S161=TRUE,SUM(FctrChngDts!$A$2-$K161),IF($T161=TRUE,0,IF($U161=TRUE,SUM($L161-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K161=\"\",$L161=0),0,IF($R161=TRUE,0,IF($S161=TRUE,SUM($L161-FctrChngDts!$A$2+1),IF(AND($T161=TRUE,$K161<>0),SUM($L161-$K161+1),IF($U161=TRUE,SUM(FctrChngDts!$B$2-$K161),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A161,Tenant!$A161:$J660,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR161=FALSE,VLOOKUP($AQ161,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ161,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR161=FALSE,VLOOKUP($AQ161,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ161,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR161=FALSE,VLOOKUP($AQ161,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ161,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR161=FALSE,VLOOKUP($AQ161,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ161,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A161,Tenant!$A161:$J660,6,FALSE)","v":0},{"$f":"VLOOKUP($A161,Tenant!$A161:$J660,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG161=FALSE,0,IF($DU161=TRUE,SUM($BS161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS161*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DU161=TRUE,SUM($BT161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT161*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DU161=TRUE,SUM($BU161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU161*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DU161=TRUE,SUM($BV161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DU161=TRUE,SUM($BW161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW161*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG161=FALSE,0,IF($DU161=TRUE,SUM($BX161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX161*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN161=FALSE,0,IF($H161=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP161=FALSE,0,ROUND(SUM($BY161*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR161=FALSE,0,ROUND(SUM($X161*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY161=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X161),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X161)),5)","v":0},{"$f":"SUM(ROUND($CH161:$CM161,2),$CO161,$CQ161,$CS161)","v":0},false,{"$f":"ROUND(IF($CV161=FALSE,0,IF($DY161=TRUE,SUM($BZ161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ161*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV161=FALSE,0,IF($DY161=TRUE,SUM($CA161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA161*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV161=FALSE,0,IF($DY161=TRUE,SUM($CB161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB161*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV161=FALSE,0,IF($DY161=TRUE,SUM($CC161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC161*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV161=FALSE,0,IF($DY161=TRUE,SUM($CD161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD161*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV161=FALSE,0,IF($DY161=TRUE,SUM($CE161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE161*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC161=FALSE,0,IF($H161=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF161*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE161=FALSE,0,ROUND(SUM($CF161*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG161=FALSE,0,ROUND(SUM($AA161*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY161=TRUE,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA161),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA161)),5)","v":0},{"$f":"SUM(ROUND($CW161:$DB161,2),$DD161,$DF161,$DH161)","v":0},0,{"$f":"SUM(SUM($CU161*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ161*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU161*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ161*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL161,IF(VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM161,$DK161))","v":0},0,false,0,false,0,{"$f":"IF(AND($X161>0,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU161=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH161:$CM161,$CS161,$ED161,$EL161,$ET161:$EY161)-SUM($BY161*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH161:$CM161,$CS161,$ED161,$EL161,$EN161:$ES161)-SUM($BY161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X161>0,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW161=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH161:$CM161,$CO161,$CQ161,$CS161,$ED161,$EF161,$EH161,$EJ161,$ET161:$EY161)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH161:$CM161,$CO161,$CQ161,$CS161,$ED161,$EF161,$EH161,$EJ161,ET161:$EX161)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA161>0,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY161=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW161:$DB161,$DH161,$ED161,$FQ161,$FY161:$GD161)-SUM($CF161*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW161:$DB161,$DH161,$ED161,$FQ161,$FS161:$FX161)-SUM($CF161*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA161>0,VLOOKUP($A161,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA161=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW161:$DB161,$DD161,$DF161,$DH161,$FI161,$FK161,$FM161,$FO161,$FY161:$GD161)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW161:$DB161,$DD161,$DF161,$DH161,$FI161,$FK161,$FM161,$FO161,$FY161:$GD161)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X161>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E161<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC161=FALSE,0,ROUND(SUM($AE161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X161>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A161,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE161=FALSE,0,ROUND(SUM($BY161*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X161>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X161>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X161>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG161=FALSE,0,SUM($BY161*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X161>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI161=FALSE,0,SUM($BY161*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X161>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK161=TRUE,$X161>0),SUM($BY161*Account!$T$2),0)","v":0},{"$f":"IF(AND($X161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM161=FALSE,0,ROUND(SUM($BS161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM161=FALSE,0,ROUND(SUM($BT161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM161=FALSE,0,ROUND(SUM($BU161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM161=FALSE,0,ROUND(SUM($BV161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM161=FALSE,0,ROUND(SUM($BW161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM161=FALSE,0,ROUND(SUM($BX161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H161/$AD161*$X161),5),0)","v":0},{"$f":"ROUND(SUM($FA161*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ161=FALSE,$FB161,ROUND(MAX(0,SUM(SUM($ET161:$EY161)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE161=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I161","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF161*Account!$AA$2),SUM($FF161*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA161>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E161<>\"D-CARE\",Tenant!$F161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH161=FALSE,0,ROUND(SUM($AF161*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA161>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A161,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY161=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ161=FALSE,0,ROUND(SUM($CF161*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA161>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA161>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA161>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL161=FALSE,0,SUM($CF161*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA161>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN161=FALSE,0,SUM($CF161*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA161>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP161=TRUE,$AA161>0),SUM($CF161*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA161>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR161=FALSE,0,ROUND(SUM($BZ161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR161=FALSE,0,ROUND(SUM($CA161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR161=FALSE,0,ROUND(SUM($CB161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR161=FALSE,0,ROUND(SUM($CC161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR161=FALSE,0,ROUND(SUM($CD161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR161=FALSE,0,ROUND(SUM($CE161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ161*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA161*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB161*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC161*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD161*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE161*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H161/$AD161*$AA161),5),0)","v":0},{"$f":"ROUND(SUM($GF161*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE161=FALSE,$GG161,ROUND(MAX(0,SUM(SUM($FY161:$GD161)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ161=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I161","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK161*Account!$AA$2),SUM($GK161*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D161<=FctrChngDts!$B$14,$E161>FctrChngDts!$B$14),AND($D161<=FctrChngDts!$C$14,$E161>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM161=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP161:$GS161))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO161,$DD161,$GP161:$GS161))","v":0},0,0,{"$f":"IF(AND($X161>0,Tenant!$E161=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX161=FALSE,0,ROUND(SUM($AE161*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA161>0,Tenant!$E161=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ161=FALSE,0,ROUND(SUM($AF161*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO161,$GT161,$GW161,$HB161,$CQ161,$DF161,$DV161,$DX161,$DZ161,$EB161),IF(Account!$Q$2=TRUE,SUM($GO161,$GU161,$GW161,$HB161,$CQ161,$DF161,$DV161,$DX161,$DZ161,$EB161),SUM($GO161,$GT161,$GU161,$GV161,$GW161,$HB161,$CQ161,$DF161,$DV161,$DX161,$DZ161,$EB161)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D161,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A161,Tenant!$A:$J,8,FALSE)=TRUE,$HD161<0),0,SUM(SUM(SUM($HD161/$AD161*$HE161)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A161,Tenant!$A:$J,8,FALSE)=TRUE,$HD161<0),0,SUM(SUM(SUM($HD161/$AD161*$HF161)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU161,$DJ161,$DR161,$DT161,$DV161,$DX161,$DZ161,$EB161,$ED161,$EF161,$EH161,$EJ161,$FI161,$FK161,$FM161,$FO161,$GN161,$GV161,$GY161,$HA161)/$AD161*$X161*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU161,$DJ161,$DR161,$DT161,$DV161,$DX161,$DZ161,$EB161,$ED161,$EF161,$EH161,$EJ161,$FI161,$FK161,$FM161,$FO161,$GN161,$GV161,$GY161,$HA161)/$AD161*$AA161*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E161),$AD161,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D161,FctrChngDts!$C$17<=$E161),_xlfn.DAYS($D161,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E161),$AD161,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D161,FctrChngDts!$C$19<=$E161),_xlfn.DAYS($D161,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN161*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN161*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO161*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO161*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D161,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A161,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU161*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A161,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV161*Account!$AA$2)),5)","v":0}]
[161,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G162),0,IF($F162<=$G162,SUM($G162-$F162),IF($F162>$G162,SUM((Account!$L$2-$F162)+$G162+1))))","v":0},{"$f":"IF(AND($D162>=FctrChngDts!$C$2,$D162<=FctrChngDts!$D$2),$D162,\"\")","v":""},{"$f":"IF($I162=\"\",\"\",IF($E162<=FctrChngDts!$D$2,$E162,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D162<FctrChngDts!$E$2,$E162<FctrChngDts!$E$2),AND($D162>=FctrChngDts!$F$2,$E162>=FctrChngDts!$F$2)),\"\",IF(AND($D162>=FctrChngDts!$E$2,$D162<=FctrChngDts!$F$2),$D162,FctrChngDts!$E$2))","v":""},{"$f":"IF($K162=\"\",\"\",IF(AND($J162=$K162,$E162>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K162=$J162,$E162,IF(AND($E162>=FctrChngDts!$E$2,$E162<=FctrChngDts!$F$2),$E162,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D162<DATE(YEAR(Account!$J$2),6,1),$D162>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I162<FctrChngDts!$A$2,$J162<FctrChngDts!$A$2),AND($I162>=FctrChngDts!$B$2,$J162>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I162<FctrChngDts!$A$2,$J162>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I162>=FctrChngDts!$A$2,$J162<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I162<FctrChngDts!$B$2,$J162>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K162<FctrChngDts!$A$2,$L162<FctrChngDts!$A$2),AND($K162>=FctrChngDts!$B$2,$L162>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K162<FctrChngDts!$A$2,$L162>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K162>=FctrChngDts!$A$2,$L162<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K162<FctrChngDts!$B$2,$L162>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I162=\"\",$J162=0),0,IF(AND($N162=TRUE,$I162<>0),SUM($J162-$I162+1),IF($O162=TRUE,SUM(FctrChngDts!$A$2-$I162),IF($P162=TRUE,0,IF($Q162=TRUE,SUM($J162-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I162=\"\",$J162=0),0,IF($N162=TRUE,0,IF($O162=TRUE,SUM($J162-FctrChngDts!$A$2+1),IF(AND($P162=TRUE,$I162<>0),SUM($J162-$I162+1),IF($Q162=TRUE,SUM(FctrChngDts!$B$2-$I162),0)))))","v":0},0,{"$f":"IF(OR($K162=\"\",$L162=0),0,IF(AND($R162=TRUE,$K162<>0),SUM($L162-$K162+1),IF($S162=TRUE,SUM(FctrChngDts!$A$2-$K162),IF($T162=TRUE,0,IF($U162=TRUE,SUM($L162-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K162=\"\",$L162=0),0,IF($R162=TRUE,0,IF($S162=TRUE,SUM($L162-FctrChngDts!$A$2+1),IF(AND($T162=TRUE,$K162<>0),SUM($L162-$K162+1),IF($U162=TRUE,SUM(FctrChngDts!$B$2-$K162),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A162,Tenant!$A162:$J661,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR162=FALSE,VLOOKUP($AQ162,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ162,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR162=FALSE,VLOOKUP($AQ162,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ162,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR162=FALSE,VLOOKUP($AQ162,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ162,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR162=FALSE,VLOOKUP($AQ162,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ162,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A162,Tenant!$A162:$J661,6,FALSE)","v":0},{"$f":"VLOOKUP($A162,Tenant!$A162:$J661,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG162=FALSE,0,IF($DU162=TRUE,SUM($BS162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS162*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DU162=TRUE,SUM($BT162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT162*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DU162=TRUE,SUM($BU162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU162*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DU162=TRUE,SUM($BV162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DU162=TRUE,SUM($BW162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW162*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG162=FALSE,0,IF($DU162=TRUE,SUM($BX162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX162*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN162=FALSE,0,IF($H162=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP162=FALSE,0,ROUND(SUM($BY162*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR162=FALSE,0,ROUND(SUM($X162*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY162=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X162),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X162)),5)","v":0},{"$f":"SUM(ROUND($CH162:$CM162,2),$CO162,$CQ162,$CS162)","v":0},false,{"$f":"ROUND(IF($CV162=FALSE,0,IF($DY162=TRUE,SUM($BZ162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ162*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV162=FALSE,0,IF($DY162=TRUE,SUM($CA162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA162*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV162=FALSE,0,IF($DY162=TRUE,SUM($CB162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB162*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV162=FALSE,0,IF($DY162=TRUE,SUM($CC162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC162*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV162=FALSE,0,IF($DY162=TRUE,SUM($CD162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD162*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV162=FALSE,0,IF($DY162=TRUE,SUM($CE162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE162*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC162=FALSE,0,IF($H162=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF162*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE162=FALSE,0,ROUND(SUM($CF162*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG162=FALSE,0,ROUND(SUM($AA162*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY162=TRUE,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA162),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA162)),5)","v":0},{"$f":"SUM(ROUND($CW162:$DB162,2),$DD162,$DF162,$DH162)","v":0},0,{"$f":"SUM(SUM($CU162*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ162*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU162*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ162*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL162,IF(VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM162,$DK162))","v":0},0,false,0,false,0,{"$f":"IF(AND($X162>0,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU162=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH162:$CM162,$CS162,$ED162,$EL162,$ET162:$EY162)-SUM($BY162*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH162:$CM162,$CS162,$ED162,$EL162,$EN162:$ES162)-SUM($BY162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X162>0,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW162=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH162:$CM162,$CO162,$CQ162,$CS162,$ED162,$EF162,$EH162,$EJ162,$ET162:$EY162)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH162:$CM162,$CO162,$CQ162,$CS162,$ED162,$EF162,$EH162,$EJ162,ET162:$EX162)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA162>0,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY162=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW162:$DB162,$DH162,$ED162,$FQ162,$FY162:$GD162)-SUM($CF162*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW162:$DB162,$DH162,$ED162,$FQ162,$FS162:$FX162)-SUM($CF162*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA162>0,VLOOKUP($A162,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA162=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW162:$DB162,$DD162,$DF162,$DH162,$FI162,$FK162,$FM162,$FO162,$FY162:$GD162)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW162:$DB162,$DD162,$DF162,$DH162,$FI162,$FK162,$FM162,$FO162,$FY162:$GD162)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X162>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E162<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC162=FALSE,0,ROUND(SUM($AE162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X162>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A162,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE162=FALSE,0,ROUND(SUM($BY162*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X162>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X162>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X162>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG162=FALSE,0,SUM($BY162*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X162>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI162=FALSE,0,SUM($BY162*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X162>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK162=TRUE,$X162>0),SUM($BY162*Account!$T$2),0)","v":0},{"$f":"IF(AND($X162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM162=FALSE,0,ROUND(SUM($BS162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM162=FALSE,0,ROUND(SUM($BT162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM162=FALSE,0,ROUND(SUM($BU162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM162=FALSE,0,ROUND(SUM($BV162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM162=FALSE,0,ROUND(SUM($BW162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM162=FALSE,0,ROUND(SUM($BX162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H162/$AD162*$X162),5),0)","v":0},{"$f":"ROUND(SUM($FA162*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ162=FALSE,$FB162,ROUND(MAX(0,SUM(SUM($ET162:$EY162)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE162=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I162","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF162*Account!$AA$2),SUM($FF162*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA162>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E162<>\"D-CARE\",Tenant!$F162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH162=FALSE,0,ROUND(SUM($AF162*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA162>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A162,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY162=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ162=FALSE,0,ROUND(SUM($CF162*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA162>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA162>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA162>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL162=FALSE,0,SUM($CF162*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA162>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN162=FALSE,0,SUM($CF162*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA162>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP162=TRUE,$AA162>0),SUM($CF162*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA162>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR162=FALSE,0,ROUND(SUM($BZ162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR162=FALSE,0,ROUND(SUM($CA162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR162=FALSE,0,ROUND(SUM($CB162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR162=FALSE,0,ROUND(SUM($CC162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR162=FALSE,0,ROUND(SUM($CD162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR162=FALSE,0,ROUND(SUM($CE162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ162*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA162*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB162*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC162*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD162*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE162*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H162/$AD162*$AA162),5),0)","v":0},{"$f":"ROUND(SUM($GF162*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE162=FALSE,$GG162,ROUND(MAX(0,SUM(SUM($FY162:$GD162)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ162=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I162","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK162*Account!$AA$2),SUM($GK162*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D162<=FctrChngDts!$B$14,$E162>FctrChngDts!$B$14),AND($D162<=FctrChngDts!$C$14,$E162>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM162=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP162:$GS162))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO162,$DD162,$GP162:$GS162))","v":0},0,0,{"$f":"IF(AND($X162>0,Tenant!$E162=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX162=FALSE,0,ROUND(SUM($AE162*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA162>0,Tenant!$E162=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ162=FALSE,0,ROUND(SUM($AF162*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO162,$GT162,$GW162,$HB162,$CQ162,$DF162,$DV162,$DX162,$DZ162,$EB162),IF(Account!$Q$2=TRUE,SUM($GO162,$GU162,$GW162,$HB162,$CQ162,$DF162,$DV162,$DX162,$DZ162,$EB162),SUM($GO162,$GT162,$GU162,$GV162,$GW162,$HB162,$CQ162,$DF162,$DV162,$DX162,$DZ162,$EB162)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D162,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A162,Tenant!$A:$J,8,FALSE)=TRUE,$HD162<0),0,SUM(SUM(SUM($HD162/$AD162*$HE162)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A162,Tenant!$A:$J,8,FALSE)=TRUE,$HD162<0),0,SUM(SUM(SUM($HD162/$AD162*$HF162)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU162,$DJ162,$DR162,$DT162,$DV162,$DX162,$DZ162,$EB162,$ED162,$EF162,$EH162,$EJ162,$FI162,$FK162,$FM162,$FO162,$GN162,$GV162,$GY162,$HA162)/$AD162*$X162*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU162,$DJ162,$DR162,$DT162,$DV162,$DX162,$DZ162,$EB162,$ED162,$EF162,$EH162,$EJ162,$FI162,$FK162,$FM162,$FO162,$GN162,$GV162,$GY162,$HA162)/$AD162*$AA162*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E162),$AD162,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D162,FctrChngDts!$C$17<=$E162),_xlfn.DAYS($D162,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E162),$AD162,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D162,FctrChngDts!$C$19<=$E162),_xlfn.DAYS($D162,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN162*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN162*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO162*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO162*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D162,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A162,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU162*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A162,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV162*Account!$AA$2)),5)","v":0}]
[162,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G163),0,IF($F163<=$G163,SUM($G163-$F163),IF($F163>$G163,SUM((Account!$L$2-$F163)+$G163+1))))","v":0},{"$f":"IF(AND($D163>=FctrChngDts!$C$2,$D163<=FctrChngDts!$D$2),$D163,\"\")","v":""},{"$f":"IF($I163=\"\",\"\",IF($E163<=FctrChngDts!$D$2,$E163,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D163<FctrChngDts!$E$2,$E163<FctrChngDts!$E$2),AND($D163>=FctrChngDts!$F$2,$E163>=FctrChngDts!$F$2)),\"\",IF(AND($D163>=FctrChngDts!$E$2,$D163<=FctrChngDts!$F$2),$D163,FctrChngDts!$E$2))","v":""},{"$f":"IF($K163=\"\",\"\",IF(AND($J163=$K163,$E163>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K163=$J163,$E163,IF(AND($E163>=FctrChngDts!$E$2,$E163<=FctrChngDts!$F$2),$E163,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D163<DATE(YEAR(Account!$J$2),6,1),$D163>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I163<FctrChngDts!$A$2,$J163<FctrChngDts!$A$2),AND($I163>=FctrChngDts!$B$2,$J163>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I163<FctrChngDts!$A$2,$J163>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I163>=FctrChngDts!$A$2,$J163<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I163<FctrChngDts!$B$2,$J163>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K163<FctrChngDts!$A$2,$L163<FctrChngDts!$A$2),AND($K163>=FctrChngDts!$B$2,$L163>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K163<FctrChngDts!$A$2,$L163>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K163>=FctrChngDts!$A$2,$L163<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K163<FctrChngDts!$B$2,$L163>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I163=\"\",$J163=0),0,IF(AND($N163=TRUE,$I163<>0),SUM($J163-$I163+1),IF($O163=TRUE,SUM(FctrChngDts!$A$2-$I163),IF($P163=TRUE,0,IF($Q163=TRUE,SUM($J163-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I163=\"\",$J163=0),0,IF($N163=TRUE,0,IF($O163=TRUE,SUM($J163-FctrChngDts!$A$2+1),IF(AND($P163=TRUE,$I163<>0),SUM($J163-$I163+1),IF($Q163=TRUE,SUM(FctrChngDts!$B$2-$I163),0)))))","v":0},0,{"$f":"IF(OR($K163=\"\",$L163=0),0,IF(AND($R163=TRUE,$K163<>0),SUM($L163-$K163+1),IF($S163=TRUE,SUM(FctrChngDts!$A$2-$K163),IF($T163=TRUE,0,IF($U163=TRUE,SUM($L163-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K163=\"\",$L163=0),0,IF($R163=TRUE,0,IF($S163=TRUE,SUM($L163-FctrChngDts!$A$2+1),IF(AND($T163=TRUE,$K163<>0),SUM($L163-$K163+1),IF($U163=TRUE,SUM(FctrChngDts!$B$2-$K163),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A163,Tenant!$A163:$J662,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR163=FALSE,VLOOKUP($AQ163,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ163,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR163=FALSE,VLOOKUP($AQ163,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ163,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR163=FALSE,VLOOKUP($AQ163,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ163,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR163=FALSE,VLOOKUP($AQ163,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ163,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A163,Tenant!$A163:$J662,6,FALSE)","v":0},{"$f":"VLOOKUP($A163,Tenant!$A163:$J662,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG163=FALSE,0,IF($DU163=TRUE,SUM($BS163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS163*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DU163=TRUE,SUM($BT163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT163*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DU163=TRUE,SUM($BU163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU163*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DU163=TRUE,SUM($BV163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DU163=TRUE,SUM($BW163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW163*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG163=FALSE,0,IF($DU163=TRUE,SUM($BX163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX163*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN163=FALSE,0,IF($H163=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP163=FALSE,0,ROUND(SUM($BY163*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR163=FALSE,0,ROUND(SUM($X163*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY163=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X163),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X163)),5)","v":0},{"$f":"SUM(ROUND($CH163:$CM163,2),$CO163,$CQ163,$CS163)","v":0},false,{"$f":"ROUND(IF($CV163=FALSE,0,IF($DY163=TRUE,SUM($BZ163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ163*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV163=FALSE,0,IF($DY163=TRUE,SUM($CA163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA163*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV163=FALSE,0,IF($DY163=TRUE,SUM($CB163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB163*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV163=FALSE,0,IF($DY163=TRUE,SUM($CC163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC163*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV163=FALSE,0,IF($DY163=TRUE,SUM($CD163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD163*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV163=FALSE,0,IF($DY163=TRUE,SUM($CE163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE163*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC163=FALSE,0,IF($H163=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF163*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE163=FALSE,0,ROUND(SUM($CF163*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG163=FALSE,0,ROUND(SUM($AA163*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY163=TRUE,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA163),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA163)),5)","v":0},{"$f":"SUM(ROUND($CW163:$DB163,2),$DD163,$DF163,$DH163)","v":0},0,{"$f":"SUM(SUM($CU163*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ163*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU163*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ163*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL163,IF(VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM163,$DK163))","v":0},0,false,0,false,0,{"$f":"IF(AND($X163>0,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU163=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH163:$CM163,$CS163,$ED163,$EL163,$ET163:$EY163)-SUM($BY163*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH163:$CM163,$CS163,$ED163,$EL163,$EN163:$ES163)-SUM($BY163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X163>0,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW163=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH163:$CM163,$CO163,$CQ163,$CS163,$ED163,$EF163,$EH163,$EJ163,$ET163:$EY163)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH163:$CM163,$CO163,$CQ163,$CS163,$ED163,$EF163,$EH163,$EJ163,ET163:$EX163)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA163>0,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY163=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW163:$DB163,$DH163,$ED163,$FQ163,$FY163:$GD163)-SUM($CF163*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW163:$DB163,$DH163,$ED163,$FQ163,$FS163:$FX163)-SUM($CF163*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA163>0,VLOOKUP($A163,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA163=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW163:$DB163,$DD163,$DF163,$DH163,$FI163,$FK163,$FM163,$FO163,$FY163:$GD163)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW163:$DB163,$DD163,$DF163,$DH163,$FI163,$FK163,$FM163,$FO163,$FY163:$GD163)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X163>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E163<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC163=FALSE,0,ROUND(SUM($AE163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X163>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A163,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE163=FALSE,0,ROUND(SUM($BY163*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X163>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X163>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X163>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG163=FALSE,0,SUM($BY163*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X163>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI163=FALSE,0,SUM($BY163*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X163>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK163=TRUE,$X163>0),SUM($BY163*Account!$T$2),0)","v":0},{"$f":"IF(AND($X163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM163=FALSE,0,ROUND(SUM($BS163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM163=FALSE,0,ROUND(SUM($BT163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM163=FALSE,0,ROUND(SUM($BU163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM163=FALSE,0,ROUND(SUM($BV163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM163=FALSE,0,ROUND(SUM($BW163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM163=FALSE,0,ROUND(SUM($BX163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H163/$AD163*$X163),5),0)","v":0},{"$f":"ROUND(SUM($FA163*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ163=FALSE,$FB163,ROUND(MAX(0,SUM(SUM($ET163:$EY163)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE163=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I163","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF163*Account!$AA$2),SUM($FF163*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA163>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E163<>\"D-CARE\",Tenant!$F163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH163=FALSE,0,ROUND(SUM($AF163*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA163>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A163,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY163=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ163=FALSE,0,ROUND(SUM($CF163*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA163>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA163>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA163>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL163=FALSE,0,SUM($CF163*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA163>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN163=FALSE,0,SUM($CF163*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA163>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP163=TRUE,$AA163>0),SUM($CF163*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA163>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR163=FALSE,0,ROUND(SUM($BZ163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR163=FALSE,0,ROUND(SUM($CA163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR163=FALSE,0,ROUND(SUM($CB163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR163=FALSE,0,ROUND(SUM($CC163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR163=FALSE,0,ROUND(SUM($CD163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR163=FALSE,0,ROUND(SUM($CE163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ163*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA163*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB163*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC163*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD163*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE163*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H163/$AD163*$AA163),5),0)","v":0},{"$f":"ROUND(SUM($GF163*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE163=FALSE,$GG163,ROUND(MAX(0,SUM(SUM($FY163:$GD163)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ163=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I163","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK163*Account!$AA$2),SUM($GK163*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D163<=FctrChngDts!$B$14,$E163>FctrChngDts!$B$14),AND($D163<=FctrChngDts!$C$14,$E163>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM163=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP163:$GS163))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO163,$DD163,$GP163:$GS163))","v":0},0,0,{"$f":"IF(AND($X163>0,Tenant!$E163=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX163=FALSE,0,ROUND(SUM($AE163*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA163>0,Tenant!$E163=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ163=FALSE,0,ROUND(SUM($AF163*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO163,$GT163,$GW163,$HB163,$CQ163,$DF163,$DV163,$DX163,$DZ163,$EB163),IF(Account!$Q$2=TRUE,SUM($GO163,$GU163,$GW163,$HB163,$CQ163,$DF163,$DV163,$DX163,$DZ163,$EB163),SUM($GO163,$GT163,$GU163,$GV163,$GW163,$HB163,$CQ163,$DF163,$DV163,$DX163,$DZ163,$EB163)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D163,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A163,Tenant!$A:$J,8,FALSE)=TRUE,$HD163<0),0,SUM(SUM(SUM($HD163/$AD163*$HE163)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A163,Tenant!$A:$J,8,FALSE)=TRUE,$HD163<0),0,SUM(SUM(SUM($HD163/$AD163*$HF163)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU163,$DJ163,$DR163,$DT163,$DV163,$DX163,$DZ163,$EB163,$ED163,$EF163,$EH163,$EJ163,$FI163,$FK163,$FM163,$FO163,$GN163,$GV163,$GY163,$HA163)/$AD163*$X163*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU163,$DJ163,$DR163,$DT163,$DV163,$DX163,$DZ163,$EB163,$ED163,$EF163,$EH163,$EJ163,$FI163,$FK163,$FM163,$FO163,$GN163,$GV163,$GY163,$HA163)/$AD163*$AA163*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E163),$AD163,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D163,FctrChngDts!$C$17<=$E163),_xlfn.DAYS($D163,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E163),$AD163,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D163,FctrChngDts!$C$19<=$E163),_xlfn.DAYS($D163,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN163*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN163*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO163*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO163*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D163,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A163,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU163*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A163,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV163*Account!$AA$2)),5)","v":0}]
[163,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G164),0,IF($F164<=$G164,SUM($G164-$F164),IF($F164>$G164,SUM((Account!$L$2-$F164)+$G164+1))))","v":0},{"$f":"IF(AND($D164>=FctrChngDts!$C$2,$D164<=FctrChngDts!$D$2),$D164,\"\")","v":""},{"$f":"IF($I164=\"\",\"\",IF($E164<=FctrChngDts!$D$2,$E164,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D164<FctrChngDts!$E$2,$E164<FctrChngDts!$E$2),AND($D164>=FctrChngDts!$F$2,$E164>=FctrChngDts!$F$2)),\"\",IF(AND($D164>=FctrChngDts!$E$2,$D164<=FctrChngDts!$F$2),$D164,FctrChngDts!$E$2))","v":""},{"$f":"IF($K164=\"\",\"\",IF(AND($J164=$K164,$E164>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K164=$J164,$E164,IF(AND($E164>=FctrChngDts!$E$2,$E164<=FctrChngDts!$F$2),$E164,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D164<DATE(YEAR(Account!$J$2),6,1),$D164>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I164<FctrChngDts!$A$2,$J164<FctrChngDts!$A$2),AND($I164>=FctrChngDts!$B$2,$J164>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I164<FctrChngDts!$A$2,$J164>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I164>=FctrChngDts!$A$2,$J164<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I164<FctrChngDts!$B$2,$J164>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K164<FctrChngDts!$A$2,$L164<FctrChngDts!$A$2),AND($K164>=FctrChngDts!$B$2,$L164>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K164<FctrChngDts!$A$2,$L164>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K164>=FctrChngDts!$A$2,$L164<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K164<FctrChngDts!$B$2,$L164>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I164=\"\",$J164=0),0,IF(AND($N164=TRUE,$I164<>0),SUM($J164-$I164+1),IF($O164=TRUE,SUM(FctrChngDts!$A$2-$I164),IF($P164=TRUE,0,IF($Q164=TRUE,SUM($J164-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I164=\"\",$J164=0),0,IF($N164=TRUE,0,IF($O164=TRUE,SUM($J164-FctrChngDts!$A$2+1),IF(AND($P164=TRUE,$I164<>0),SUM($J164-$I164+1),IF($Q164=TRUE,SUM(FctrChngDts!$B$2-$I164),0)))))","v":0},0,{"$f":"IF(OR($K164=\"\",$L164=0),0,IF(AND($R164=TRUE,$K164<>0),SUM($L164-$K164+1),IF($S164=TRUE,SUM(FctrChngDts!$A$2-$K164),IF($T164=TRUE,0,IF($U164=TRUE,SUM($L164-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K164=\"\",$L164=0),0,IF($R164=TRUE,0,IF($S164=TRUE,SUM($L164-FctrChngDts!$A$2+1),IF(AND($T164=TRUE,$K164<>0),SUM($L164-$K164+1),IF($U164=TRUE,SUM(FctrChngDts!$B$2-$K164),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A164,Tenant!$A164:$J663,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR164=FALSE,VLOOKUP($AQ164,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ164,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR164=FALSE,VLOOKUP($AQ164,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ164,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR164=FALSE,VLOOKUP($AQ164,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ164,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR164=FALSE,VLOOKUP($AQ164,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ164,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A164,Tenant!$A164:$J663,6,FALSE)","v":0},{"$f":"VLOOKUP($A164,Tenant!$A164:$J663,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG164=FALSE,0,IF($DU164=TRUE,SUM($BS164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS164*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DU164=TRUE,SUM($BT164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT164*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DU164=TRUE,SUM($BU164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU164*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DU164=TRUE,SUM($BV164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DU164=TRUE,SUM($BW164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW164*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG164=FALSE,0,IF($DU164=TRUE,SUM($BX164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX164*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN164=FALSE,0,IF($H164=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP164=FALSE,0,ROUND(SUM($BY164*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR164=FALSE,0,ROUND(SUM($X164*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY164=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X164),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X164)),5)","v":0},{"$f":"SUM(ROUND($CH164:$CM164,2),$CO164,$CQ164,$CS164)","v":0},false,{"$f":"ROUND(IF($CV164=FALSE,0,IF($DY164=TRUE,SUM($BZ164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ164*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV164=FALSE,0,IF($DY164=TRUE,SUM($CA164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA164*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV164=FALSE,0,IF($DY164=TRUE,SUM($CB164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB164*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV164=FALSE,0,IF($DY164=TRUE,SUM($CC164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC164*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV164=FALSE,0,IF($DY164=TRUE,SUM($CD164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD164*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV164=FALSE,0,IF($DY164=TRUE,SUM($CE164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE164*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC164=FALSE,0,IF($H164=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF164*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE164=FALSE,0,ROUND(SUM($CF164*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG164=FALSE,0,ROUND(SUM($AA164*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY164=TRUE,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA164),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA164)),5)","v":0},{"$f":"SUM(ROUND($CW164:$DB164,2),$DD164,$DF164,$DH164)","v":0},0,{"$f":"SUM(SUM($CU164*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ164*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU164*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ164*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL164,IF(VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM164,$DK164))","v":0},0,false,0,false,0,{"$f":"IF(AND($X164>0,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU164=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH164:$CM164,$CS164,$ED164,$EL164,$ET164:$EY164)-SUM($BY164*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH164:$CM164,$CS164,$ED164,$EL164,$EN164:$ES164)-SUM($BY164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X164>0,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW164=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH164:$CM164,$CO164,$CQ164,$CS164,$ED164,$EF164,$EH164,$EJ164,$ET164:$EY164)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH164:$CM164,$CO164,$CQ164,$CS164,$ED164,$EF164,$EH164,$EJ164,ET164:$EX164)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA164>0,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY164=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW164:$DB164,$DH164,$ED164,$FQ164,$FY164:$GD164)-SUM($CF164*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW164:$DB164,$DH164,$ED164,$FQ164,$FS164:$FX164)-SUM($CF164*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA164>0,VLOOKUP($A164,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA164=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW164:$DB164,$DD164,$DF164,$DH164,$FI164,$FK164,$FM164,$FO164,$FY164:$GD164)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW164:$DB164,$DD164,$DF164,$DH164,$FI164,$FK164,$FM164,$FO164,$FY164:$GD164)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X164>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E164<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC164=FALSE,0,ROUND(SUM($AE164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X164>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A164,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE164=FALSE,0,ROUND(SUM($BY164*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X164>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X164>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X164>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG164=FALSE,0,SUM($BY164*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X164>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI164=FALSE,0,SUM($BY164*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X164>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK164=TRUE,$X164>0),SUM($BY164*Account!$T$2),0)","v":0},{"$f":"IF(AND($X164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM164=FALSE,0,ROUND(SUM($BS164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM164=FALSE,0,ROUND(SUM($BT164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM164=FALSE,0,ROUND(SUM($BU164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM164=FALSE,0,ROUND(SUM($BV164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM164=FALSE,0,ROUND(SUM($BW164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM164=FALSE,0,ROUND(SUM($BX164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H164/$AD164*$X164),5),0)","v":0},{"$f":"ROUND(SUM($FA164*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ164=FALSE,$FB164,ROUND(MAX(0,SUM(SUM($ET164:$EY164)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE164=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I164","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF164*Account!$AA$2),SUM($FF164*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA164>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E164<>\"D-CARE\",Tenant!$F164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH164=FALSE,0,ROUND(SUM($AF164*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA164>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A164,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY164=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ164=FALSE,0,ROUND(SUM($CF164*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA164>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA164>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA164>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL164=FALSE,0,SUM($CF164*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA164>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN164=FALSE,0,SUM($CF164*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA164>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP164=TRUE,$AA164>0),SUM($CF164*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA164>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR164=FALSE,0,ROUND(SUM($BZ164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR164=FALSE,0,ROUND(SUM($CA164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR164=FALSE,0,ROUND(SUM($CB164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR164=FALSE,0,ROUND(SUM($CC164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR164=FALSE,0,ROUND(SUM($CD164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR164=FALSE,0,ROUND(SUM($CE164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ164*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA164*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB164*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC164*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD164*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE164*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H164/$AD164*$AA164),5),0)","v":0},{"$f":"ROUND(SUM($GF164*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE164=FALSE,$GG164,ROUND(MAX(0,SUM(SUM($FY164:$GD164)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ164=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I164","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK164*Account!$AA$2),SUM($GK164*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D164<=FctrChngDts!$B$14,$E164>FctrChngDts!$B$14),AND($D164<=FctrChngDts!$C$14,$E164>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM164=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP164:$GS164))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO164,$DD164,$GP164:$GS164))","v":0},0,0,{"$f":"IF(AND($X164>0,Tenant!$E164=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX164=FALSE,0,ROUND(SUM($AE164*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA164>0,Tenant!$E164=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ164=FALSE,0,ROUND(SUM($AF164*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO164,$GT164,$GW164,$HB164,$CQ164,$DF164,$DV164,$DX164,$DZ164,$EB164),IF(Account!$Q$2=TRUE,SUM($GO164,$GU164,$GW164,$HB164,$CQ164,$DF164,$DV164,$DX164,$DZ164,$EB164),SUM($GO164,$GT164,$GU164,$GV164,$GW164,$HB164,$CQ164,$DF164,$DV164,$DX164,$DZ164,$EB164)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D164,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A164,Tenant!$A:$J,8,FALSE)=TRUE,$HD164<0),0,SUM(SUM(SUM($HD164/$AD164*$HE164)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A164,Tenant!$A:$J,8,FALSE)=TRUE,$HD164<0),0,SUM(SUM(SUM($HD164/$AD164*$HF164)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU164,$DJ164,$DR164,$DT164,$DV164,$DX164,$DZ164,$EB164,$ED164,$EF164,$EH164,$EJ164,$FI164,$FK164,$FM164,$FO164,$GN164,$GV164,$GY164,$HA164)/$AD164*$X164*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU164,$DJ164,$DR164,$DT164,$DV164,$DX164,$DZ164,$EB164,$ED164,$EF164,$EH164,$EJ164,$FI164,$FK164,$FM164,$FO164,$GN164,$GV164,$GY164,$HA164)/$AD164*$AA164*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E164),$AD164,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D164,FctrChngDts!$C$17<=$E164),_xlfn.DAYS($D164,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E164),$AD164,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D164,FctrChngDts!$C$19<=$E164),_xlfn.DAYS($D164,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN164*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN164*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO164*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO164*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D164,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A164,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU164*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A164,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV164*Account!$AA$2)),5)","v":0}]
[164,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G165),0,IF($F165<=$G165,SUM($G165-$F165),IF($F165>$G165,SUM((Account!$L$2-$F165)+$G165+1))))","v":0},{"$f":"IF(AND($D165>=FctrChngDts!$C$2,$D165<=FctrChngDts!$D$2),$D165,\"\")","v":""},{"$f":"IF($I165=\"\",\"\",IF($E165<=FctrChngDts!$D$2,$E165,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D165<FctrChngDts!$E$2,$E165<FctrChngDts!$E$2),AND($D165>=FctrChngDts!$F$2,$E165>=FctrChngDts!$F$2)),\"\",IF(AND($D165>=FctrChngDts!$E$2,$D165<=FctrChngDts!$F$2),$D165,FctrChngDts!$E$2))","v":""},{"$f":"IF($K165=\"\",\"\",IF(AND($J165=$K165,$E165>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K165=$J165,$E165,IF(AND($E165>=FctrChngDts!$E$2,$E165<=FctrChngDts!$F$2),$E165,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D165<DATE(YEAR(Account!$J$2),6,1),$D165>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I165<FctrChngDts!$A$2,$J165<FctrChngDts!$A$2),AND($I165>=FctrChngDts!$B$2,$J165>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I165<FctrChngDts!$A$2,$J165>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I165>=FctrChngDts!$A$2,$J165<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I165<FctrChngDts!$B$2,$J165>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K165<FctrChngDts!$A$2,$L165<FctrChngDts!$A$2),AND($K165>=FctrChngDts!$B$2,$L165>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K165<FctrChngDts!$A$2,$L165>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K165>=FctrChngDts!$A$2,$L165<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K165<FctrChngDts!$B$2,$L165>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I165=\"\",$J165=0),0,IF(AND($N165=TRUE,$I165<>0),SUM($J165-$I165+1),IF($O165=TRUE,SUM(FctrChngDts!$A$2-$I165),IF($P165=TRUE,0,IF($Q165=TRUE,SUM($J165-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I165=\"\",$J165=0),0,IF($N165=TRUE,0,IF($O165=TRUE,SUM($J165-FctrChngDts!$A$2+1),IF(AND($P165=TRUE,$I165<>0),SUM($J165-$I165+1),IF($Q165=TRUE,SUM(FctrChngDts!$B$2-$I165),0)))))","v":0},0,{"$f":"IF(OR($K165=\"\",$L165=0),0,IF(AND($R165=TRUE,$K165<>0),SUM($L165-$K165+1),IF($S165=TRUE,SUM(FctrChngDts!$A$2-$K165),IF($T165=TRUE,0,IF($U165=TRUE,SUM($L165-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K165=\"\",$L165=0),0,IF($R165=TRUE,0,IF($S165=TRUE,SUM($L165-FctrChngDts!$A$2+1),IF(AND($T165=TRUE,$K165<>0),SUM($L165-$K165+1),IF($U165=TRUE,SUM(FctrChngDts!$B$2-$K165),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A165,Tenant!$A165:$J664,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR165=FALSE,VLOOKUP($AQ165,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ165,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR165=FALSE,VLOOKUP($AQ165,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ165,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR165=FALSE,VLOOKUP($AQ165,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ165,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR165=FALSE,VLOOKUP($AQ165,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ165,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A165,Tenant!$A165:$J664,6,FALSE)","v":0},{"$f":"VLOOKUP($A165,Tenant!$A165:$J664,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG165=FALSE,0,IF($DU165=TRUE,SUM($BS165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS165*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DU165=TRUE,SUM($BT165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT165*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DU165=TRUE,SUM($BU165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU165*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DU165=TRUE,SUM($BV165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DU165=TRUE,SUM($BW165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW165*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG165=FALSE,0,IF($DU165=TRUE,SUM($BX165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX165*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN165=FALSE,0,IF($H165=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP165=FALSE,0,ROUND(SUM($BY165*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR165=FALSE,0,ROUND(SUM($X165*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY165=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X165),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X165)),5)","v":0},{"$f":"SUM(ROUND($CH165:$CM165,2),$CO165,$CQ165,$CS165)","v":0},false,{"$f":"ROUND(IF($CV165=FALSE,0,IF($DY165=TRUE,SUM($BZ165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ165*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV165=FALSE,0,IF($DY165=TRUE,SUM($CA165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA165*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV165=FALSE,0,IF($DY165=TRUE,SUM($CB165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB165*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV165=FALSE,0,IF($DY165=TRUE,SUM($CC165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC165*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV165=FALSE,0,IF($DY165=TRUE,SUM($CD165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD165*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV165=FALSE,0,IF($DY165=TRUE,SUM($CE165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE165*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC165=FALSE,0,IF($H165=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF165*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE165=FALSE,0,ROUND(SUM($CF165*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG165=FALSE,0,ROUND(SUM($AA165*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY165=TRUE,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA165),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA165)),5)","v":0},{"$f":"SUM(ROUND($CW165:$DB165,2),$DD165,$DF165,$DH165)","v":0},0,{"$f":"SUM(SUM($CU165*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ165*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU165*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ165*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL165,IF(VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM165,$DK165))","v":0},0,false,0,false,0,{"$f":"IF(AND($X165>0,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU165=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH165:$CM165,$CS165,$ED165,$EL165,$ET165:$EY165)-SUM($BY165*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH165:$CM165,$CS165,$ED165,$EL165,$EN165:$ES165)-SUM($BY165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X165>0,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW165=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH165:$CM165,$CO165,$CQ165,$CS165,$ED165,$EF165,$EH165,$EJ165,$ET165:$EY165)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH165:$CM165,$CO165,$CQ165,$CS165,$ED165,$EF165,$EH165,$EJ165,ET165:$EX165)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA165>0,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY165=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW165:$DB165,$DH165,$ED165,$FQ165,$FY165:$GD165)-SUM($CF165*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW165:$DB165,$DH165,$ED165,$FQ165,$FS165:$FX165)-SUM($CF165*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA165>0,VLOOKUP($A165,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA165=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW165:$DB165,$DD165,$DF165,$DH165,$FI165,$FK165,$FM165,$FO165,$FY165:$GD165)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW165:$DB165,$DD165,$DF165,$DH165,$FI165,$FK165,$FM165,$FO165,$FY165:$GD165)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X165>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E165<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC165=FALSE,0,ROUND(SUM($AE165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X165>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A165,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE165=FALSE,0,ROUND(SUM($BY165*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X165>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X165>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X165>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG165=FALSE,0,SUM($BY165*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X165>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI165=FALSE,0,SUM($BY165*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X165>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK165=TRUE,$X165>0),SUM($BY165*Account!$T$2),0)","v":0},{"$f":"IF(AND($X165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM165=FALSE,0,ROUND(SUM($BS165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM165=FALSE,0,ROUND(SUM($BT165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM165=FALSE,0,ROUND(SUM($BU165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM165=FALSE,0,ROUND(SUM($BV165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM165=FALSE,0,ROUND(SUM($BW165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM165=FALSE,0,ROUND(SUM($BX165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H165/$AD165*$X165),5),0)","v":0},{"$f":"ROUND(SUM($FA165*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ165=FALSE,$FB165,ROUND(MAX(0,SUM(SUM($ET165:$EY165)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE165=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I165","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF165*Account!$AA$2),SUM($FF165*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA165>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E165<>\"D-CARE\",Tenant!$F165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH165=FALSE,0,ROUND(SUM($AF165*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA165>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A165,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY165=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ165=FALSE,0,ROUND(SUM($CF165*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA165>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA165>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA165>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL165=FALSE,0,SUM($CF165*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA165>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN165=FALSE,0,SUM($CF165*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA165>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP165=TRUE,$AA165>0),SUM($CF165*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA165>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR165=FALSE,0,ROUND(SUM($BZ165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR165=FALSE,0,ROUND(SUM($CA165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR165=FALSE,0,ROUND(SUM($CB165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR165=FALSE,0,ROUND(SUM($CC165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR165=FALSE,0,ROUND(SUM($CD165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR165=FALSE,0,ROUND(SUM($CE165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ165*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA165*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB165*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC165*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD165*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE165*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H165/$AD165*$AA165),5),0)","v":0},{"$f":"ROUND(SUM($GF165*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE165=FALSE,$GG165,ROUND(MAX(0,SUM(SUM($FY165:$GD165)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ165=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I165","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK165*Account!$AA$2),SUM($GK165*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D165<=FctrChngDts!$B$14,$E165>FctrChngDts!$B$14),AND($D165<=FctrChngDts!$C$14,$E165>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM165=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP165:$GS165))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO165,$DD165,$GP165:$GS165))","v":0},0,0,{"$f":"IF(AND($X165>0,Tenant!$E165=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX165=FALSE,0,ROUND(SUM($AE165*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA165>0,Tenant!$E165=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ165=FALSE,0,ROUND(SUM($AF165*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO165,$GT165,$GW165,$HB165,$CQ165,$DF165,$DV165,$DX165,$DZ165,$EB165),IF(Account!$Q$2=TRUE,SUM($GO165,$GU165,$GW165,$HB165,$CQ165,$DF165,$DV165,$DX165,$DZ165,$EB165),SUM($GO165,$GT165,$GU165,$GV165,$GW165,$HB165,$CQ165,$DF165,$DV165,$DX165,$DZ165,$EB165)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D165,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A165,Tenant!$A:$J,8,FALSE)=TRUE,$HD165<0),0,SUM(SUM(SUM($HD165/$AD165*$HE165)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A165,Tenant!$A:$J,8,FALSE)=TRUE,$HD165<0),0,SUM(SUM(SUM($HD165/$AD165*$HF165)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU165,$DJ165,$DR165,$DT165,$DV165,$DX165,$DZ165,$EB165,$ED165,$EF165,$EH165,$EJ165,$FI165,$FK165,$FM165,$FO165,$GN165,$GV165,$GY165,$HA165)/$AD165*$X165*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU165,$DJ165,$DR165,$DT165,$DV165,$DX165,$DZ165,$EB165,$ED165,$EF165,$EH165,$EJ165,$FI165,$FK165,$FM165,$FO165,$GN165,$GV165,$GY165,$HA165)/$AD165*$AA165*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E165),$AD165,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D165,FctrChngDts!$C$17<=$E165),_xlfn.DAYS($D165,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E165),$AD165,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D165,FctrChngDts!$C$19<=$E165),_xlfn.DAYS($D165,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN165*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN165*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO165*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO165*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D165,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A165,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU165*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A165,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV165*Account!$AA$2)),5)","v":0}]
[165,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G166),0,IF($F166<=$G166,SUM($G166-$F166),IF($F166>$G166,SUM((Account!$L$2-$F166)+$G166+1))))","v":0},{"$f":"IF(AND($D166>=FctrChngDts!$C$2,$D166<=FctrChngDts!$D$2),$D166,\"\")","v":""},{"$f":"IF($I166=\"\",\"\",IF($E166<=FctrChngDts!$D$2,$E166,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D166<FctrChngDts!$E$2,$E166<FctrChngDts!$E$2),AND($D166>=FctrChngDts!$F$2,$E166>=FctrChngDts!$F$2)),\"\",IF(AND($D166>=FctrChngDts!$E$2,$D166<=FctrChngDts!$F$2),$D166,FctrChngDts!$E$2))","v":""},{"$f":"IF($K166=\"\",\"\",IF(AND($J166=$K166,$E166>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K166=$J166,$E166,IF(AND($E166>=FctrChngDts!$E$2,$E166<=FctrChngDts!$F$2),$E166,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D166<DATE(YEAR(Account!$J$2),6,1),$D166>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I166<FctrChngDts!$A$2,$J166<FctrChngDts!$A$2),AND($I166>=FctrChngDts!$B$2,$J166>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I166<FctrChngDts!$A$2,$J166>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I166>=FctrChngDts!$A$2,$J166<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I166<FctrChngDts!$B$2,$J166>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K166<FctrChngDts!$A$2,$L166<FctrChngDts!$A$2),AND($K166>=FctrChngDts!$B$2,$L166>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K166<FctrChngDts!$A$2,$L166>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K166>=FctrChngDts!$A$2,$L166<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K166<FctrChngDts!$B$2,$L166>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I166=\"\",$J166=0),0,IF(AND($N166=TRUE,$I166<>0),SUM($J166-$I166+1),IF($O166=TRUE,SUM(FctrChngDts!$A$2-$I166),IF($P166=TRUE,0,IF($Q166=TRUE,SUM($J166-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I166=\"\",$J166=0),0,IF($N166=TRUE,0,IF($O166=TRUE,SUM($J166-FctrChngDts!$A$2+1),IF(AND($P166=TRUE,$I166<>0),SUM($J166-$I166+1),IF($Q166=TRUE,SUM(FctrChngDts!$B$2-$I166),0)))))","v":0},0,{"$f":"IF(OR($K166=\"\",$L166=0),0,IF(AND($R166=TRUE,$K166<>0),SUM($L166-$K166+1),IF($S166=TRUE,SUM(FctrChngDts!$A$2-$K166),IF($T166=TRUE,0,IF($U166=TRUE,SUM($L166-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K166=\"\",$L166=0),0,IF($R166=TRUE,0,IF($S166=TRUE,SUM($L166-FctrChngDts!$A$2+1),IF(AND($T166=TRUE,$K166<>0),SUM($L166-$K166+1),IF($U166=TRUE,SUM(FctrChngDts!$B$2-$K166),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A166,Tenant!$A166:$J665,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR166=FALSE,VLOOKUP($AQ166,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ166,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR166=FALSE,VLOOKUP($AQ166,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ166,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR166=FALSE,VLOOKUP($AQ166,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ166,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR166=FALSE,VLOOKUP($AQ166,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ166,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A166,Tenant!$A166:$J665,6,FALSE)","v":0},{"$f":"VLOOKUP($A166,Tenant!$A166:$J665,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG166=FALSE,0,IF($DU166=TRUE,SUM($BS166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS166*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DU166=TRUE,SUM($BT166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT166*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DU166=TRUE,SUM($BU166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU166*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DU166=TRUE,SUM($BV166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DU166=TRUE,SUM($BW166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW166*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG166=FALSE,0,IF($DU166=TRUE,SUM($BX166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX166*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN166=FALSE,0,IF($H166=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP166=FALSE,0,ROUND(SUM($BY166*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR166=FALSE,0,ROUND(SUM($X166*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY166=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X166),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X166)),5)","v":0},{"$f":"SUM(ROUND($CH166:$CM166,2),$CO166,$CQ166,$CS166)","v":0},false,{"$f":"ROUND(IF($CV166=FALSE,0,IF($DY166=TRUE,SUM($BZ166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ166*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV166=FALSE,0,IF($DY166=TRUE,SUM($CA166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA166*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV166=FALSE,0,IF($DY166=TRUE,SUM($CB166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB166*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV166=FALSE,0,IF($DY166=TRUE,SUM($CC166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV166=FALSE,0,IF($DY166=TRUE,SUM($CD166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD166*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV166=FALSE,0,IF($DY166=TRUE,SUM($CE166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE166*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC166=FALSE,0,IF($H166=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE166=FALSE,0,ROUND(SUM($CF166*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG166=FALSE,0,ROUND(SUM($AA166*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY166=TRUE,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA166),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA166)),5)","v":0},{"$f":"SUM(ROUND($CW166:$DB166,2),$DD166,$DF166,$DH166)","v":0},0,{"$f":"SUM(SUM($CU166*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ166*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU166*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ166*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL166,IF(VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM166,$DK166))","v":0},0,false,0,false,0,{"$f":"IF(AND($X166>0,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU166=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH166:$CM166,$CS166,$ED166,$EL166,$ET166:$EY166)-SUM($BY166*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH166:$CM166,$CS166,$ED166,$EL166,$EN166:$ES166)-SUM($BY166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X166>0,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW166=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH166:$CM166,$CO166,$CQ166,$CS166,$ED166,$EF166,$EH166,$EJ166,$ET166:$EY166)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH166:$CM166,$CO166,$CQ166,$CS166,$ED166,$EF166,$EH166,$EJ166,ET166:$EX166)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA166>0,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY166=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW166:$DB166,$DH166,$ED166,$FQ166,$FY166:$GD166)-SUM($CF166*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW166:$DB166,$DH166,$ED166,$FQ166,$FS166:$FX166)-SUM($CF166*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA166>0,VLOOKUP($A166,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA166=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW166:$DB166,$DD166,$DF166,$DH166,$FI166,$FK166,$FM166,$FO166,$FY166:$GD166)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW166:$DB166,$DD166,$DF166,$DH166,$FI166,$FK166,$FM166,$FO166,$FY166:$GD166)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E166<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC166=FALSE,0,ROUND(SUM($AE166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X166>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE166=FALSE,0,ROUND(SUM($BY166*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG166=FALSE,0,SUM($BY166*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X166>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI166=FALSE,0,SUM($BY166*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X166>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK166=TRUE,$X166>0),SUM($BY166*Account!$T$2),0)","v":0},{"$f":"IF(AND($X166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM166=FALSE,0,ROUND(SUM($BS166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM166=FALSE,0,ROUND(SUM($BT166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM166=FALSE,0,ROUND(SUM($BU166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM166=FALSE,0,ROUND(SUM($BV166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM166=FALSE,0,ROUND(SUM($BW166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM166=FALSE,0,ROUND(SUM($BX166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H166/$AD166*$X166),5),0)","v":0},{"$f":"ROUND(SUM($FA166*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ166=FALSE,$FB166,ROUND(MAX(0,SUM(SUM($ET166:$EY166)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE166=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I166","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF166*Account!$AA$2),SUM($FF166*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E166<>\"D-CARE\",Tenant!$F166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH166=FALSE,0,ROUND(SUM($AF166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA166>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A166,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY166=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ166=FALSE,0,ROUND(SUM($CF166*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA166>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA166>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL166=FALSE,0,SUM($CF166*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA166>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN166=FALSE,0,SUM($CF166*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA166>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP166=TRUE,$AA166>0),SUM($CF166*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA166>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR166=FALSE,0,ROUND(SUM($BZ166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR166=FALSE,0,ROUND(SUM($CA166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR166=FALSE,0,ROUND(SUM($CB166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR166=FALSE,0,ROUND(SUM($CC166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR166=FALSE,0,ROUND(SUM($CD166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR166=FALSE,0,ROUND(SUM($CE166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ166*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA166*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB166*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC166*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD166*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE166*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H166/$AD166*$AA166),5),0)","v":0},{"$f":"ROUND(SUM($GF166*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE166=FALSE,$GG166,ROUND(MAX(0,SUM(SUM($FY166:$GD166)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ166=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I166","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK166*Account!$AA$2),SUM($GK166*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D166<=FctrChngDts!$B$14,$E166>FctrChngDts!$B$14),AND($D166<=FctrChngDts!$C$14,$E166>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM166=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP166:$GS166))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO166,$DD166,$GP166:$GS166))","v":0},0,0,{"$f":"IF(AND($X166>0,Tenant!$E166=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX166=FALSE,0,ROUND(SUM($AE166*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA166>0,Tenant!$E166=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ166=FALSE,0,ROUND(SUM($AF166*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO166,$GT166,$GW166,$HB166,$CQ166,$DF166,$DV166,$DX166,$DZ166,$EB166),IF(Account!$Q$2=TRUE,SUM($GO166,$GU166,$GW166,$HB166,$CQ166,$DF166,$DV166,$DX166,$DZ166,$EB166),SUM($GO166,$GT166,$GU166,$GV166,$GW166,$HB166,$CQ166,$DF166,$DV166,$DX166,$DZ166,$EB166)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D166,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,8,FALSE)=TRUE,$HD166<0),0,SUM(SUM(SUM($HD166/$AD166*$HE166)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,8,FALSE)=TRUE,$HD166<0),0,SUM(SUM(SUM($HD166/$AD166*$HF166)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU166,$DJ166,$DR166,$DT166,$DV166,$DX166,$DZ166,$EB166,$ED166,$EF166,$EH166,$EJ166,$FI166,$FK166,$FM166,$FO166,$GN166,$GV166,$GY166,$HA166)/$AD166*$X166*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU166,$DJ166,$DR166,$DT166,$DV166,$DX166,$DZ166,$EB166,$ED166,$EF166,$EH166,$EJ166,$FI166,$FK166,$FM166,$FO166,$GN166,$GV166,$GY166,$HA166)/$AD166*$AA166*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E166),$AD166,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D166,FctrChngDts!$C$17<=$E166),_xlfn.DAYS($D166,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E166),$AD166,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D166,FctrChngDts!$C$19<=$E166),_xlfn.DAYS($D166,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN166*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN166*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO166*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO166*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D166,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU166*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A166,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV166*Account!$AA$2)),5)","v":0}]
[166,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G167),0,IF($F167<=$G167,SUM($G167-$F167),IF($F167>$G167,SUM((Account!$L$2-$F167)+$G167+1))))","v":0},{"$f":"IF(AND($D167>=FctrChngDts!$C$2,$D167<=FctrChngDts!$D$2),$D167,\"\")","v":""},{"$f":"IF($I167=\"\",\"\",IF($E167<=FctrChngDts!$D$2,$E167,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D167<FctrChngDts!$E$2,$E167<FctrChngDts!$E$2),AND($D167>=FctrChngDts!$F$2,$E167>=FctrChngDts!$F$2)),\"\",IF(AND($D167>=FctrChngDts!$E$2,$D167<=FctrChngDts!$F$2),$D167,FctrChngDts!$E$2))","v":""},{"$f":"IF($K167=\"\",\"\",IF(AND($J167=$K167,$E167>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K167=$J167,$E167,IF(AND($E167>=FctrChngDts!$E$2,$E167<=FctrChngDts!$F$2),$E167,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D167<DATE(YEAR(Account!$J$2),6,1),$D167>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I167<FctrChngDts!$A$2,$J167<FctrChngDts!$A$2),AND($I167>=FctrChngDts!$B$2,$J167>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I167<FctrChngDts!$A$2,$J167>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I167>=FctrChngDts!$A$2,$J167<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I167<FctrChngDts!$B$2,$J167>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K167<FctrChngDts!$A$2,$L167<FctrChngDts!$A$2),AND($K167>=FctrChngDts!$B$2,$L167>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K167<FctrChngDts!$A$2,$L167>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K167>=FctrChngDts!$A$2,$L167<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K167<FctrChngDts!$B$2,$L167>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I167=\"\",$J167=0),0,IF(AND($N167=TRUE,$I167<>0),SUM($J167-$I167+1),IF($O167=TRUE,SUM(FctrChngDts!$A$2-$I167),IF($P167=TRUE,0,IF($Q167=TRUE,SUM($J167-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I167=\"\",$J167=0),0,IF($N167=TRUE,0,IF($O167=TRUE,SUM($J167-FctrChngDts!$A$2+1),IF(AND($P167=TRUE,$I167<>0),SUM($J167-$I167+1),IF($Q167=TRUE,SUM(FctrChngDts!$B$2-$I167),0)))))","v":0},0,{"$f":"IF(OR($K167=\"\",$L167=0),0,IF(AND($R167=TRUE,$K167<>0),SUM($L167-$K167+1),IF($S167=TRUE,SUM(FctrChngDts!$A$2-$K167),IF($T167=TRUE,0,IF($U167=TRUE,SUM($L167-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K167=\"\",$L167=0),0,IF($R167=TRUE,0,IF($S167=TRUE,SUM($L167-FctrChngDts!$A$2+1),IF(AND($T167=TRUE,$K167<>0),SUM($L167-$K167+1),IF($U167=TRUE,SUM(FctrChngDts!$B$2-$K167),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A167,Tenant!$A167:$J666,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR167=FALSE,VLOOKUP($AQ167,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ167,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR167=FALSE,VLOOKUP($AQ167,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ167,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR167=FALSE,VLOOKUP($AQ167,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ167,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR167=FALSE,VLOOKUP($AQ167,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ167,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A167,Tenant!$A167:$J666,6,FALSE)","v":0},{"$f":"VLOOKUP($A167,Tenant!$A167:$J666,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG167=FALSE,0,IF($DU167=TRUE,SUM($BS167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS167*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DU167=TRUE,SUM($BT167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT167*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DU167=TRUE,SUM($BU167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU167*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DU167=TRUE,SUM($BV167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DU167=TRUE,SUM($BW167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW167*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG167=FALSE,0,IF($DU167=TRUE,SUM($BX167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX167*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN167=FALSE,0,IF($H167=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP167=FALSE,0,ROUND(SUM($BY167*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR167=FALSE,0,ROUND(SUM($X167*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY167=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X167),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X167)),5)","v":0},{"$f":"SUM(ROUND($CH167:$CM167,2),$CO167,$CQ167,$CS167)","v":0},false,{"$f":"ROUND(IF($CV167=FALSE,0,IF($DY167=TRUE,SUM($BZ167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ167*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV167=FALSE,0,IF($DY167=TRUE,SUM($CA167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA167*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV167=FALSE,0,IF($DY167=TRUE,SUM($CB167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB167*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV167=FALSE,0,IF($DY167=TRUE,SUM($CC167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC167*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV167=FALSE,0,IF($DY167=TRUE,SUM($CD167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD167*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV167=FALSE,0,IF($DY167=TRUE,SUM($CE167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE167*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC167=FALSE,0,IF($H167=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF167*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE167=FALSE,0,ROUND(SUM($CF167*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG167=FALSE,0,ROUND(SUM($AA167*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY167=TRUE,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA167),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA167)),5)","v":0},{"$f":"SUM(ROUND($CW167:$DB167,2),$DD167,$DF167,$DH167)","v":0},0,{"$f":"SUM(SUM($CU167*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ167*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU167*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ167*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL167,IF(VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM167,$DK167))","v":0},0,false,0,false,0,{"$f":"IF(AND($X167>0,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU167=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH167:$CM167,$CS167,$ED167,$EL167,$ET167:$EY167)-SUM($BY167*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH167:$CM167,$CS167,$ED167,$EL167,$EN167:$ES167)-SUM($BY167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X167>0,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW167=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH167:$CM167,$CO167,$CQ167,$CS167,$ED167,$EF167,$EH167,$EJ167,$ET167:$EY167)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH167:$CM167,$CO167,$CQ167,$CS167,$ED167,$EF167,$EH167,$EJ167,ET167:$EX167)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA167>0,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY167=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW167:$DB167,$DH167,$ED167,$FQ167,$FY167:$GD167)-SUM($CF167*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW167:$DB167,$DH167,$ED167,$FQ167,$FS167:$FX167)-SUM($CF167*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA167>0,VLOOKUP($A167,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA167=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW167:$DB167,$DD167,$DF167,$DH167,$FI167,$FK167,$FM167,$FO167,$FY167:$GD167)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW167:$DB167,$DD167,$DF167,$DH167,$FI167,$FK167,$FM167,$FO167,$FY167:$GD167)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X167>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E167<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC167=FALSE,0,ROUND(SUM($AE167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X167>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A167,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE167=FALSE,0,ROUND(SUM($BY167*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X167>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X167>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X167>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG167=FALSE,0,SUM($BY167*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X167>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI167=FALSE,0,SUM($BY167*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X167>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK167=TRUE,$X167>0),SUM($BY167*Account!$T$2),0)","v":0},{"$f":"IF(AND($X167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM167=FALSE,0,ROUND(SUM($BS167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM167=FALSE,0,ROUND(SUM($BT167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM167=FALSE,0,ROUND(SUM($BU167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM167=FALSE,0,ROUND(SUM($BV167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM167=FALSE,0,ROUND(SUM($BW167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM167=FALSE,0,ROUND(SUM($BX167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H167/$AD167*$X167),5),0)","v":0},{"$f":"ROUND(SUM($FA167*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ167=FALSE,$FB167,ROUND(MAX(0,SUM(SUM($ET167:$EY167)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE167=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I167","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF167*Account!$AA$2),SUM($FF167*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA167>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E167<>\"D-CARE\",Tenant!$F167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH167=FALSE,0,ROUND(SUM($AF167*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA167>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A167,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY167=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ167=FALSE,0,ROUND(SUM($CF167*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA167>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA167>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA167>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL167=FALSE,0,SUM($CF167*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA167>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN167=FALSE,0,SUM($CF167*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA167>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP167=TRUE,$AA167>0),SUM($CF167*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA167>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR167=FALSE,0,ROUND(SUM($BZ167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR167=FALSE,0,ROUND(SUM($CA167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR167=FALSE,0,ROUND(SUM($CB167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR167=FALSE,0,ROUND(SUM($CC167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR167=FALSE,0,ROUND(SUM($CD167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR167=FALSE,0,ROUND(SUM($CE167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ167*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA167*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB167*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC167*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD167*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE167*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H167/$AD167*$AA167),5),0)","v":0},{"$f":"ROUND(SUM($GF167*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE167=FALSE,$GG167,ROUND(MAX(0,SUM(SUM($FY167:$GD167)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ167=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I167","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK167*Account!$AA$2),SUM($GK167*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D167<=FctrChngDts!$B$14,$E167>FctrChngDts!$B$14),AND($D167<=FctrChngDts!$C$14,$E167>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM167=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP167:$GS167))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO167,$DD167,$GP167:$GS167))","v":0},0,0,{"$f":"IF(AND($X167>0,Tenant!$E167=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX167=FALSE,0,ROUND(SUM($AE167*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA167>0,Tenant!$E167=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ167=FALSE,0,ROUND(SUM($AF167*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO167,$GT167,$GW167,$HB167,$CQ167,$DF167,$DV167,$DX167,$DZ167,$EB167),IF(Account!$Q$2=TRUE,SUM($GO167,$GU167,$GW167,$HB167,$CQ167,$DF167,$DV167,$DX167,$DZ167,$EB167),SUM($GO167,$GT167,$GU167,$GV167,$GW167,$HB167,$CQ167,$DF167,$DV167,$DX167,$DZ167,$EB167)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D167,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A167,Tenant!$A:$J,8,FALSE)=TRUE,$HD167<0),0,SUM(SUM(SUM($HD167/$AD167*$HE167)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A167,Tenant!$A:$J,8,FALSE)=TRUE,$HD167<0),0,SUM(SUM(SUM($HD167/$AD167*$HF167)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU167,$DJ167,$DR167,$DT167,$DV167,$DX167,$DZ167,$EB167,$ED167,$EF167,$EH167,$EJ167,$FI167,$FK167,$FM167,$FO167,$GN167,$GV167,$GY167,$HA167)/$AD167*$X167*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU167,$DJ167,$DR167,$DT167,$DV167,$DX167,$DZ167,$EB167,$ED167,$EF167,$EH167,$EJ167,$FI167,$FK167,$FM167,$FO167,$GN167,$GV167,$GY167,$HA167)/$AD167*$AA167*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E167),$AD167,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D167,FctrChngDts!$C$17<=$E167),_xlfn.DAYS($D167,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E167),$AD167,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D167,FctrChngDts!$C$19<=$E167),_xlfn.DAYS($D167,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN167*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN167*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO167*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO167*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D167,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A167,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU167*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A167,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV167*Account!$AA$2)),5)","v":0}]
[167,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G168),0,IF($F168<=$G168,SUM($G168-$F168),IF($F168>$G168,SUM((Account!$L$2-$F168)+$G168+1))))","v":0},{"$f":"IF(AND($D168>=FctrChngDts!$C$2,$D168<=FctrChngDts!$D$2),$D168,\"\")","v":""},{"$f":"IF($I168=\"\",\"\",IF($E168<=FctrChngDts!$D$2,$E168,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D168<FctrChngDts!$E$2,$E168<FctrChngDts!$E$2),AND($D168>=FctrChngDts!$F$2,$E168>=FctrChngDts!$F$2)),\"\",IF(AND($D168>=FctrChngDts!$E$2,$D168<=FctrChngDts!$F$2),$D168,FctrChngDts!$E$2))","v":""},{"$f":"IF($K168=\"\",\"\",IF(AND($J168=$K168,$E168>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K168=$J168,$E168,IF(AND($E168>=FctrChngDts!$E$2,$E168<=FctrChngDts!$F$2),$E168,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D168<DATE(YEAR(Account!$J$2),6,1),$D168>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I168<FctrChngDts!$A$2,$J168<FctrChngDts!$A$2),AND($I168>=FctrChngDts!$B$2,$J168>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I168<FctrChngDts!$A$2,$J168>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I168>=FctrChngDts!$A$2,$J168<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I168<FctrChngDts!$B$2,$J168>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K168<FctrChngDts!$A$2,$L168<FctrChngDts!$A$2),AND($K168>=FctrChngDts!$B$2,$L168>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K168<FctrChngDts!$A$2,$L168>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K168>=FctrChngDts!$A$2,$L168<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K168<FctrChngDts!$B$2,$L168>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I168=\"\",$J168=0),0,IF(AND($N168=TRUE,$I168<>0),SUM($J168-$I168+1),IF($O168=TRUE,SUM(FctrChngDts!$A$2-$I168),IF($P168=TRUE,0,IF($Q168=TRUE,SUM($J168-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I168=\"\",$J168=0),0,IF($N168=TRUE,0,IF($O168=TRUE,SUM($J168-FctrChngDts!$A$2+1),IF(AND($P168=TRUE,$I168<>0),SUM($J168-$I168+1),IF($Q168=TRUE,SUM(FctrChngDts!$B$2-$I168),0)))))","v":0},0,{"$f":"IF(OR($K168=\"\",$L168=0),0,IF(AND($R168=TRUE,$K168<>0),SUM($L168-$K168+1),IF($S168=TRUE,SUM(FctrChngDts!$A$2-$K168),IF($T168=TRUE,0,IF($U168=TRUE,SUM($L168-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K168=\"\",$L168=0),0,IF($R168=TRUE,0,IF($S168=TRUE,SUM($L168-FctrChngDts!$A$2+1),IF(AND($T168=TRUE,$K168<>0),SUM($L168-$K168+1),IF($U168=TRUE,SUM(FctrChngDts!$B$2-$K168),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A168,Tenant!$A168:$J667,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR168=FALSE,VLOOKUP($AQ168,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ168,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR168=FALSE,VLOOKUP($AQ168,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ168,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR168=FALSE,VLOOKUP($AQ168,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ168,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR168=FALSE,VLOOKUP($AQ168,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ168,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A168,Tenant!$A168:$J667,6,FALSE)","v":0},{"$f":"VLOOKUP($A168,Tenant!$A168:$J667,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG168=FALSE,0,IF($DU168=TRUE,SUM($BS168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS168*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DU168=TRUE,SUM($BT168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT168*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DU168=TRUE,SUM($BU168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU168*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DU168=TRUE,SUM($BV168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DU168=TRUE,SUM($BW168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW168*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG168=FALSE,0,IF($DU168=TRUE,SUM($BX168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX168*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN168=FALSE,0,IF($H168=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP168=FALSE,0,ROUND(SUM($BY168*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR168=FALSE,0,ROUND(SUM($X168*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY168=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X168),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X168)),5)","v":0},{"$f":"SUM(ROUND($CH168:$CM168,2),$CO168,$CQ168,$CS168)","v":0},false,{"$f":"ROUND(IF($CV168=FALSE,0,IF($DY168=TRUE,SUM($BZ168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ168*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV168=FALSE,0,IF($DY168=TRUE,SUM($CA168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA168*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV168=FALSE,0,IF($DY168=TRUE,SUM($CB168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB168*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV168=FALSE,0,IF($DY168=TRUE,SUM($CC168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC168*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV168=FALSE,0,IF($DY168=TRUE,SUM($CD168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD168*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV168=FALSE,0,IF($DY168=TRUE,SUM($CE168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE168*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC168=FALSE,0,IF($H168=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF168*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE168=FALSE,0,ROUND(SUM($CF168*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG168=FALSE,0,ROUND(SUM($AA168*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY168=TRUE,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA168),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA168)),5)","v":0},{"$f":"SUM(ROUND($CW168:$DB168,2),$DD168,$DF168,$DH168)","v":0},0,{"$f":"SUM(SUM($CU168*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ168*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU168*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ168*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL168,IF(VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM168,$DK168))","v":0},0,false,0,false,0,{"$f":"IF(AND($X168>0,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU168=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH168:$CM168,$CS168,$ED168,$EL168,$ET168:$EY168)-SUM($BY168*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH168:$CM168,$CS168,$ED168,$EL168,$EN168:$ES168)-SUM($BY168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X168>0,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW168=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH168:$CM168,$CO168,$CQ168,$CS168,$ED168,$EF168,$EH168,$EJ168,$ET168:$EY168)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH168:$CM168,$CO168,$CQ168,$CS168,$ED168,$EF168,$EH168,$EJ168,ET168:$EX168)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA168>0,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY168=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW168:$DB168,$DH168,$ED168,$FQ168,$FY168:$GD168)-SUM($CF168*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW168:$DB168,$DH168,$ED168,$FQ168,$FS168:$FX168)-SUM($CF168*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA168>0,VLOOKUP($A168,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA168=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW168:$DB168,$DD168,$DF168,$DH168,$FI168,$FK168,$FM168,$FO168,$FY168:$GD168)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW168:$DB168,$DD168,$DF168,$DH168,$FI168,$FK168,$FM168,$FO168,$FY168:$GD168)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X168>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E168<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC168=FALSE,0,ROUND(SUM($AE168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X168>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A168,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE168=FALSE,0,ROUND(SUM($BY168*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X168>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X168>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X168>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG168=FALSE,0,SUM($BY168*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X168>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI168=FALSE,0,SUM($BY168*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X168>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK168=TRUE,$X168>0),SUM($BY168*Account!$T$2),0)","v":0},{"$f":"IF(AND($X168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM168=FALSE,0,ROUND(SUM($BS168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM168=FALSE,0,ROUND(SUM($BT168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM168=FALSE,0,ROUND(SUM($BU168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM168=FALSE,0,ROUND(SUM($BV168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM168=FALSE,0,ROUND(SUM($BW168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM168=FALSE,0,ROUND(SUM($BX168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H168/$AD168*$X168),5),0)","v":0},{"$f":"ROUND(SUM($FA168*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ168=FALSE,$FB168,ROUND(MAX(0,SUM(SUM($ET168:$EY168)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE168=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I168","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF168*Account!$AA$2),SUM($FF168*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA168>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E168<>\"D-CARE\",Tenant!$F168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH168=FALSE,0,ROUND(SUM($AF168*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA168>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A168,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY168=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ168=FALSE,0,ROUND(SUM($CF168*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA168>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA168>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA168>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL168=FALSE,0,SUM($CF168*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA168>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN168=FALSE,0,SUM($CF168*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA168>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP168=TRUE,$AA168>0),SUM($CF168*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA168>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR168=FALSE,0,ROUND(SUM($BZ168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR168=FALSE,0,ROUND(SUM($CA168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR168=FALSE,0,ROUND(SUM($CB168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR168=FALSE,0,ROUND(SUM($CC168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR168=FALSE,0,ROUND(SUM($CD168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR168=FALSE,0,ROUND(SUM($CE168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ168*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA168*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB168*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC168*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD168*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE168*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H168/$AD168*$AA168),5),0)","v":0},{"$f":"ROUND(SUM($GF168*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE168=FALSE,$GG168,ROUND(MAX(0,SUM(SUM($FY168:$GD168)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ168=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I168","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK168*Account!$AA$2),SUM($GK168*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D168<=FctrChngDts!$B$14,$E168>FctrChngDts!$B$14),AND($D168<=FctrChngDts!$C$14,$E168>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM168=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP168:$GS168))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO168,$DD168,$GP168:$GS168))","v":0},0,0,{"$f":"IF(AND($X168>0,Tenant!$E168=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX168=FALSE,0,ROUND(SUM($AE168*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA168>0,Tenant!$E168=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ168=FALSE,0,ROUND(SUM($AF168*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO168,$GT168,$GW168,$HB168,$CQ168,$DF168,$DV168,$DX168,$DZ168,$EB168),IF(Account!$Q$2=TRUE,SUM($GO168,$GU168,$GW168,$HB168,$CQ168,$DF168,$DV168,$DX168,$DZ168,$EB168),SUM($GO168,$GT168,$GU168,$GV168,$GW168,$HB168,$CQ168,$DF168,$DV168,$DX168,$DZ168,$EB168)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D168,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A168,Tenant!$A:$J,8,FALSE)=TRUE,$HD168<0),0,SUM(SUM(SUM($HD168/$AD168*$HE168)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A168,Tenant!$A:$J,8,FALSE)=TRUE,$HD168<0),0,SUM(SUM(SUM($HD168/$AD168*$HF168)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU168,$DJ168,$DR168,$DT168,$DV168,$DX168,$DZ168,$EB168,$ED168,$EF168,$EH168,$EJ168,$FI168,$FK168,$FM168,$FO168,$GN168,$GV168,$GY168,$HA168)/$AD168*$X168*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU168,$DJ168,$DR168,$DT168,$DV168,$DX168,$DZ168,$EB168,$ED168,$EF168,$EH168,$EJ168,$FI168,$FK168,$FM168,$FO168,$GN168,$GV168,$GY168,$HA168)/$AD168*$AA168*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E168),$AD168,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D168,FctrChngDts!$C$17<=$E168),_xlfn.DAYS($D168,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E168),$AD168,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D168,FctrChngDts!$C$19<=$E168),_xlfn.DAYS($D168,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN168*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN168*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO168*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO168*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D168,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A168,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU168*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A168,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV168*Account!$AA$2)),5)","v":0}]
[168,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G169),0,IF($F169<=$G169,SUM($G169-$F169),IF($F169>$G169,SUM((Account!$L$2-$F169)+$G169+1))))","v":0},{"$f":"IF(AND($D169>=FctrChngDts!$C$2,$D169<=FctrChngDts!$D$2),$D169,\"\")","v":""},{"$f":"IF($I169=\"\",\"\",IF($E169<=FctrChngDts!$D$2,$E169,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D169<FctrChngDts!$E$2,$E169<FctrChngDts!$E$2),AND($D169>=FctrChngDts!$F$2,$E169>=FctrChngDts!$F$2)),\"\",IF(AND($D169>=FctrChngDts!$E$2,$D169<=FctrChngDts!$F$2),$D169,FctrChngDts!$E$2))","v":""},{"$f":"IF($K169=\"\",\"\",IF(AND($J169=$K169,$E169>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K169=$J169,$E169,IF(AND($E169>=FctrChngDts!$E$2,$E169<=FctrChngDts!$F$2),$E169,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D169<DATE(YEAR(Account!$J$2),6,1),$D169>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I169<FctrChngDts!$A$2,$J169<FctrChngDts!$A$2),AND($I169>=FctrChngDts!$B$2,$J169>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I169<FctrChngDts!$A$2,$J169>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I169>=FctrChngDts!$A$2,$J169<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I169<FctrChngDts!$B$2,$J169>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K169<FctrChngDts!$A$2,$L169<FctrChngDts!$A$2),AND($K169>=FctrChngDts!$B$2,$L169>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K169<FctrChngDts!$A$2,$L169>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K169>=FctrChngDts!$A$2,$L169<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K169<FctrChngDts!$B$2,$L169>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I169=\"\",$J169=0),0,IF(AND($N169=TRUE,$I169<>0),SUM($J169-$I169+1),IF($O169=TRUE,SUM(FctrChngDts!$A$2-$I169),IF($P169=TRUE,0,IF($Q169=TRUE,SUM($J169-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I169=\"\",$J169=0),0,IF($N169=TRUE,0,IF($O169=TRUE,SUM($J169-FctrChngDts!$A$2+1),IF(AND($P169=TRUE,$I169<>0),SUM($J169-$I169+1),IF($Q169=TRUE,SUM(FctrChngDts!$B$2-$I169),0)))))","v":0},0,{"$f":"IF(OR($K169=\"\",$L169=0),0,IF(AND($R169=TRUE,$K169<>0),SUM($L169-$K169+1),IF($S169=TRUE,SUM(FctrChngDts!$A$2-$K169),IF($T169=TRUE,0,IF($U169=TRUE,SUM($L169-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K169=\"\",$L169=0),0,IF($R169=TRUE,0,IF($S169=TRUE,SUM($L169-FctrChngDts!$A$2+1),IF(AND($T169=TRUE,$K169<>0),SUM($L169-$K169+1),IF($U169=TRUE,SUM(FctrChngDts!$B$2-$K169),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A169,Tenant!$A169:$J668,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR169=FALSE,VLOOKUP($AQ169,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ169,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR169=FALSE,VLOOKUP($AQ169,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ169,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR169=FALSE,VLOOKUP($AQ169,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ169,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR169=FALSE,VLOOKUP($AQ169,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ169,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A169,Tenant!$A169:$J668,6,FALSE)","v":0},{"$f":"VLOOKUP($A169,Tenant!$A169:$J668,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG169=FALSE,0,IF($DU169=TRUE,SUM($BS169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS169*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DU169=TRUE,SUM($BT169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT169*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DU169=TRUE,SUM($BU169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU169*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DU169=TRUE,SUM($BV169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DU169=TRUE,SUM($BW169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW169*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG169=FALSE,0,IF($DU169=TRUE,SUM($BX169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX169*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN169=FALSE,0,IF($H169=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP169=FALSE,0,ROUND(SUM($BY169*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR169=FALSE,0,ROUND(SUM($X169*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY169=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X169),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X169)),5)","v":0},{"$f":"SUM(ROUND($CH169:$CM169,2),$CO169,$CQ169,$CS169)","v":0},false,{"$f":"ROUND(IF($CV169=FALSE,0,IF($DY169=TRUE,SUM($BZ169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ169*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV169=FALSE,0,IF($DY169=TRUE,SUM($CA169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA169*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV169=FALSE,0,IF($DY169=TRUE,SUM($CB169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB169*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV169=FALSE,0,IF($DY169=TRUE,SUM($CC169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV169=FALSE,0,IF($DY169=TRUE,SUM($CD169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD169*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV169=FALSE,0,IF($DY169=TRUE,SUM($CE169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE169*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC169=FALSE,0,IF($H169=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE169=FALSE,0,ROUND(SUM($CF169*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG169=FALSE,0,ROUND(SUM($AA169*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY169=TRUE,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA169),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA169)),5)","v":0},{"$f":"SUM(ROUND($CW169:$DB169,2),$DD169,$DF169,$DH169)","v":0},0,{"$f":"SUM(SUM($CU169*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ169*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU169*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ169*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL169,IF(VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM169,$DK169))","v":0},0,false,0,false,0,{"$f":"IF(AND($X169>0,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU169=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH169:$CM169,$CS169,$ED169,$EL169,$ET169:$EY169)-SUM($BY169*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH169:$CM169,$CS169,$ED169,$EL169,$EN169:$ES169)-SUM($BY169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X169>0,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW169=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH169:$CM169,$CO169,$CQ169,$CS169,$ED169,$EF169,$EH169,$EJ169,$ET169:$EY169)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH169:$CM169,$CO169,$CQ169,$CS169,$ED169,$EF169,$EH169,$EJ169,ET169:$EX169)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA169>0,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY169=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW169:$DB169,$DH169,$ED169,$FQ169,$FY169:$GD169)-SUM($CF169*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW169:$DB169,$DH169,$ED169,$FQ169,$FS169:$FX169)-SUM($CF169*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA169>0,VLOOKUP($A169,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA169=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW169:$DB169,$DD169,$DF169,$DH169,$FI169,$FK169,$FM169,$FO169,$FY169:$GD169)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW169:$DB169,$DD169,$DF169,$DH169,$FI169,$FK169,$FM169,$FO169,$FY169:$GD169)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E169<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC169=FALSE,0,ROUND(SUM($AE169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X169>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE169=FALSE,0,ROUND(SUM($BY169*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG169=FALSE,0,SUM($BY169*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X169>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI169=FALSE,0,SUM($BY169*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X169>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK169=TRUE,$X169>0),SUM($BY169*Account!$T$2),0)","v":0},{"$f":"IF(AND($X169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM169=FALSE,0,ROUND(SUM($BS169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM169=FALSE,0,ROUND(SUM($BT169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM169=FALSE,0,ROUND(SUM($BU169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM169=FALSE,0,ROUND(SUM($BV169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM169=FALSE,0,ROUND(SUM($BW169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM169=FALSE,0,ROUND(SUM($BX169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H169/$AD169*$X169),5),0)","v":0},{"$f":"ROUND(SUM($FA169*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ169=FALSE,$FB169,ROUND(MAX(0,SUM(SUM($ET169:$EY169)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE169=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I169","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF169*Account!$AA$2),SUM($FF169*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E169<>\"D-CARE\",Tenant!$F169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH169=FALSE,0,ROUND(SUM($AF169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA169>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A169,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY169=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ169=FALSE,0,ROUND(SUM($CF169*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA169>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA169>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL169=FALSE,0,SUM($CF169*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA169>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN169=FALSE,0,SUM($CF169*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA169>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP169=TRUE,$AA169>0),SUM($CF169*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA169>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR169=FALSE,0,ROUND(SUM($BZ169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR169=FALSE,0,ROUND(SUM($CA169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR169=FALSE,0,ROUND(SUM($CB169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR169=FALSE,0,ROUND(SUM($CC169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR169=FALSE,0,ROUND(SUM($CD169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR169=FALSE,0,ROUND(SUM($CE169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ169*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA169*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB169*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC169*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD169*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE169*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H169/$AD169*$AA169),5),0)","v":0},{"$f":"ROUND(SUM($GF169*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE169=FALSE,$GG169,ROUND(MAX(0,SUM(SUM($FY169:$GD169)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ169=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I169","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK169*Account!$AA$2),SUM($GK169*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D169<=FctrChngDts!$B$14,$E169>FctrChngDts!$B$14),AND($D169<=FctrChngDts!$C$14,$E169>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM169=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP169:$GS169))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO169,$DD169,$GP169:$GS169))","v":0},0,0,{"$f":"IF(AND($X169>0,Tenant!$E169=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX169=FALSE,0,ROUND(SUM($AE169*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA169>0,Tenant!$E169=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ169=FALSE,0,ROUND(SUM($AF169*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO169,$GT169,$GW169,$HB169,$CQ169,$DF169,$DV169,$DX169,$DZ169,$EB169),IF(Account!$Q$2=TRUE,SUM($GO169,$GU169,$GW169,$HB169,$CQ169,$DF169,$DV169,$DX169,$DZ169,$EB169),SUM($GO169,$GT169,$GU169,$GV169,$GW169,$HB169,$CQ169,$DF169,$DV169,$DX169,$DZ169,$EB169)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D169,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,8,FALSE)=TRUE,$HD169<0),0,SUM(SUM(SUM($HD169/$AD169*$HE169)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,8,FALSE)=TRUE,$HD169<0),0,SUM(SUM(SUM($HD169/$AD169*$HF169)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU169,$DJ169,$DR169,$DT169,$DV169,$DX169,$DZ169,$EB169,$ED169,$EF169,$EH169,$EJ169,$FI169,$FK169,$FM169,$FO169,$GN169,$GV169,$GY169,$HA169)/$AD169*$X169*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU169,$DJ169,$DR169,$DT169,$DV169,$DX169,$DZ169,$EB169,$ED169,$EF169,$EH169,$EJ169,$FI169,$FK169,$FM169,$FO169,$GN169,$GV169,$GY169,$HA169)/$AD169*$AA169*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E169),$AD169,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D169,FctrChngDts!$C$17<=$E169),_xlfn.DAYS($D169,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E169),$AD169,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D169,FctrChngDts!$C$19<=$E169),_xlfn.DAYS($D169,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN169*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN169*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO169*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO169*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D169,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU169*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A169,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV169*Account!$AA$2)),5)","v":0}]
[169,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G170),0,IF($F170<=$G170,SUM($G170-$F170),IF($F170>$G170,SUM((Account!$L$2-$F170)+$G170+1))))","v":0},{"$f":"IF(AND($D170>=FctrChngDts!$C$2,$D170<=FctrChngDts!$D$2),$D170,\"\")","v":""},{"$f":"IF($I170=\"\",\"\",IF($E170<=FctrChngDts!$D$2,$E170,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D170<FctrChngDts!$E$2,$E170<FctrChngDts!$E$2),AND($D170>=FctrChngDts!$F$2,$E170>=FctrChngDts!$F$2)),\"\",IF(AND($D170>=FctrChngDts!$E$2,$D170<=FctrChngDts!$F$2),$D170,FctrChngDts!$E$2))","v":""},{"$f":"IF($K170=\"\",\"\",IF(AND($J170=$K170,$E170>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K170=$J170,$E170,IF(AND($E170>=FctrChngDts!$E$2,$E170<=FctrChngDts!$F$2),$E170,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D170<DATE(YEAR(Account!$J$2),6,1),$D170>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I170<FctrChngDts!$A$2,$J170<FctrChngDts!$A$2),AND($I170>=FctrChngDts!$B$2,$J170>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I170<FctrChngDts!$A$2,$J170>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I170>=FctrChngDts!$A$2,$J170<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I170<FctrChngDts!$B$2,$J170>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K170<FctrChngDts!$A$2,$L170<FctrChngDts!$A$2),AND($K170>=FctrChngDts!$B$2,$L170>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K170<FctrChngDts!$A$2,$L170>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K170>=FctrChngDts!$A$2,$L170<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K170<FctrChngDts!$B$2,$L170>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I170=\"\",$J170=0),0,IF(AND($N170=TRUE,$I170<>0),SUM($J170-$I170+1),IF($O170=TRUE,SUM(FctrChngDts!$A$2-$I170),IF($P170=TRUE,0,IF($Q170=TRUE,SUM($J170-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I170=\"\",$J170=0),0,IF($N170=TRUE,0,IF($O170=TRUE,SUM($J170-FctrChngDts!$A$2+1),IF(AND($P170=TRUE,$I170<>0),SUM($J170-$I170+1),IF($Q170=TRUE,SUM(FctrChngDts!$B$2-$I170),0)))))","v":0},0,{"$f":"IF(OR($K170=\"\",$L170=0),0,IF(AND($R170=TRUE,$K170<>0),SUM($L170-$K170+1),IF($S170=TRUE,SUM(FctrChngDts!$A$2-$K170),IF($T170=TRUE,0,IF($U170=TRUE,SUM($L170-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K170=\"\",$L170=0),0,IF($R170=TRUE,0,IF($S170=TRUE,SUM($L170-FctrChngDts!$A$2+1),IF(AND($T170=TRUE,$K170<>0),SUM($L170-$K170+1),IF($U170=TRUE,SUM(FctrChngDts!$B$2-$K170),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A170,Tenant!$A170:$J669,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR170=FALSE,VLOOKUP($AQ170,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ170,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR170=FALSE,VLOOKUP($AQ170,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ170,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR170=FALSE,VLOOKUP($AQ170,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ170,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR170=FALSE,VLOOKUP($AQ170,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ170,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A170,Tenant!$A170:$J669,6,FALSE)","v":0},{"$f":"VLOOKUP($A170,Tenant!$A170:$J669,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG170=FALSE,0,IF($DU170=TRUE,SUM($BS170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS170*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DU170=TRUE,SUM($BT170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT170*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DU170=TRUE,SUM($BU170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU170*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DU170=TRUE,SUM($BV170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DU170=TRUE,SUM($BW170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW170*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG170=FALSE,0,IF($DU170=TRUE,SUM($BX170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX170*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN170=FALSE,0,IF($H170=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP170=FALSE,0,ROUND(SUM($BY170*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR170=FALSE,0,ROUND(SUM($X170*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY170=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X170),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X170)),5)","v":0},{"$f":"SUM(ROUND($CH170:$CM170,2),$CO170,$CQ170,$CS170)","v":0},false,{"$f":"ROUND(IF($CV170=FALSE,0,IF($DY170=TRUE,SUM($BZ170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ170*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV170=FALSE,0,IF($DY170=TRUE,SUM($CA170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA170*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV170=FALSE,0,IF($DY170=TRUE,SUM($CB170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB170*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV170=FALSE,0,IF($DY170=TRUE,SUM($CC170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC170*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV170=FALSE,0,IF($DY170=TRUE,SUM($CD170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD170*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV170=FALSE,0,IF($DY170=TRUE,SUM($CE170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE170*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC170=FALSE,0,IF($H170=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF170*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE170=FALSE,0,ROUND(SUM($CF170*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG170=FALSE,0,ROUND(SUM($AA170*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY170=TRUE,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA170),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA170)),5)","v":0},{"$f":"SUM(ROUND($CW170:$DB170,2),$DD170,$DF170,$DH170)","v":0},0,{"$f":"SUM(SUM($CU170*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ170*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU170*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ170*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL170,IF(VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM170,$DK170))","v":0},0,false,0,false,0,{"$f":"IF(AND($X170>0,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU170=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH170:$CM170,$CS170,$ED170,$EL170,$ET170:$EY170)-SUM($BY170*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH170:$CM170,$CS170,$ED170,$EL170,$EN170:$ES170)-SUM($BY170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X170>0,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW170=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH170:$CM170,$CO170,$CQ170,$CS170,$ED170,$EF170,$EH170,$EJ170,$ET170:$EY170)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH170:$CM170,$CO170,$CQ170,$CS170,$ED170,$EF170,$EH170,$EJ170,ET170:$EX170)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA170>0,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY170=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW170:$DB170,$DH170,$ED170,$FQ170,$FY170:$GD170)-SUM($CF170*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW170:$DB170,$DH170,$ED170,$FQ170,$FS170:$FX170)-SUM($CF170*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA170>0,VLOOKUP($A170,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA170=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW170:$DB170,$DD170,$DF170,$DH170,$FI170,$FK170,$FM170,$FO170,$FY170:$GD170)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW170:$DB170,$DD170,$DF170,$DH170,$FI170,$FK170,$FM170,$FO170,$FY170:$GD170)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X170>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E170<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC170=FALSE,0,ROUND(SUM($AE170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X170>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A170,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE170=FALSE,0,ROUND(SUM($BY170*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X170>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X170>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X170>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG170=FALSE,0,SUM($BY170*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X170>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI170=FALSE,0,SUM($BY170*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X170>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK170=TRUE,$X170>0),SUM($BY170*Account!$T$2),0)","v":0},{"$f":"IF(AND($X170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM170=FALSE,0,ROUND(SUM($BS170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM170=FALSE,0,ROUND(SUM($BT170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM170=FALSE,0,ROUND(SUM($BU170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM170=FALSE,0,ROUND(SUM($BV170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM170=FALSE,0,ROUND(SUM($BW170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM170=FALSE,0,ROUND(SUM($BX170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H170/$AD170*$X170),5),0)","v":0},{"$f":"ROUND(SUM($FA170*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ170=FALSE,$FB170,ROUND(MAX(0,SUM(SUM($ET170:$EY170)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE170=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I170","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF170*Account!$AA$2),SUM($FF170*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA170>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E170<>\"D-CARE\",Tenant!$F170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH170=FALSE,0,ROUND(SUM($AF170*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA170>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A170,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY170=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ170=FALSE,0,ROUND(SUM($CF170*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA170>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA170>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA170>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL170=FALSE,0,SUM($CF170*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA170>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN170=FALSE,0,SUM($CF170*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA170>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP170=TRUE,$AA170>0),SUM($CF170*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA170>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR170=FALSE,0,ROUND(SUM($BZ170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR170=FALSE,0,ROUND(SUM($CA170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR170=FALSE,0,ROUND(SUM($CB170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR170=FALSE,0,ROUND(SUM($CC170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR170=FALSE,0,ROUND(SUM($CD170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR170=FALSE,0,ROUND(SUM($CE170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ170*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA170*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB170*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC170*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD170*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE170*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H170/$AD170*$AA170),5),0)","v":0},{"$f":"ROUND(SUM($GF170*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE170=FALSE,$GG170,ROUND(MAX(0,SUM(SUM($FY170:$GD170)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ170=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I170","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK170*Account!$AA$2),SUM($GK170*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D170<=FctrChngDts!$B$14,$E170>FctrChngDts!$B$14),AND($D170<=FctrChngDts!$C$14,$E170>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM170=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP170:$GS170))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO170,$DD170,$GP170:$GS170))","v":0},0,0,{"$f":"IF(AND($X170>0,Tenant!$E170=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX170=FALSE,0,ROUND(SUM($AE170*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA170>0,Tenant!$E170=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ170=FALSE,0,ROUND(SUM($AF170*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO170,$GT170,$GW170,$HB170,$CQ170,$DF170,$DV170,$DX170,$DZ170,$EB170),IF(Account!$Q$2=TRUE,SUM($GO170,$GU170,$GW170,$HB170,$CQ170,$DF170,$DV170,$DX170,$DZ170,$EB170),SUM($GO170,$GT170,$GU170,$GV170,$GW170,$HB170,$CQ170,$DF170,$DV170,$DX170,$DZ170,$EB170)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D170,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A170,Tenant!$A:$J,8,FALSE)=TRUE,$HD170<0),0,SUM(SUM(SUM($HD170/$AD170*$HE170)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A170,Tenant!$A:$J,8,FALSE)=TRUE,$HD170<0),0,SUM(SUM(SUM($HD170/$AD170*$HF170)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU170,$DJ170,$DR170,$DT170,$DV170,$DX170,$DZ170,$EB170,$ED170,$EF170,$EH170,$EJ170,$FI170,$FK170,$FM170,$FO170,$GN170,$GV170,$GY170,$HA170)/$AD170*$X170*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU170,$DJ170,$DR170,$DT170,$DV170,$DX170,$DZ170,$EB170,$ED170,$EF170,$EH170,$EJ170,$FI170,$FK170,$FM170,$FO170,$GN170,$GV170,$GY170,$HA170)/$AD170*$AA170*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E170),$AD170,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D170,FctrChngDts!$C$17<=$E170),_xlfn.DAYS($D170,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E170),$AD170,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D170,FctrChngDts!$C$19<=$E170),_xlfn.DAYS($D170,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN170*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN170*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO170*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO170*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D170,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A170,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU170*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A170,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV170*Account!$AA$2)),5)","v":0}]
[170,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G171),0,IF($F171<=$G171,SUM($G171-$F171),IF($F171>$G171,SUM((Account!$L$2-$F171)+$G171+1))))","v":0},{"$f":"IF(AND($D171>=FctrChngDts!$C$2,$D171<=FctrChngDts!$D$2),$D171,\"\")","v":""},{"$f":"IF($I171=\"\",\"\",IF($E171<=FctrChngDts!$D$2,$E171,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D171<FctrChngDts!$E$2,$E171<FctrChngDts!$E$2),AND($D171>=FctrChngDts!$F$2,$E171>=FctrChngDts!$F$2)),\"\",IF(AND($D171>=FctrChngDts!$E$2,$D171<=FctrChngDts!$F$2),$D171,FctrChngDts!$E$2))","v":""},{"$f":"IF($K171=\"\",\"\",IF(AND($J171=$K171,$E171>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K171=$J171,$E171,IF(AND($E171>=FctrChngDts!$E$2,$E171<=FctrChngDts!$F$2),$E171,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D171<DATE(YEAR(Account!$J$2),6,1),$D171>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I171<FctrChngDts!$A$2,$J171<FctrChngDts!$A$2),AND($I171>=FctrChngDts!$B$2,$J171>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I171<FctrChngDts!$A$2,$J171>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I171>=FctrChngDts!$A$2,$J171<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I171<FctrChngDts!$B$2,$J171>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K171<FctrChngDts!$A$2,$L171<FctrChngDts!$A$2),AND($K171>=FctrChngDts!$B$2,$L171>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K171<FctrChngDts!$A$2,$L171>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K171>=FctrChngDts!$A$2,$L171<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K171<FctrChngDts!$B$2,$L171>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I171=\"\",$J171=0),0,IF(AND($N171=TRUE,$I171<>0),SUM($J171-$I171+1),IF($O171=TRUE,SUM(FctrChngDts!$A$2-$I171),IF($P171=TRUE,0,IF($Q171=TRUE,SUM($J171-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I171=\"\",$J171=0),0,IF($N171=TRUE,0,IF($O171=TRUE,SUM($J171-FctrChngDts!$A$2+1),IF(AND($P171=TRUE,$I171<>0),SUM($J171-$I171+1),IF($Q171=TRUE,SUM(FctrChngDts!$B$2-$I171),0)))))","v":0},0,{"$f":"IF(OR($K171=\"\",$L171=0),0,IF(AND($R171=TRUE,$K171<>0),SUM($L171-$K171+1),IF($S171=TRUE,SUM(FctrChngDts!$A$2-$K171),IF($T171=TRUE,0,IF($U171=TRUE,SUM($L171-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K171=\"\",$L171=0),0,IF($R171=TRUE,0,IF($S171=TRUE,SUM($L171-FctrChngDts!$A$2+1),IF(AND($T171=TRUE,$K171<>0),SUM($L171-$K171+1),IF($U171=TRUE,SUM(FctrChngDts!$B$2-$K171),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A171,Tenant!$A171:$J670,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR171=FALSE,VLOOKUP($AQ171,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ171,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR171=FALSE,VLOOKUP($AQ171,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ171,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR171=FALSE,VLOOKUP($AQ171,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ171,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR171=FALSE,VLOOKUP($AQ171,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ171,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A171,Tenant!$A171:$J670,6,FALSE)","v":0},{"$f":"VLOOKUP($A171,Tenant!$A171:$J670,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG171=FALSE,0,IF($DU171=TRUE,SUM($BS171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS171*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DU171=TRUE,SUM($BT171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT171*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DU171=TRUE,SUM($BU171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU171*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DU171=TRUE,SUM($BV171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DU171=TRUE,SUM($BW171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW171*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG171=FALSE,0,IF($DU171=TRUE,SUM($BX171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX171*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN171=FALSE,0,IF($H171=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP171=FALSE,0,ROUND(SUM($BY171*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR171=FALSE,0,ROUND(SUM($X171*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY171=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X171),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X171)),5)","v":0},{"$f":"SUM(ROUND($CH171:$CM171,2),$CO171,$CQ171,$CS171)","v":0},false,{"$f":"ROUND(IF($CV171=FALSE,0,IF($DY171=TRUE,SUM($BZ171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ171*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV171=FALSE,0,IF($DY171=TRUE,SUM($CA171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA171*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV171=FALSE,0,IF($DY171=TRUE,SUM($CB171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB171*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV171=FALSE,0,IF($DY171=TRUE,SUM($CC171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC171*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV171=FALSE,0,IF($DY171=TRUE,SUM($CD171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD171*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV171=FALSE,0,IF($DY171=TRUE,SUM($CE171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE171*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC171=FALSE,0,IF($H171=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF171*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE171=FALSE,0,ROUND(SUM($CF171*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG171=FALSE,0,ROUND(SUM($AA171*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY171=TRUE,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA171),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA171)),5)","v":0},{"$f":"SUM(ROUND($CW171:$DB171,2),$DD171,$DF171,$DH171)","v":0},0,{"$f":"SUM(SUM($CU171*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ171*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU171*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ171*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL171,IF(VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM171,$DK171))","v":0},0,false,0,false,0,{"$f":"IF(AND($X171>0,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU171=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH171:$CM171,$CS171,$ED171,$EL171,$ET171:$EY171)-SUM($BY171*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH171:$CM171,$CS171,$ED171,$EL171,$EN171:$ES171)-SUM($BY171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X171>0,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW171=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH171:$CM171,$CO171,$CQ171,$CS171,$ED171,$EF171,$EH171,$EJ171,$ET171:$EY171)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH171:$CM171,$CO171,$CQ171,$CS171,$ED171,$EF171,$EH171,$EJ171,ET171:$EX171)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA171>0,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY171=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW171:$DB171,$DH171,$ED171,$FQ171,$FY171:$GD171)-SUM($CF171*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW171:$DB171,$DH171,$ED171,$FQ171,$FS171:$FX171)-SUM($CF171*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA171>0,VLOOKUP($A171,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA171=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW171:$DB171,$DD171,$DF171,$DH171,$FI171,$FK171,$FM171,$FO171,$FY171:$GD171)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW171:$DB171,$DD171,$DF171,$DH171,$FI171,$FK171,$FM171,$FO171,$FY171:$GD171)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X171>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E171<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC171=FALSE,0,ROUND(SUM($AE171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X171>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A171,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE171=FALSE,0,ROUND(SUM($BY171*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X171>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X171>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X171>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG171=FALSE,0,SUM($BY171*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X171>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI171=FALSE,0,SUM($BY171*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X171>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK171=TRUE,$X171>0),SUM($BY171*Account!$T$2),0)","v":0},{"$f":"IF(AND($X171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM171=FALSE,0,ROUND(SUM($BS171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM171=FALSE,0,ROUND(SUM($BT171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM171=FALSE,0,ROUND(SUM($BU171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM171=FALSE,0,ROUND(SUM($BV171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM171=FALSE,0,ROUND(SUM($BW171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM171=FALSE,0,ROUND(SUM($BX171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H171/$AD171*$X171),5),0)","v":0},{"$f":"ROUND(SUM($FA171*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ171=FALSE,$FB171,ROUND(MAX(0,SUM(SUM($ET171:$EY171)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE171=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I171","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF171*Account!$AA$2),SUM($FF171*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA171>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E171<>\"D-CARE\",Tenant!$F171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH171=FALSE,0,ROUND(SUM($AF171*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA171>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A171,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY171=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ171=FALSE,0,ROUND(SUM($CF171*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA171>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA171>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA171>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL171=FALSE,0,SUM($CF171*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA171>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN171=FALSE,0,SUM($CF171*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA171>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP171=TRUE,$AA171>0),SUM($CF171*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA171>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR171=FALSE,0,ROUND(SUM($BZ171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR171=FALSE,0,ROUND(SUM($CA171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR171=FALSE,0,ROUND(SUM($CB171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR171=FALSE,0,ROUND(SUM($CC171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR171=FALSE,0,ROUND(SUM($CD171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR171=FALSE,0,ROUND(SUM($CE171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ171*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA171*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB171*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC171*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD171*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE171*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H171/$AD171*$AA171),5),0)","v":0},{"$f":"ROUND(SUM($GF171*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE171=FALSE,$GG171,ROUND(MAX(0,SUM(SUM($FY171:$GD171)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ171=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I171","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK171*Account!$AA$2),SUM($GK171*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D171<=FctrChngDts!$B$14,$E171>FctrChngDts!$B$14),AND($D171<=FctrChngDts!$C$14,$E171>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM171=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP171:$GS171))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO171,$DD171,$GP171:$GS171))","v":0},0,0,{"$f":"IF(AND($X171>0,Tenant!$E171=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX171=FALSE,0,ROUND(SUM($AE171*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA171>0,Tenant!$E171=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ171=FALSE,0,ROUND(SUM($AF171*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO171,$GT171,$GW171,$HB171,$CQ171,$DF171,$DV171,$DX171,$DZ171,$EB171),IF(Account!$Q$2=TRUE,SUM($GO171,$GU171,$GW171,$HB171,$CQ171,$DF171,$DV171,$DX171,$DZ171,$EB171),SUM($GO171,$GT171,$GU171,$GV171,$GW171,$HB171,$CQ171,$DF171,$DV171,$DX171,$DZ171,$EB171)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D171,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A171,Tenant!$A:$J,8,FALSE)=TRUE,$HD171<0),0,SUM(SUM(SUM($HD171/$AD171*$HE171)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A171,Tenant!$A:$J,8,FALSE)=TRUE,$HD171<0),0,SUM(SUM(SUM($HD171/$AD171*$HF171)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU171,$DJ171,$DR171,$DT171,$DV171,$DX171,$DZ171,$EB171,$ED171,$EF171,$EH171,$EJ171,$FI171,$FK171,$FM171,$FO171,$GN171,$GV171,$GY171,$HA171)/$AD171*$X171*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU171,$DJ171,$DR171,$DT171,$DV171,$DX171,$DZ171,$EB171,$ED171,$EF171,$EH171,$EJ171,$FI171,$FK171,$FM171,$FO171,$GN171,$GV171,$GY171,$HA171)/$AD171*$AA171*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E171),$AD171,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D171,FctrChngDts!$C$17<=$E171),_xlfn.DAYS($D171,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E171),$AD171,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D171,FctrChngDts!$C$19<=$E171),_xlfn.DAYS($D171,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN171*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN171*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO171*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO171*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D171,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A171,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU171*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A171,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV171*Account!$AA$2)),5)","v":0}]
[171,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G172),0,IF($F172<=$G172,SUM($G172-$F172),IF($F172>$G172,SUM((Account!$L$2-$F172)+$G172+1))))","v":0},{"$f":"IF(AND($D172>=FctrChngDts!$C$2,$D172<=FctrChngDts!$D$2),$D172,\"\")","v":""},{"$f":"IF($I172=\"\",\"\",IF($E172<=FctrChngDts!$D$2,$E172,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D172<FctrChngDts!$E$2,$E172<FctrChngDts!$E$2),AND($D172>=FctrChngDts!$F$2,$E172>=FctrChngDts!$F$2)),\"\",IF(AND($D172>=FctrChngDts!$E$2,$D172<=FctrChngDts!$F$2),$D172,FctrChngDts!$E$2))","v":""},{"$f":"IF($K172=\"\",\"\",IF(AND($J172=$K172,$E172>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K172=$J172,$E172,IF(AND($E172>=FctrChngDts!$E$2,$E172<=FctrChngDts!$F$2),$E172,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D172<DATE(YEAR(Account!$J$2),6,1),$D172>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I172<FctrChngDts!$A$2,$J172<FctrChngDts!$A$2),AND($I172>=FctrChngDts!$B$2,$J172>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I172<FctrChngDts!$A$2,$J172>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I172>=FctrChngDts!$A$2,$J172<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I172<FctrChngDts!$B$2,$J172>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K172<FctrChngDts!$A$2,$L172<FctrChngDts!$A$2),AND($K172>=FctrChngDts!$B$2,$L172>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K172<FctrChngDts!$A$2,$L172>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K172>=FctrChngDts!$A$2,$L172<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K172<FctrChngDts!$B$2,$L172>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I172=\"\",$J172=0),0,IF(AND($N172=TRUE,$I172<>0),SUM($J172-$I172+1),IF($O172=TRUE,SUM(FctrChngDts!$A$2-$I172),IF($P172=TRUE,0,IF($Q172=TRUE,SUM($J172-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I172=\"\",$J172=0),0,IF($N172=TRUE,0,IF($O172=TRUE,SUM($J172-FctrChngDts!$A$2+1),IF(AND($P172=TRUE,$I172<>0),SUM($J172-$I172+1),IF($Q172=TRUE,SUM(FctrChngDts!$B$2-$I172),0)))))","v":0},0,{"$f":"IF(OR($K172=\"\",$L172=0),0,IF(AND($R172=TRUE,$K172<>0),SUM($L172-$K172+1),IF($S172=TRUE,SUM(FctrChngDts!$A$2-$K172),IF($T172=TRUE,0,IF($U172=TRUE,SUM($L172-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K172=\"\",$L172=0),0,IF($R172=TRUE,0,IF($S172=TRUE,SUM($L172-FctrChngDts!$A$2+1),IF(AND($T172=TRUE,$K172<>0),SUM($L172-$K172+1),IF($U172=TRUE,SUM(FctrChngDts!$B$2-$K172),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A172,Tenant!$A172:$J671,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR172=FALSE,VLOOKUP($AQ172,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ172,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR172=FALSE,VLOOKUP($AQ172,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ172,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR172=FALSE,VLOOKUP($AQ172,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ172,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR172=FALSE,VLOOKUP($AQ172,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ172,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A172,Tenant!$A172:$J671,6,FALSE)","v":0},{"$f":"VLOOKUP($A172,Tenant!$A172:$J671,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG172=FALSE,0,IF($DU172=TRUE,SUM($BS172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS172*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DU172=TRUE,SUM($BT172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT172*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DU172=TRUE,SUM($BU172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU172*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DU172=TRUE,SUM($BV172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DU172=TRUE,SUM($BW172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW172*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG172=FALSE,0,IF($DU172=TRUE,SUM($BX172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX172*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN172=FALSE,0,IF($H172=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP172=FALSE,0,ROUND(SUM($BY172*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR172=FALSE,0,ROUND(SUM($X172*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY172=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X172),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X172)),5)","v":0},{"$f":"SUM(ROUND($CH172:$CM172,2),$CO172,$CQ172,$CS172)","v":0},false,{"$f":"ROUND(IF($CV172=FALSE,0,IF($DY172=TRUE,SUM($BZ172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ172*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV172=FALSE,0,IF($DY172=TRUE,SUM($CA172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA172*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV172=FALSE,0,IF($DY172=TRUE,SUM($CB172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB172*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV172=FALSE,0,IF($DY172=TRUE,SUM($CC172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC172*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV172=FALSE,0,IF($DY172=TRUE,SUM($CD172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD172*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV172=FALSE,0,IF($DY172=TRUE,SUM($CE172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE172*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC172=FALSE,0,IF($H172=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF172*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE172=FALSE,0,ROUND(SUM($CF172*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG172=FALSE,0,ROUND(SUM($AA172*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY172=TRUE,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA172),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA172)),5)","v":0},{"$f":"SUM(ROUND($CW172:$DB172,2),$DD172,$DF172,$DH172)","v":0},0,{"$f":"SUM(SUM($CU172*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ172*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU172*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ172*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL172,IF(VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM172,$DK172))","v":0},0,false,0,false,0,{"$f":"IF(AND($X172>0,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU172=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH172:$CM172,$CS172,$ED172,$EL172,$ET172:$EY172)-SUM($BY172*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH172:$CM172,$CS172,$ED172,$EL172,$EN172:$ES172)-SUM($BY172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X172>0,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW172=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH172:$CM172,$CO172,$CQ172,$CS172,$ED172,$EF172,$EH172,$EJ172,$ET172:$EY172)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH172:$CM172,$CO172,$CQ172,$CS172,$ED172,$EF172,$EH172,$EJ172,ET172:$EX172)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA172>0,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY172=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW172:$DB172,$DH172,$ED172,$FQ172,$FY172:$GD172)-SUM($CF172*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW172:$DB172,$DH172,$ED172,$FQ172,$FS172:$FX172)-SUM($CF172*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA172>0,VLOOKUP($A172,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA172=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW172:$DB172,$DD172,$DF172,$DH172,$FI172,$FK172,$FM172,$FO172,$FY172:$GD172)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW172:$DB172,$DD172,$DF172,$DH172,$FI172,$FK172,$FM172,$FO172,$FY172:$GD172)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X172>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E172<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC172=FALSE,0,ROUND(SUM($AE172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X172>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A172,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE172=FALSE,0,ROUND(SUM($BY172*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X172>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X172>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X172>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG172=FALSE,0,SUM($BY172*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X172>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI172=FALSE,0,SUM($BY172*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X172>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK172=TRUE,$X172>0),SUM($BY172*Account!$T$2),0)","v":0},{"$f":"IF(AND($X172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM172=FALSE,0,ROUND(SUM($BS172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM172=FALSE,0,ROUND(SUM($BT172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM172=FALSE,0,ROUND(SUM($BU172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM172=FALSE,0,ROUND(SUM($BV172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM172=FALSE,0,ROUND(SUM($BW172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM172=FALSE,0,ROUND(SUM($BX172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H172/$AD172*$X172),5),0)","v":0},{"$f":"ROUND(SUM($FA172*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ172=FALSE,$FB172,ROUND(MAX(0,SUM(SUM($ET172:$EY172)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE172=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I172","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF172*Account!$AA$2),SUM($FF172*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA172>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E172<>\"D-CARE\",Tenant!$F172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH172=FALSE,0,ROUND(SUM($AF172*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA172>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A172,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY172=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ172=FALSE,0,ROUND(SUM($CF172*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA172>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA172>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA172>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL172=FALSE,0,SUM($CF172*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA172>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN172=FALSE,0,SUM($CF172*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA172>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP172=TRUE,$AA172>0),SUM($CF172*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA172>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR172=FALSE,0,ROUND(SUM($BZ172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR172=FALSE,0,ROUND(SUM($CA172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR172=FALSE,0,ROUND(SUM($CB172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR172=FALSE,0,ROUND(SUM($CC172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR172=FALSE,0,ROUND(SUM($CD172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR172=FALSE,0,ROUND(SUM($CE172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ172*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA172*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB172*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC172*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD172*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE172*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H172/$AD172*$AA172),5),0)","v":0},{"$f":"ROUND(SUM($GF172*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE172=FALSE,$GG172,ROUND(MAX(0,SUM(SUM($FY172:$GD172)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ172=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I172","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK172*Account!$AA$2),SUM($GK172*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D172<=FctrChngDts!$B$14,$E172>FctrChngDts!$B$14),AND($D172<=FctrChngDts!$C$14,$E172>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM172=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP172:$GS172))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO172,$DD172,$GP172:$GS172))","v":0},0,0,{"$f":"IF(AND($X172>0,Tenant!$E172=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX172=FALSE,0,ROUND(SUM($AE172*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA172>0,Tenant!$E172=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ172=FALSE,0,ROUND(SUM($AF172*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO172,$GT172,$GW172,$HB172,$CQ172,$DF172,$DV172,$DX172,$DZ172,$EB172),IF(Account!$Q$2=TRUE,SUM($GO172,$GU172,$GW172,$HB172,$CQ172,$DF172,$DV172,$DX172,$DZ172,$EB172),SUM($GO172,$GT172,$GU172,$GV172,$GW172,$HB172,$CQ172,$DF172,$DV172,$DX172,$DZ172,$EB172)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D172,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A172,Tenant!$A:$J,8,FALSE)=TRUE,$HD172<0),0,SUM(SUM(SUM($HD172/$AD172*$HE172)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A172,Tenant!$A:$J,8,FALSE)=TRUE,$HD172<0),0,SUM(SUM(SUM($HD172/$AD172*$HF172)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU172,$DJ172,$DR172,$DT172,$DV172,$DX172,$DZ172,$EB172,$ED172,$EF172,$EH172,$EJ172,$FI172,$FK172,$FM172,$FO172,$GN172,$GV172,$GY172,$HA172)/$AD172*$X172*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU172,$DJ172,$DR172,$DT172,$DV172,$DX172,$DZ172,$EB172,$ED172,$EF172,$EH172,$EJ172,$FI172,$FK172,$FM172,$FO172,$GN172,$GV172,$GY172,$HA172)/$AD172*$AA172*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E172),$AD172,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D172,FctrChngDts!$C$17<=$E172),_xlfn.DAYS($D172,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E172),$AD172,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D172,FctrChngDts!$C$19<=$E172),_xlfn.DAYS($D172,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN172*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN172*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO172*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO172*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D172,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A172,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU172*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A172,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV172*Account!$AA$2)),5)","v":0}]
[172,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G173),0,IF($F173<=$G173,SUM($G173-$F173),IF($F173>$G173,SUM((Account!$L$2-$F173)+$G173+1))))","v":0},{"$f":"IF(AND($D173>=FctrChngDts!$C$2,$D173<=FctrChngDts!$D$2),$D173,\"\")","v":""},{"$f":"IF($I173=\"\",\"\",IF($E173<=FctrChngDts!$D$2,$E173,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D173<FctrChngDts!$E$2,$E173<FctrChngDts!$E$2),AND($D173>=FctrChngDts!$F$2,$E173>=FctrChngDts!$F$2)),\"\",IF(AND($D173>=FctrChngDts!$E$2,$D173<=FctrChngDts!$F$2),$D173,FctrChngDts!$E$2))","v":""},{"$f":"IF($K173=\"\",\"\",IF(AND($J173=$K173,$E173>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K173=$J173,$E173,IF(AND($E173>=FctrChngDts!$E$2,$E173<=FctrChngDts!$F$2),$E173,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D173<DATE(YEAR(Account!$J$2),6,1),$D173>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I173<FctrChngDts!$A$2,$J173<FctrChngDts!$A$2),AND($I173>=FctrChngDts!$B$2,$J173>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I173<FctrChngDts!$A$2,$J173>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I173>=FctrChngDts!$A$2,$J173<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I173<FctrChngDts!$B$2,$J173>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K173<FctrChngDts!$A$2,$L173<FctrChngDts!$A$2),AND($K173>=FctrChngDts!$B$2,$L173>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K173<FctrChngDts!$A$2,$L173>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K173>=FctrChngDts!$A$2,$L173<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K173<FctrChngDts!$B$2,$L173>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I173=\"\",$J173=0),0,IF(AND($N173=TRUE,$I173<>0),SUM($J173-$I173+1),IF($O173=TRUE,SUM(FctrChngDts!$A$2-$I173),IF($P173=TRUE,0,IF($Q173=TRUE,SUM($J173-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I173=\"\",$J173=0),0,IF($N173=TRUE,0,IF($O173=TRUE,SUM($J173-FctrChngDts!$A$2+1),IF(AND($P173=TRUE,$I173<>0),SUM($J173-$I173+1),IF($Q173=TRUE,SUM(FctrChngDts!$B$2-$I173),0)))))","v":0},0,{"$f":"IF(OR($K173=\"\",$L173=0),0,IF(AND($R173=TRUE,$K173<>0),SUM($L173-$K173+1),IF($S173=TRUE,SUM(FctrChngDts!$A$2-$K173),IF($T173=TRUE,0,IF($U173=TRUE,SUM($L173-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K173=\"\",$L173=0),0,IF($R173=TRUE,0,IF($S173=TRUE,SUM($L173-FctrChngDts!$A$2+1),IF(AND($T173=TRUE,$K173<>0),SUM($L173-$K173+1),IF($U173=TRUE,SUM(FctrChngDts!$B$2-$K173),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A173,Tenant!$A173:$J672,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR173=FALSE,VLOOKUP($AQ173,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ173,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR173=FALSE,VLOOKUP($AQ173,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ173,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR173=FALSE,VLOOKUP($AQ173,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ173,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR173=FALSE,VLOOKUP($AQ173,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ173,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A173,Tenant!$A173:$J672,6,FALSE)","v":0},{"$f":"VLOOKUP($A173,Tenant!$A173:$J672,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG173=FALSE,0,IF($DU173=TRUE,SUM($BS173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS173*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DU173=TRUE,SUM($BT173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT173*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DU173=TRUE,SUM($BU173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU173*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DU173=TRUE,SUM($BV173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DU173=TRUE,SUM($BW173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW173*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG173=FALSE,0,IF($DU173=TRUE,SUM($BX173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX173*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN173=FALSE,0,IF($H173=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP173=FALSE,0,ROUND(SUM($BY173*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR173=FALSE,0,ROUND(SUM($X173*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY173=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X173),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X173)),5)","v":0},{"$f":"SUM(ROUND($CH173:$CM173,2),$CO173,$CQ173,$CS173)","v":0},false,{"$f":"ROUND(IF($CV173=FALSE,0,IF($DY173=TRUE,SUM($BZ173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ173*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV173=FALSE,0,IF($DY173=TRUE,SUM($CA173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA173*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV173=FALSE,0,IF($DY173=TRUE,SUM($CB173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB173*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV173=FALSE,0,IF($DY173=TRUE,SUM($CC173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC173*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV173=FALSE,0,IF($DY173=TRUE,SUM($CD173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD173*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV173=FALSE,0,IF($DY173=TRUE,SUM($CE173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE173*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC173=FALSE,0,IF($H173=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF173*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE173=FALSE,0,ROUND(SUM($CF173*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG173=FALSE,0,ROUND(SUM($AA173*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY173=TRUE,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA173),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA173)),5)","v":0},{"$f":"SUM(ROUND($CW173:$DB173,2),$DD173,$DF173,$DH173)","v":0},0,{"$f":"SUM(SUM($CU173*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ173*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU173*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ173*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL173,IF(VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM173,$DK173))","v":0},0,false,0,false,0,{"$f":"IF(AND($X173>0,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU173=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH173:$CM173,$CS173,$ED173,$EL173,$ET173:$EY173)-SUM($BY173*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH173:$CM173,$CS173,$ED173,$EL173,$EN173:$ES173)-SUM($BY173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X173>0,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW173=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH173:$CM173,$CO173,$CQ173,$CS173,$ED173,$EF173,$EH173,$EJ173,$ET173:$EY173)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH173:$CM173,$CO173,$CQ173,$CS173,$ED173,$EF173,$EH173,$EJ173,ET173:$EX173)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA173>0,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY173=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW173:$DB173,$DH173,$ED173,$FQ173,$FY173:$GD173)-SUM($CF173*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW173:$DB173,$DH173,$ED173,$FQ173,$FS173:$FX173)-SUM($CF173*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA173>0,VLOOKUP($A173,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA173=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW173:$DB173,$DD173,$DF173,$DH173,$FI173,$FK173,$FM173,$FO173,$FY173:$GD173)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW173:$DB173,$DD173,$DF173,$DH173,$FI173,$FK173,$FM173,$FO173,$FY173:$GD173)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X173>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E173<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC173=FALSE,0,ROUND(SUM($AE173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X173>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A173,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE173=FALSE,0,ROUND(SUM($BY173*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X173>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X173>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X173>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG173=FALSE,0,SUM($BY173*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X173>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI173=FALSE,0,SUM($BY173*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X173>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK173=TRUE,$X173>0),SUM($BY173*Account!$T$2),0)","v":0},{"$f":"IF(AND($X173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM173=FALSE,0,ROUND(SUM($BS173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM173=FALSE,0,ROUND(SUM($BT173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM173=FALSE,0,ROUND(SUM($BU173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM173=FALSE,0,ROUND(SUM($BV173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM173=FALSE,0,ROUND(SUM($BW173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM173=FALSE,0,ROUND(SUM($BX173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H173/$AD173*$X173),5),0)","v":0},{"$f":"ROUND(SUM($FA173*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ173=FALSE,$FB173,ROUND(MAX(0,SUM(SUM($ET173:$EY173)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE173=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I173","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF173*Account!$AA$2),SUM($FF173*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA173>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E173<>\"D-CARE\",Tenant!$F173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH173=FALSE,0,ROUND(SUM($AF173*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA173>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A173,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY173=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ173=FALSE,0,ROUND(SUM($CF173*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA173>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA173>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA173>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL173=FALSE,0,SUM($CF173*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA173>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN173=FALSE,0,SUM($CF173*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA173>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP173=TRUE,$AA173>0),SUM($CF173*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA173>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR173=FALSE,0,ROUND(SUM($BZ173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR173=FALSE,0,ROUND(SUM($CA173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR173=FALSE,0,ROUND(SUM($CB173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR173=FALSE,0,ROUND(SUM($CC173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR173=FALSE,0,ROUND(SUM($CD173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR173=FALSE,0,ROUND(SUM($CE173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ173*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA173*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB173*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC173*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD173*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE173*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H173/$AD173*$AA173),5),0)","v":0},{"$f":"ROUND(SUM($GF173*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE173=FALSE,$GG173,ROUND(MAX(0,SUM(SUM($FY173:$GD173)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ173=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I173","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK173*Account!$AA$2),SUM($GK173*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D173<=FctrChngDts!$B$14,$E173>FctrChngDts!$B$14),AND($D173<=FctrChngDts!$C$14,$E173>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM173=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP173:$GS173))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO173,$DD173,$GP173:$GS173))","v":0},0,0,{"$f":"IF(AND($X173>0,Tenant!$E173=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX173=FALSE,0,ROUND(SUM($AE173*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA173>0,Tenant!$E173=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ173=FALSE,0,ROUND(SUM($AF173*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO173,$GT173,$GW173,$HB173,$CQ173,$DF173,$DV173,$DX173,$DZ173,$EB173),IF(Account!$Q$2=TRUE,SUM($GO173,$GU173,$GW173,$HB173,$CQ173,$DF173,$DV173,$DX173,$DZ173,$EB173),SUM($GO173,$GT173,$GU173,$GV173,$GW173,$HB173,$CQ173,$DF173,$DV173,$DX173,$DZ173,$EB173)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D173,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A173,Tenant!$A:$J,8,FALSE)=TRUE,$HD173<0),0,SUM(SUM(SUM($HD173/$AD173*$HE173)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A173,Tenant!$A:$J,8,FALSE)=TRUE,$HD173<0),0,SUM(SUM(SUM($HD173/$AD173*$HF173)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU173,$DJ173,$DR173,$DT173,$DV173,$DX173,$DZ173,$EB173,$ED173,$EF173,$EH173,$EJ173,$FI173,$FK173,$FM173,$FO173,$GN173,$GV173,$GY173,$HA173)/$AD173*$X173*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU173,$DJ173,$DR173,$DT173,$DV173,$DX173,$DZ173,$EB173,$ED173,$EF173,$EH173,$EJ173,$FI173,$FK173,$FM173,$FO173,$GN173,$GV173,$GY173,$HA173)/$AD173*$AA173*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E173),$AD173,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D173,FctrChngDts!$C$17<=$E173),_xlfn.DAYS($D173,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E173),$AD173,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D173,FctrChngDts!$C$19<=$E173),_xlfn.DAYS($D173,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN173*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN173*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO173*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO173*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D173,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A173,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU173*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A173,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV173*Account!$AA$2)),5)","v":0}]
[173,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G174),0,IF($F174<=$G174,SUM($G174-$F174),IF($F174>$G174,SUM((Account!$L$2-$F174)+$G174+1))))","v":0},{"$f":"IF(AND($D174>=FctrChngDts!$C$2,$D174<=FctrChngDts!$D$2),$D174,\"\")","v":""},{"$f":"IF($I174=\"\",\"\",IF($E174<=FctrChngDts!$D$2,$E174,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D174<FctrChngDts!$E$2,$E174<FctrChngDts!$E$2),AND($D174>=FctrChngDts!$F$2,$E174>=FctrChngDts!$F$2)),\"\",IF(AND($D174>=FctrChngDts!$E$2,$D174<=FctrChngDts!$F$2),$D174,FctrChngDts!$E$2))","v":""},{"$f":"IF($K174=\"\",\"\",IF(AND($J174=$K174,$E174>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K174=$J174,$E174,IF(AND($E174>=FctrChngDts!$E$2,$E174<=FctrChngDts!$F$2),$E174,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D174<DATE(YEAR(Account!$J$2),6,1),$D174>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I174<FctrChngDts!$A$2,$J174<FctrChngDts!$A$2),AND($I174>=FctrChngDts!$B$2,$J174>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I174<FctrChngDts!$A$2,$J174>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I174>=FctrChngDts!$A$2,$J174<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I174<FctrChngDts!$B$2,$J174>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K174<FctrChngDts!$A$2,$L174<FctrChngDts!$A$2),AND($K174>=FctrChngDts!$B$2,$L174>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K174<FctrChngDts!$A$2,$L174>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K174>=FctrChngDts!$A$2,$L174<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K174<FctrChngDts!$B$2,$L174>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I174=\"\",$J174=0),0,IF(AND($N174=TRUE,$I174<>0),SUM($J174-$I174+1),IF($O174=TRUE,SUM(FctrChngDts!$A$2-$I174),IF($P174=TRUE,0,IF($Q174=TRUE,SUM($J174-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I174=\"\",$J174=0),0,IF($N174=TRUE,0,IF($O174=TRUE,SUM($J174-FctrChngDts!$A$2+1),IF(AND($P174=TRUE,$I174<>0),SUM($J174-$I174+1),IF($Q174=TRUE,SUM(FctrChngDts!$B$2-$I174),0)))))","v":0},0,{"$f":"IF(OR($K174=\"\",$L174=0),0,IF(AND($R174=TRUE,$K174<>0),SUM($L174-$K174+1),IF($S174=TRUE,SUM(FctrChngDts!$A$2-$K174),IF($T174=TRUE,0,IF($U174=TRUE,SUM($L174-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K174=\"\",$L174=0),0,IF($R174=TRUE,0,IF($S174=TRUE,SUM($L174-FctrChngDts!$A$2+1),IF(AND($T174=TRUE,$K174<>0),SUM($L174-$K174+1),IF($U174=TRUE,SUM(FctrChngDts!$B$2-$K174),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A174,Tenant!$A174:$J673,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR174=FALSE,VLOOKUP($AQ174,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ174,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR174=FALSE,VLOOKUP($AQ174,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ174,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR174=FALSE,VLOOKUP($AQ174,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ174,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR174=FALSE,VLOOKUP($AQ174,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ174,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A174,Tenant!$A174:$J673,6,FALSE)","v":0},{"$f":"VLOOKUP($A174,Tenant!$A174:$J673,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG174=FALSE,0,IF($DU174=TRUE,SUM($BS174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS174*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DU174=TRUE,SUM($BT174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT174*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DU174=TRUE,SUM($BU174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU174*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DU174=TRUE,SUM($BV174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DU174=TRUE,SUM($BW174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW174*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG174=FALSE,0,IF($DU174=TRUE,SUM($BX174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX174*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN174=FALSE,0,IF($H174=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP174=FALSE,0,ROUND(SUM($BY174*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR174=FALSE,0,ROUND(SUM($X174*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY174=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X174),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X174)),5)","v":0},{"$f":"SUM(ROUND($CH174:$CM174,2),$CO174,$CQ174,$CS174)","v":0},false,{"$f":"ROUND(IF($CV174=FALSE,0,IF($DY174=TRUE,SUM($BZ174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ174*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV174=FALSE,0,IF($DY174=TRUE,SUM($CA174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA174*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV174=FALSE,0,IF($DY174=TRUE,SUM($CB174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB174*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV174=FALSE,0,IF($DY174=TRUE,SUM($CC174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV174=FALSE,0,IF($DY174=TRUE,SUM($CD174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD174*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV174=FALSE,0,IF($DY174=TRUE,SUM($CE174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE174*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC174=FALSE,0,IF($H174=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE174=FALSE,0,ROUND(SUM($CF174*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG174=FALSE,0,ROUND(SUM($AA174*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY174=TRUE,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA174),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA174)),5)","v":0},{"$f":"SUM(ROUND($CW174:$DB174,2),$DD174,$DF174,$DH174)","v":0},0,{"$f":"SUM(SUM($CU174*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ174*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU174*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ174*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL174,IF(VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM174,$DK174))","v":0},0,false,0,false,0,{"$f":"IF(AND($X174>0,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU174=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH174:$CM174,$CS174,$ED174,$EL174,$ET174:$EY174)-SUM($BY174*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH174:$CM174,$CS174,$ED174,$EL174,$EN174:$ES174)-SUM($BY174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X174>0,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW174=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH174:$CM174,$CO174,$CQ174,$CS174,$ED174,$EF174,$EH174,$EJ174,$ET174:$EY174)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH174:$CM174,$CO174,$CQ174,$CS174,$ED174,$EF174,$EH174,$EJ174,ET174:$EX174)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA174>0,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY174=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW174:$DB174,$DH174,$ED174,$FQ174,$FY174:$GD174)-SUM($CF174*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW174:$DB174,$DH174,$ED174,$FQ174,$FS174:$FX174)-SUM($CF174*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA174>0,VLOOKUP($A174,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA174=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW174:$DB174,$DD174,$DF174,$DH174,$FI174,$FK174,$FM174,$FO174,$FY174:$GD174)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW174:$DB174,$DD174,$DF174,$DH174,$FI174,$FK174,$FM174,$FO174,$FY174:$GD174)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E174<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC174=FALSE,0,ROUND(SUM($AE174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X174>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE174=FALSE,0,ROUND(SUM($BY174*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG174=FALSE,0,SUM($BY174*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X174>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI174=FALSE,0,SUM($BY174*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X174>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK174=TRUE,$X174>0),SUM($BY174*Account!$T$2),0)","v":0},{"$f":"IF(AND($X174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM174=FALSE,0,ROUND(SUM($BS174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM174=FALSE,0,ROUND(SUM($BT174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM174=FALSE,0,ROUND(SUM($BU174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM174=FALSE,0,ROUND(SUM($BV174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM174=FALSE,0,ROUND(SUM($BW174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM174=FALSE,0,ROUND(SUM($BX174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H174/$AD174*$X174),5),0)","v":0},{"$f":"ROUND(SUM($FA174*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ174=FALSE,$FB174,ROUND(MAX(0,SUM(SUM($ET174:$EY174)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE174=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I174","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF174*Account!$AA$2),SUM($FF174*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E174<>\"D-CARE\",Tenant!$F174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH174=FALSE,0,ROUND(SUM($AF174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA174>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A174,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY174=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ174=FALSE,0,ROUND(SUM($CF174*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA174>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA174>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL174=FALSE,0,SUM($CF174*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA174>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN174=FALSE,0,SUM($CF174*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA174>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP174=TRUE,$AA174>0),SUM($CF174*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA174>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR174=FALSE,0,ROUND(SUM($BZ174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR174=FALSE,0,ROUND(SUM($CA174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR174=FALSE,0,ROUND(SUM($CB174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR174=FALSE,0,ROUND(SUM($CC174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR174=FALSE,0,ROUND(SUM($CD174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR174=FALSE,0,ROUND(SUM($CE174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ174*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA174*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB174*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC174*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD174*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE174*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H174/$AD174*$AA174),5),0)","v":0},{"$f":"ROUND(SUM($GF174*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE174=FALSE,$GG174,ROUND(MAX(0,SUM(SUM($FY174:$GD174)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ174=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I174","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK174*Account!$AA$2),SUM($GK174*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D174<=FctrChngDts!$B$14,$E174>FctrChngDts!$B$14),AND($D174<=FctrChngDts!$C$14,$E174>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM174=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP174:$GS174))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO174,$DD174,$GP174:$GS174))","v":0},0,0,{"$f":"IF(AND($X174>0,Tenant!$E174=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX174=FALSE,0,ROUND(SUM($AE174*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA174>0,Tenant!$E174=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ174=FALSE,0,ROUND(SUM($AF174*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO174,$GT174,$GW174,$HB174,$CQ174,$DF174,$DV174,$DX174,$DZ174,$EB174),IF(Account!$Q$2=TRUE,SUM($GO174,$GU174,$GW174,$HB174,$CQ174,$DF174,$DV174,$DX174,$DZ174,$EB174),SUM($GO174,$GT174,$GU174,$GV174,$GW174,$HB174,$CQ174,$DF174,$DV174,$DX174,$DZ174,$EB174)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D174,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,8,FALSE)=TRUE,$HD174<0),0,SUM(SUM(SUM($HD174/$AD174*$HE174)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,8,FALSE)=TRUE,$HD174<0),0,SUM(SUM(SUM($HD174/$AD174*$HF174)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU174,$DJ174,$DR174,$DT174,$DV174,$DX174,$DZ174,$EB174,$ED174,$EF174,$EH174,$EJ174,$FI174,$FK174,$FM174,$FO174,$GN174,$GV174,$GY174,$HA174)/$AD174*$X174*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU174,$DJ174,$DR174,$DT174,$DV174,$DX174,$DZ174,$EB174,$ED174,$EF174,$EH174,$EJ174,$FI174,$FK174,$FM174,$FO174,$GN174,$GV174,$GY174,$HA174)/$AD174*$AA174*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E174),$AD174,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D174,FctrChngDts!$C$17<=$E174),_xlfn.DAYS($D174,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E174),$AD174,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D174,FctrChngDts!$C$19<=$E174),_xlfn.DAYS($D174,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN174*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN174*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO174*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO174*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D174,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU174*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A174,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV174*Account!$AA$2)),5)","v":0}]
[174,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G175),0,IF($F175<=$G175,SUM($G175-$F175),IF($F175>$G175,SUM((Account!$L$2-$F175)+$G175+1))))","v":0},{"$f":"IF(AND($D175>=FctrChngDts!$C$2,$D175<=FctrChngDts!$D$2),$D175,\"\")","v":""},{"$f":"IF($I175=\"\",\"\",IF($E175<=FctrChngDts!$D$2,$E175,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D175<FctrChngDts!$E$2,$E175<FctrChngDts!$E$2),AND($D175>=FctrChngDts!$F$2,$E175>=FctrChngDts!$F$2)),\"\",IF(AND($D175>=FctrChngDts!$E$2,$D175<=FctrChngDts!$F$2),$D175,FctrChngDts!$E$2))","v":""},{"$f":"IF($K175=\"\",\"\",IF(AND($J175=$K175,$E175>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K175=$J175,$E175,IF(AND($E175>=FctrChngDts!$E$2,$E175<=FctrChngDts!$F$2),$E175,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D175<DATE(YEAR(Account!$J$2),6,1),$D175>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I175<FctrChngDts!$A$2,$J175<FctrChngDts!$A$2),AND($I175>=FctrChngDts!$B$2,$J175>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I175<FctrChngDts!$A$2,$J175>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I175>=FctrChngDts!$A$2,$J175<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I175<FctrChngDts!$B$2,$J175>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K175<FctrChngDts!$A$2,$L175<FctrChngDts!$A$2),AND($K175>=FctrChngDts!$B$2,$L175>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K175<FctrChngDts!$A$2,$L175>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K175>=FctrChngDts!$A$2,$L175<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K175<FctrChngDts!$B$2,$L175>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I175=\"\",$J175=0),0,IF(AND($N175=TRUE,$I175<>0),SUM($J175-$I175+1),IF($O175=TRUE,SUM(FctrChngDts!$A$2-$I175),IF($P175=TRUE,0,IF($Q175=TRUE,SUM($J175-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I175=\"\",$J175=0),0,IF($N175=TRUE,0,IF($O175=TRUE,SUM($J175-FctrChngDts!$A$2+1),IF(AND($P175=TRUE,$I175<>0),SUM($J175-$I175+1),IF($Q175=TRUE,SUM(FctrChngDts!$B$2-$I175),0)))))","v":0},0,{"$f":"IF(OR($K175=\"\",$L175=0),0,IF(AND($R175=TRUE,$K175<>0),SUM($L175-$K175+1),IF($S175=TRUE,SUM(FctrChngDts!$A$2-$K175),IF($T175=TRUE,0,IF($U175=TRUE,SUM($L175-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K175=\"\",$L175=0),0,IF($R175=TRUE,0,IF($S175=TRUE,SUM($L175-FctrChngDts!$A$2+1),IF(AND($T175=TRUE,$K175<>0),SUM($L175-$K175+1),IF($U175=TRUE,SUM(FctrChngDts!$B$2-$K175),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A175,Tenant!$A175:$J674,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR175=FALSE,VLOOKUP($AQ175,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ175,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR175=FALSE,VLOOKUP($AQ175,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ175,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR175=FALSE,VLOOKUP($AQ175,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ175,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR175=FALSE,VLOOKUP($AQ175,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ175,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A175,Tenant!$A175:$J674,6,FALSE)","v":0},{"$f":"VLOOKUP($A175,Tenant!$A175:$J674,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG175=FALSE,0,IF($DU175=TRUE,SUM($BS175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS175*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DU175=TRUE,SUM($BT175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT175*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DU175=TRUE,SUM($BU175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU175*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DU175=TRUE,SUM($BV175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DU175=TRUE,SUM($BW175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW175*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG175=FALSE,0,IF($DU175=TRUE,SUM($BX175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX175*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN175=FALSE,0,IF($H175=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP175=FALSE,0,ROUND(SUM($BY175*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR175=FALSE,0,ROUND(SUM($X175*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY175=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X175),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X175)),5)","v":0},{"$f":"SUM(ROUND($CH175:$CM175,2),$CO175,$CQ175,$CS175)","v":0},false,{"$f":"ROUND(IF($CV175=FALSE,0,IF($DY175=TRUE,SUM($BZ175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ175*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV175=FALSE,0,IF($DY175=TRUE,SUM($CA175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA175*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV175=FALSE,0,IF($DY175=TRUE,SUM($CB175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB175*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV175=FALSE,0,IF($DY175=TRUE,SUM($CC175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV175=FALSE,0,IF($DY175=TRUE,SUM($CD175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD175*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV175=FALSE,0,IF($DY175=TRUE,SUM($CE175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE175*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC175=FALSE,0,IF($H175=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE175=FALSE,0,ROUND(SUM($CF175*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG175=FALSE,0,ROUND(SUM($AA175*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY175=TRUE,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA175),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA175)),5)","v":0},{"$f":"SUM(ROUND($CW175:$DB175,2),$DD175,$DF175,$DH175)","v":0},0,{"$f":"SUM(SUM($CU175*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ175*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU175*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ175*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL175,IF(VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM175,$DK175))","v":0},0,false,0,false,0,{"$f":"IF(AND($X175>0,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU175=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH175:$CM175,$CS175,$ED175,$EL175,$ET175:$EY175)-SUM($BY175*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH175:$CM175,$CS175,$ED175,$EL175,$EN175:$ES175)-SUM($BY175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X175>0,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW175=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH175:$CM175,$CO175,$CQ175,$CS175,$ED175,$EF175,$EH175,$EJ175,$ET175:$EY175)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH175:$CM175,$CO175,$CQ175,$CS175,$ED175,$EF175,$EH175,$EJ175,ET175:$EX175)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA175>0,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY175=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW175:$DB175,$DH175,$ED175,$FQ175,$FY175:$GD175)-SUM($CF175*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW175:$DB175,$DH175,$ED175,$FQ175,$FS175:$FX175)-SUM($CF175*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA175>0,VLOOKUP($A175,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA175=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW175:$DB175,$DD175,$DF175,$DH175,$FI175,$FK175,$FM175,$FO175,$FY175:$GD175)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW175:$DB175,$DD175,$DF175,$DH175,$FI175,$FK175,$FM175,$FO175,$FY175:$GD175)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E175<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC175=FALSE,0,ROUND(SUM($AE175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X175>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE175=FALSE,0,ROUND(SUM($BY175*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG175=FALSE,0,SUM($BY175*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X175>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI175=FALSE,0,SUM($BY175*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X175>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK175=TRUE,$X175>0),SUM($BY175*Account!$T$2),0)","v":0},{"$f":"IF(AND($X175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM175=FALSE,0,ROUND(SUM($BS175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM175=FALSE,0,ROUND(SUM($BT175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM175=FALSE,0,ROUND(SUM($BU175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM175=FALSE,0,ROUND(SUM($BV175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM175=FALSE,0,ROUND(SUM($BW175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM175=FALSE,0,ROUND(SUM($BX175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H175/$AD175*$X175),5),0)","v":0},{"$f":"ROUND(SUM($FA175*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ175=FALSE,$FB175,ROUND(MAX(0,SUM(SUM($ET175:$EY175)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE175=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I175","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF175*Account!$AA$2),SUM($FF175*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E175<>\"D-CARE\",Tenant!$F175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH175=FALSE,0,ROUND(SUM($AF175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA175>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A175,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY175=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ175=FALSE,0,ROUND(SUM($CF175*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA175>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA175>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL175=FALSE,0,SUM($CF175*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA175>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN175=FALSE,0,SUM($CF175*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA175>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP175=TRUE,$AA175>0),SUM($CF175*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA175>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR175=FALSE,0,ROUND(SUM($BZ175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR175=FALSE,0,ROUND(SUM($CA175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR175=FALSE,0,ROUND(SUM($CB175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR175=FALSE,0,ROUND(SUM($CC175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR175=FALSE,0,ROUND(SUM($CD175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR175=FALSE,0,ROUND(SUM($CE175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ175*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA175*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB175*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC175*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD175*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE175*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H175/$AD175*$AA175),5),0)","v":0},{"$f":"ROUND(SUM($GF175*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE175=FALSE,$GG175,ROUND(MAX(0,SUM(SUM($FY175:$GD175)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ175=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I175","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK175*Account!$AA$2),SUM($GK175*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D175<=FctrChngDts!$B$14,$E175>FctrChngDts!$B$14),AND($D175<=FctrChngDts!$C$14,$E175>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM175=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP175:$GS175))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO175,$DD175,$GP175:$GS175))","v":0},0,0,{"$f":"IF(AND($X175>0,Tenant!$E175=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX175=FALSE,0,ROUND(SUM($AE175*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA175>0,Tenant!$E175=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ175=FALSE,0,ROUND(SUM($AF175*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO175,$GT175,$GW175,$HB175,$CQ175,$DF175,$DV175,$DX175,$DZ175,$EB175),IF(Account!$Q$2=TRUE,SUM($GO175,$GU175,$GW175,$HB175,$CQ175,$DF175,$DV175,$DX175,$DZ175,$EB175),SUM($GO175,$GT175,$GU175,$GV175,$GW175,$HB175,$CQ175,$DF175,$DV175,$DX175,$DZ175,$EB175)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D175,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,8,FALSE)=TRUE,$HD175<0),0,SUM(SUM(SUM($HD175/$AD175*$HE175)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,8,FALSE)=TRUE,$HD175<0),0,SUM(SUM(SUM($HD175/$AD175*$HF175)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU175,$DJ175,$DR175,$DT175,$DV175,$DX175,$DZ175,$EB175,$ED175,$EF175,$EH175,$EJ175,$FI175,$FK175,$FM175,$FO175,$GN175,$GV175,$GY175,$HA175)/$AD175*$X175*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU175,$DJ175,$DR175,$DT175,$DV175,$DX175,$DZ175,$EB175,$ED175,$EF175,$EH175,$EJ175,$FI175,$FK175,$FM175,$FO175,$GN175,$GV175,$GY175,$HA175)/$AD175*$AA175*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E175),$AD175,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D175,FctrChngDts!$C$17<=$E175),_xlfn.DAYS($D175,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E175),$AD175,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D175,FctrChngDts!$C$19<=$E175),_xlfn.DAYS($D175,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN175*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN175*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO175*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO175*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D175,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU175*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A175,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV175*Account!$AA$2)),5)","v":0}]
[175,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G176),0,IF($F176<=$G176,SUM($G176-$F176),IF($F176>$G176,SUM((Account!$L$2-$F176)+$G176+1))))","v":0},{"$f":"IF(AND($D176>=FctrChngDts!$C$2,$D176<=FctrChngDts!$D$2),$D176,\"\")","v":""},{"$f":"IF($I176=\"\",\"\",IF($E176<=FctrChngDts!$D$2,$E176,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D176<FctrChngDts!$E$2,$E176<FctrChngDts!$E$2),AND($D176>=FctrChngDts!$F$2,$E176>=FctrChngDts!$F$2)),\"\",IF(AND($D176>=FctrChngDts!$E$2,$D176<=FctrChngDts!$F$2),$D176,FctrChngDts!$E$2))","v":""},{"$f":"IF($K176=\"\",\"\",IF(AND($J176=$K176,$E176>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K176=$J176,$E176,IF(AND($E176>=FctrChngDts!$E$2,$E176<=FctrChngDts!$F$2),$E176,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D176<DATE(YEAR(Account!$J$2),6,1),$D176>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I176<FctrChngDts!$A$2,$J176<FctrChngDts!$A$2),AND($I176>=FctrChngDts!$B$2,$J176>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I176<FctrChngDts!$A$2,$J176>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I176>=FctrChngDts!$A$2,$J176<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I176<FctrChngDts!$B$2,$J176>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K176<FctrChngDts!$A$2,$L176<FctrChngDts!$A$2),AND($K176>=FctrChngDts!$B$2,$L176>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K176<FctrChngDts!$A$2,$L176>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K176>=FctrChngDts!$A$2,$L176<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K176<FctrChngDts!$B$2,$L176>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I176=\"\",$J176=0),0,IF(AND($N176=TRUE,$I176<>0),SUM($J176-$I176+1),IF($O176=TRUE,SUM(FctrChngDts!$A$2-$I176),IF($P176=TRUE,0,IF($Q176=TRUE,SUM($J176-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I176=\"\",$J176=0),0,IF($N176=TRUE,0,IF($O176=TRUE,SUM($J176-FctrChngDts!$A$2+1),IF(AND($P176=TRUE,$I176<>0),SUM($J176-$I176+1),IF($Q176=TRUE,SUM(FctrChngDts!$B$2-$I176),0)))))","v":0},0,{"$f":"IF(OR($K176=\"\",$L176=0),0,IF(AND($R176=TRUE,$K176<>0),SUM($L176-$K176+1),IF($S176=TRUE,SUM(FctrChngDts!$A$2-$K176),IF($T176=TRUE,0,IF($U176=TRUE,SUM($L176-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K176=\"\",$L176=0),0,IF($R176=TRUE,0,IF($S176=TRUE,SUM($L176-FctrChngDts!$A$2+1),IF(AND($T176=TRUE,$K176<>0),SUM($L176-$K176+1),IF($U176=TRUE,SUM(FctrChngDts!$B$2-$K176),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A176,Tenant!$A176:$J675,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR176=FALSE,VLOOKUP($AQ176,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ176,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR176=FALSE,VLOOKUP($AQ176,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ176,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR176=FALSE,VLOOKUP($AQ176,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ176,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR176=FALSE,VLOOKUP($AQ176,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ176,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A176,Tenant!$A176:$J675,6,FALSE)","v":0},{"$f":"VLOOKUP($A176,Tenant!$A176:$J675,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG176=FALSE,0,IF($DU176=TRUE,SUM($BS176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS176*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DU176=TRUE,SUM($BT176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT176*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DU176=TRUE,SUM($BU176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU176*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DU176=TRUE,SUM($BV176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DU176=TRUE,SUM($BW176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW176*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG176=FALSE,0,IF($DU176=TRUE,SUM($BX176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX176*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN176=FALSE,0,IF($H176=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP176=FALSE,0,ROUND(SUM($BY176*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR176=FALSE,0,ROUND(SUM($X176*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY176=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X176),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X176)),5)","v":0},{"$f":"SUM(ROUND($CH176:$CM176,2),$CO176,$CQ176,$CS176)","v":0},false,{"$f":"ROUND(IF($CV176=FALSE,0,IF($DY176=TRUE,SUM($BZ176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ176*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV176=FALSE,0,IF($DY176=TRUE,SUM($CA176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA176*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV176=FALSE,0,IF($DY176=TRUE,SUM($CB176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB176*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV176=FALSE,0,IF($DY176=TRUE,SUM($CC176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC176*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV176=FALSE,0,IF($DY176=TRUE,SUM($CD176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD176*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV176=FALSE,0,IF($DY176=TRUE,SUM($CE176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE176*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC176=FALSE,0,IF($H176=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF176*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE176=FALSE,0,ROUND(SUM($CF176*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG176=FALSE,0,ROUND(SUM($AA176*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY176=TRUE,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA176),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA176)),5)","v":0},{"$f":"SUM(ROUND($CW176:$DB176,2),$DD176,$DF176,$DH176)","v":0},0,{"$f":"SUM(SUM($CU176*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ176*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU176*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ176*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL176,IF(VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM176,$DK176))","v":0},0,false,0,false,0,{"$f":"IF(AND($X176>0,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU176=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH176:$CM176,$CS176,$ED176,$EL176,$ET176:$EY176)-SUM($BY176*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH176:$CM176,$CS176,$ED176,$EL176,$EN176:$ES176)-SUM($BY176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X176>0,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW176=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH176:$CM176,$CO176,$CQ176,$CS176,$ED176,$EF176,$EH176,$EJ176,$ET176:$EY176)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH176:$CM176,$CO176,$CQ176,$CS176,$ED176,$EF176,$EH176,$EJ176,ET176:$EX176)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA176>0,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY176=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW176:$DB176,$DH176,$ED176,$FQ176,$FY176:$GD176)-SUM($CF176*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW176:$DB176,$DH176,$ED176,$FQ176,$FS176:$FX176)-SUM($CF176*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA176>0,VLOOKUP($A176,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA176=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW176:$DB176,$DD176,$DF176,$DH176,$FI176,$FK176,$FM176,$FO176,$FY176:$GD176)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW176:$DB176,$DD176,$DF176,$DH176,$FI176,$FK176,$FM176,$FO176,$FY176:$GD176)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X176>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E176<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC176=FALSE,0,ROUND(SUM($AE176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X176>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A176,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE176=FALSE,0,ROUND(SUM($BY176*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X176>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X176>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X176>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG176=FALSE,0,SUM($BY176*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X176>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI176=FALSE,0,SUM($BY176*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X176>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK176=TRUE,$X176>0),SUM($BY176*Account!$T$2),0)","v":0},{"$f":"IF(AND($X176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM176=FALSE,0,ROUND(SUM($BS176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM176=FALSE,0,ROUND(SUM($BT176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM176=FALSE,0,ROUND(SUM($BU176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM176=FALSE,0,ROUND(SUM($BV176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM176=FALSE,0,ROUND(SUM($BW176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM176=FALSE,0,ROUND(SUM($BX176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H176/$AD176*$X176),5),0)","v":0},{"$f":"ROUND(SUM($FA176*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ176=FALSE,$FB176,ROUND(MAX(0,SUM(SUM($ET176:$EY176)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE176=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I176","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF176*Account!$AA$2),SUM($FF176*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA176>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E176<>\"D-CARE\",Tenant!$F176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH176=FALSE,0,ROUND(SUM($AF176*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA176>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A176,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY176=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ176=FALSE,0,ROUND(SUM($CF176*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA176>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA176>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA176>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL176=FALSE,0,SUM($CF176*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA176>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN176=FALSE,0,SUM($CF176*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA176>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP176=TRUE,$AA176>0),SUM($CF176*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA176>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR176=FALSE,0,ROUND(SUM($BZ176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR176=FALSE,0,ROUND(SUM($CA176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR176=FALSE,0,ROUND(SUM($CB176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR176=FALSE,0,ROUND(SUM($CC176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR176=FALSE,0,ROUND(SUM($CD176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR176=FALSE,0,ROUND(SUM($CE176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ176*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA176*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB176*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC176*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD176*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE176*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H176/$AD176*$AA176),5),0)","v":0},{"$f":"ROUND(SUM($GF176*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE176=FALSE,$GG176,ROUND(MAX(0,SUM(SUM($FY176:$GD176)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ176=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I176","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK176*Account!$AA$2),SUM($GK176*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D176<=FctrChngDts!$B$14,$E176>FctrChngDts!$B$14),AND($D176<=FctrChngDts!$C$14,$E176>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM176=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP176:$GS176))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO176,$DD176,$GP176:$GS176))","v":0},0,0,{"$f":"IF(AND($X176>0,Tenant!$E176=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX176=FALSE,0,ROUND(SUM($AE176*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA176>0,Tenant!$E176=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ176=FALSE,0,ROUND(SUM($AF176*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO176,$GT176,$GW176,$HB176,$CQ176,$DF176,$DV176,$DX176,$DZ176,$EB176),IF(Account!$Q$2=TRUE,SUM($GO176,$GU176,$GW176,$HB176,$CQ176,$DF176,$DV176,$DX176,$DZ176,$EB176),SUM($GO176,$GT176,$GU176,$GV176,$GW176,$HB176,$CQ176,$DF176,$DV176,$DX176,$DZ176,$EB176)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D176,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A176,Tenant!$A:$J,8,FALSE)=TRUE,$HD176<0),0,SUM(SUM(SUM($HD176/$AD176*$HE176)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A176,Tenant!$A:$J,8,FALSE)=TRUE,$HD176<0),0,SUM(SUM(SUM($HD176/$AD176*$HF176)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU176,$DJ176,$DR176,$DT176,$DV176,$DX176,$DZ176,$EB176,$ED176,$EF176,$EH176,$EJ176,$FI176,$FK176,$FM176,$FO176,$GN176,$GV176,$GY176,$HA176)/$AD176*$X176*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU176,$DJ176,$DR176,$DT176,$DV176,$DX176,$DZ176,$EB176,$ED176,$EF176,$EH176,$EJ176,$FI176,$FK176,$FM176,$FO176,$GN176,$GV176,$GY176,$HA176)/$AD176*$AA176*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E176),$AD176,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D176,FctrChngDts!$C$17<=$E176),_xlfn.DAYS($D176,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E176),$AD176,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D176,FctrChngDts!$C$19<=$E176),_xlfn.DAYS($D176,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN176*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN176*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO176*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO176*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D176,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A176,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU176*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A176,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV176*Account!$AA$2)),5)","v":0}]
[176,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G177),0,IF($F177<=$G177,SUM($G177-$F177),IF($F177>$G177,SUM((Account!$L$2-$F177)+$G177+1))))","v":0},{"$f":"IF(AND($D177>=FctrChngDts!$C$2,$D177<=FctrChngDts!$D$2),$D177,\"\")","v":""},{"$f":"IF($I177=\"\",\"\",IF($E177<=FctrChngDts!$D$2,$E177,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D177<FctrChngDts!$E$2,$E177<FctrChngDts!$E$2),AND($D177>=FctrChngDts!$F$2,$E177>=FctrChngDts!$F$2)),\"\",IF(AND($D177>=FctrChngDts!$E$2,$D177<=FctrChngDts!$F$2),$D177,FctrChngDts!$E$2))","v":""},{"$f":"IF($K177=\"\",\"\",IF(AND($J177=$K177,$E177>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K177=$J177,$E177,IF(AND($E177>=FctrChngDts!$E$2,$E177<=FctrChngDts!$F$2),$E177,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D177<DATE(YEAR(Account!$J$2),6,1),$D177>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I177<FctrChngDts!$A$2,$J177<FctrChngDts!$A$2),AND($I177>=FctrChngDts!$B$2,$J177>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I177<FctrChngDts!$A$2,$J177>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I177>=FctrChngDts!$A$2,$J177<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I177<FctrChngDts!$B$2,$J177>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K177<FctrChngDts!$A$2,$L177<FctrChngDts!$A$2),AND($K177>=FctrChngDts!$B$2,$L177>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K177<FctrChngDts!$A$2,$L177>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K177>=FctrChngDts!$A$2,$L177<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K177<FctrChngDts!$B$2,$L177>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I177=\"\",$J177=0),0,IF(AND($N177=TRUE,$I177<>0),SUM($J177-$I177+1),IF($O177=TRUE,SUM(FctrChngDts!$A$2-$I177),IF($P177=TRUE,0,IF($Q177=TRUE,SUM($J177-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I177=\"\",$J177=0),0,IF($N177=TRUE,0,IF($O177=TRUE,SUM($J177-FctrChngDts!$A$2+1),IF(AND($P177=TRUE,$I177<>0),SUM($J177-$I177+1),IF($Q177=TRUE,SUM(FctrChngDts!$B$2-$I177),0)))))","v":0},0,{"$f":"IF(OR($K177=\"\",$L177=0),0,IF(AND($R177=TRUE,$K177<>0),SUM($L177-$K177+1),IF($S177=TRUE,SUM(FctrChngDts!$A$2-$K177),IF($T177=TRUE,0,IF($U177=TRUE,SUM($L177-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K177=\"\",$L177=0),0,IF($R177=TRUE,0,IF($S177=TRUE,SUM($L177-FctrChngDts!$A$2+1),IF(AND($T177=TRUE,$K177<>0),SUM($L177-$K177+1),IF($U177=TRUE,SUM(FctrChngDts!$B$2-$K177),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A177,Tenant!$A177:$J676,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR177=FALSE,VLOOKUP($AQ177,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ177,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR177=FALSE,VLOOKUP($AQ177,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ177,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR177=FALSE,VLOOKUP($AQ177,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ177,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR177=FALSE,VLOOKUP($AQ177,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ177,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A177,Tenant!$A177:$J676,6,FALSE)","v":0},{"$f":"VLOOKUP($A177,Tenant!$A177:$J676,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG177=FALSE,0,IF($DU177=TRUE,SUM($BS177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS177*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DU177=TRUE,SUM($BT177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT177*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DU177=TRUE,SUM($BU177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU177*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DU177=TRUE,SUM($BV177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DU177=TRUE,SUM($BW177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW177*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG177=FALSE,0,IF($DU177=TRUE,SUM($BX177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX177*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN177=FALSE,0,IF($H177=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP177=FALSE,0,ROUND(SUM($BY177*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR177=FALSE,0,ROUND(SUM($X177*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY177=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X177),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X177)),5)","v":0},{"$f":"SUM(ROUND($CH177:$CM177,2),$CO177,$CQ177,$CS177)","v":0},false,{"$f":"ROUND(IF($CV177=FALSE,0,IF($DY177=TRUE,SUM($BZ177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ177*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV177=FALSE,0,IF($DY177=TRUE,SUM($CA177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA177*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV177=FALSE,0,IF($DY177=TRUE,SUM($CB177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB177*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV177=FALSE,0,IF($DY177=TRUE,SUM($CC177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC177*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV177=FALSE,0,IF($DY177=TRUE,SUM($CD177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD177*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV177=FALSE,0,IF($DY177=TRUE,SUM($CE177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE177*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC177=FALSE,0,IF($H177=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF177*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE177=FALSE,0,ROUND(SUM($CF177*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG177=FALSE,0,ROUND(SUM($AA177*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY177=TRUE,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA177),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA177)),5)","v":0},{"$f":"SUM(ROUND($CW177:$DB177,2),$DD177,$DF177,$DH177)","v":0},0,{"$f":"SUM(SUM($CU177*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ177*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU177*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ177*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL177,IF(VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM177,$DK177))","v":0},0,false,0,false,0,{"$f":"IF(AND($X177>0,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU177=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH177:$CM177,$CS177,$ED177,$EL177,$ET177:$EY177)-SUM($BY177*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH177:$CM177,$CS177,$ED177,$EL177,$EN177:$ES177)-SUM($BY177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X177>0,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW177=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH177:$CM177,$CO177,$CQ177,$CS177,$ED177,$EF177,$EH177,$EJ177,$ET177:$EY177)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH177:$CM177,$CO177,$CQ177,$CS177,$ED177,$EF177,$EH177,$EJ177,ET177:$EX177)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA177>0,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY177=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW177:$DB177,$DH177,$ED177,$FQ177,$FY177:$GD177)-SUM($CF177*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW177:$DB177,$DH177,$ED177,$FQ177,$FS177:$FX177)-SUM($CF177*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA177>0,VLOOKUP($A177,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA177=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW177:$DB177,$DD177,$DF177,$DH177,$FI177,$FK177,$FM177,$FO177,$FY177:$GD177)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW177:$DB177,$DD177,$DF177,$DH177,$FI177,$FK177,$FM177,$FO177,$FY177:$GD177)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X177>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E177<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC177=FALSE,0,ROUND(SUM($AE177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X177>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A177,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE177=FALSE,0,ROUND(SUM($BY177*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X177>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X177>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X177>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG177=FALSE,0,SUM($BY177*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X177>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI177=FALSE,0,SUM($BY177*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X177>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK177=TRUE,$X177>0),SUM($BY177*Account!$T$2),0)","v":0},{"$f":"IF(AND($X177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM177=FALSE,0,ROUND(SUM($BS177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM177=FALSE,0,ROUND(SUM($BT177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM177=FALSE,0,ROUND(SUM($BU177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM177=FALSE,0,ROUND(SUM($BV177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM177=FALSE,0,ROUND(SUM($BW177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM177=FALSE,0,ROUND(SUM($BX177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H177/$AD177*$X177),5),0)","v":0},{"$f":"ROUND(SUM($FA177*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ177=FALSE,$FB177,ROUND(MAX(0,SUM(SUM($ET177:$EY177)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE177=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I177","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF177*Account!$AA$2),SUM($FF177*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA177>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E177<>\"D-CARE\",Tenant!$F177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH177=FALSE,0,ROUND(SUM($AF177*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA177>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A177,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY177=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ177=FALSE,0,ROUND(SUM($CF177*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA177>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA177>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA177>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL177=FALSE,0,SUM($CF177*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA177>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN177=FALSE,0,SUM($CF177*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA177>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP177=TRUE,$AA177>0),SUM($CF177*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA177>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR177=FALSE,0,ROUND(SUM($BZ177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR177=FALSE,0,ROUND(SUM($CA177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR177=FALSE,0,ROUND(SUM($CB177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR177=FALSE,0,ROUND(SUM($CC177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR177=FALSE,0,ROUND(SUM($CD177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR177=FALSE,0,ROUND(SUM($CE177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ177*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA177*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB177*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC177*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD177*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE177*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H177/$AD177*$AA177),5),0)","v":0},{"$f":"ROUND(SUM($GF177*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE177=FALSE,$GG177,ROUND(MAX(0,SUM(SUM($FY177:$GD177)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ177=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I177","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK177*Account!$AA$2),SUM($GK177*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D177<=FctrChngDts!$B$14,$E177>FctrChngDts!$B$14),AND($D177<=FctrChngDts!$C$14,$E177>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM177=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP177:$GS177))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO177,$DD177,$GP177:$GS177))","v":0},0,0,{"$f":"IF(AND($X177>0,Tenant!$E177=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX177=FALSE,0,ROUND(SUM($AE177*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA177>0,Tenant!$E177=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ177=FALSE,0,ROUND(SUM($AF177*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO177,$GT177,$GW177,$HB177,$CQ177,$DF177,$DV177,$DX177,$DZ177,$EB177),IF(Account!$Q$2=TRUE,SUM($GO177,$GU177,$GW177,$HB177,$CQ177,$DF177,$DV177,$DX177,$DZ177,$EB177),SUM($GO177,$GT177,$GU177,$GV177,$GW177,$HB177,$CQ177,$DF177,$DV177,$DX177,$DZ177,$EB177)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D177,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A177,Tenant!$A:$J,8,FALSE)=TRUE,$HD177<0),0,SUM(SUM(SUM($HD177/$AD177*$HE177)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A177,Tenant!$A:$J,8,FALSE)=TRUE,$HD177<0),0,SUM(SUM(SUM($HD177/$AD177*$HF177)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU177,$DJ177,$DR177,$DT177,$DV177,$DX177,$DZ177,$EB177,$ED177,$EF177,$EH177,$EJ177,$FI177,$FK177,$FM177,$FO177,$GN177,$GV177,$GY177,$HA177)/$AD177*$X177*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU177,$DJ177,$DR177,$DT177,$DV177,$DX177,$DZ177,$EB177,$ED177,$EF177,$EH177,$EJ177,$FI177,$FK177,$FM177,$FO177,$GN177,$GV177,$GY177,$HA177)/$AD177*$AA177*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E177),$AD177,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D177,FctrChngDts!$C$17<=$E177),_xlfn.DAYS($D177,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E177),$AD177,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D177,FctrChngDts!$C$19<=$E177),_xlfn.DAYS($D177,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN177*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN177*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO177*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO177*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D177,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A177,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU177*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A177,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV177*Account!$AA$2)),5)","v":0}]
[177,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G178),0,IF($F178<=$G178,SUM($G178-$F178),IF($F178>$G178,SUM((Account!$L$2-$F178)+$G178+1))))","v":0},{"$f":"IF(AND($D178>=FctrChngDts!$C$2,$D178<=FctrChngDts!$D$2),$D178,\"\")","v":""},{"$f":"IF($I178=\"\",\"\",IF($E178<=FctrChngDts!$D$2,$E178,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D178<FctrChngDts!$E$2,$E178<FctrChngDts!$E$2),AND($D178>=FctrChngDts!$F$2,$E178>=FctrChngDts!$F$2)),\"\",IF(AND($D178>=FctrChngDts!$E$2,$D178<=FctrChngDts!$F$2),$D178,FctrChngDts!$E$2))","v":""},{"$f":"IF($K178=\"\",\"\",IF(AND($J178=$K178,$E178>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K178=$J178,$E178,IF(AND($E178>=FctrChngDts!$E$2,$E178<=FctrChngDts!$F$2),$E178,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D178<DATE(YEAR(Account!$J$2),6,1),$D178>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I178<FctrChngDts!$A$2,$J178<FctrChngDts!$A$2),AND($I178>=FctrChngDts!$B$2,$J178>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I178<FctrChngDts!$A$2,$J178>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I178>=FctrChngDts!$A$2,$J178<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I178<FctrChngDts!$B$2,$J178>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K178<FctrChngDts!$A$2,$L178<FctrChngDts!$A$2),AND($K178>=FctrChngDts!$B$2,$L178>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K178<FctrChngDts!$A$2,$L178>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K178>=FctrChngDts!$A$2,$L178<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K178<FctrChngDts!$B$2,$L178>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I178=\"\",$J178=0),0,IF(AND($N178=TRUE,$I178<>0),SUM($J178-$I178+1),IF($O178=TRUE,SUM(FctrChngDts!$A$2-$I178),IF($P178=TRUE,0,IF($Q178=TRUE,SUM($J178-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I178=\"\",$J178=0),0,IF($N178=TRUE,0,IF($O178=TRUE,SUM($J178-FctrChngDts!$A$2+1),IF(AND($P178=TRUE,$I178<>0),SUM($J178-$I178+1),IF($Q178=TRUE,SUM(FctrChngDts!$B$2-$I178),0)))))","v":0},0,{"$f":"IF(OR($K178=\"\",$L178=0),0,IF(AND($R178=TRUE,$K178<>0),SUM($L178-$K178+1),IF($S178=TRUE,SUM(FctrChngDts!$A$2-$K178),IF($T178=TRUE,0,IF($U178=TRUE,SUM($L178-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K178=\"\",$L178=0),0,IF($R178=TRUE,0,IF($S178=TRUE,SUM($L178-FctrChngDts!$A$2+1),IF(AND($T178=TRUE,$K178<>0),SUM($L178-$K178+1),IF($U178=TRUE,SUM(FctrChngDts!$B$2-$K178),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A178,Tenant!$A178:$J677,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR178=FALSE,VLOOKUP($AQ178,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ178,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR178=FALSE,VLOOKUP($AQ178,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ178,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR178=FALSE,VLOOKUP($AQ178,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ178,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR178=FALSE,VLOOKUP($AQ178,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ178,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A178,Tenant!$A178:$J677,6,FALSE)","v":0},{"$f":"VLOOKUP($A178,Tenant!$A178:$J677,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG178=FALSE,0,IF($DU178=TRUE,SUM($BS178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS178*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DU178=TRUE,SUM($BT178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT178*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DU178=TRUE,SUM($BU178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU178*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DU178=TRUE,SUM($BV178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DU178=TRUE,SUM($BW178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW178*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG178=FALSE,0,IF($DU178=TRUE,SUM($BX178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX178*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN178=FALSE,0,IF($H178=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP178=FALSE,0,ROUND(SUM($BY178*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR178=FALSE,0,ROUND(SUM($X178*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY178=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X178),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X178)),5)","v":0},{"$f":"SUM(ROUND($CH178:$CM178,2),$CO178,$CQ178,$CS178)","v":0},false,{"$f":"ROUND(IF($CV178=FALSE,0,IF($DY178=TRUE,SUM($BZ178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ178*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV178=FALSE,0,IF($DY178=TRUE,SUM($CA178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA178*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV178=FALSE,0,IF($DY178=TRUE,SUM($CB178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB178*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV178=FALSE,0,IF($DY178=TRUE,SUM($CC178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC178*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV178=FALSE,0,IF($DY178=TRUE,SUM($CD178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD178*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV178=FALSE,0,IF($DY178=TRUE,SUM($CE178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE178*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC178=FALSE,0,IF($H178=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF178*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE178=FALSE,0,ROUND(SUM($CF178*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG178=FALSE,0,ROUND(SUM($AA178*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY178=TRUE,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA178),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA178)),5)","v":0},{"$f":"SUM(ROUND($CW178:$DB178,2),$DD178,$DF178,$DH178)","v":0},0,{"$f":"SUM(SUM($CU178*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ178*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU178*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ178*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL178,IF(VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM178,$DK178))","v":0},0,false,0,false,0,{"$f":"IF(AND($X178>0,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU178=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH178:$CM178,$CS178,$ED178,$EL178,$ET178:$EY178)-SUM($BY178*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH178:$CM178,$CS178,$ED178,$EL178,$EN178:$ES178)-SUM($BY178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X178>0,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW178=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH178:$CM178,$CO178,$CQ178,$CS178,$ED178,$EF178,$EH178,$EJ178,$ET178:$EY178)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH178:$CM178,$CO178,$CQ178,$CS178,$ED178,$EF178,$EH178,$EJ178,ET178:$EX178)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA178>0,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY178=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW178:$DB178,$DH178,$ED178,$FQ178,$FY178:$GD178)-SUM($CF178*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW178:$DB178,$DH178,$ED178,$FQ178,$FS178:$FX178)-SUM($CF178*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA178>0,VLOOKUP($A178,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA178=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW178:$DB178,$DD178,$DF178,$DH178,$FI178,$FK178,$FM178,$FO178,$FY178:$GD178)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW178:$DB178,$DD178,$DF178,$DH178,$FI178,$FK178,$FM178,$FO178,$FY178:$GD178)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X178>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E178<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC178=FALSE,0,ROUND(SUM($AE178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X178>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A178,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE178=FALSE,0,ROUND(SUM($BY178*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X178>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X178>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X178>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG178=FALSE,0,SUM($BY178*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X178>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI178=FALSE,0,SUM($BY178*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X178>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK178=TRUE,$X178>0),SUM($BY178*Account!$T$2),0)","v":0},{"$f":"IF(AND($X178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM178=FALSE,0,ROUND(SUM($BS178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM178=FALSE,0,ROUND(SUM($BT178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM178=FALSE,0,ROUND(SUM($BU178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM178=FALSE,0,ROUND(SUM($BV178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM178=FALSE,0,ROUND(SUM($BW178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM178=FALSE,0,ROUND(SUM($BX178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H178/$AD178*$X178),5),0)","v":0},{"$f":"ROUND(SUM($FA178*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ178=FALSE,$FB178,ROUND(MAX(0,SUM(SUM($ET178:$EY178)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE178=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I178","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF178*Account!$AA$2),SUM($FF178*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA178>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E178<>\"D-CARE\",Tenant!$F178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH178=FALSE,0,ROUND(SUM($AF178*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA178>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A178,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY178=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ178=FALSE,0,ROUND(SUM($CF178*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA178>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA178>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA178>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL178=FALSE,0,SUM($CF178*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA178>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN178=FALSE,0,SUM($CF178*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA178>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP178=TRUE,$AA178>0),SUM($CF178*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA178>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR178=FALSE,0,ROUND(SUM($BZ178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR178=FALSE,0,ROUND(SUM($CA178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR178=FALSE,0,ROUND(SUM($CB178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR178=FALSE,0,ROUND(SUM($CC178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR178=FALSE,0,ROUND(SUM($CD178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR178=FALSE,0,ROUND(SUM($CE178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ178*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA178*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB178*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC178*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD178*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE178*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H178/$AD178*$AA178),5),0)","v":0},{"$f":"ROUND(SUM($GF178*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE178=FALSE,$GG178,ROUND(MAX(0,SUM(SUM($FY178:$GD178)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ178=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I178","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK178*Account!$AA$2),SUM($GK178*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D178<=FctrChngDts!$B$14,$E178>FctrChngDts!$B$14),AND($D178<=FctrChngDts!$C$14,$E178>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM178=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP178:$GS178))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO178,$DD178,$GP178:$GS178))","v":0},0,0,{"$f":"IF(AND($X178>0,Tenant!$E178=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX178=FALSE,0,ROUND(SUM($AE178*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA178>0,Tenant!$E178=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ178=FALSE,0,ROUND(SUM($AF178*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO178,$GT178,$GW178,$HB178,$CQ178,$DF178,$DV178,$DX178,$DZ178,$EB178),IF(Account!$Q$2=TRUE,SUM($GO178,$GU178,$GW178,$HB178,$CQ178,$DF178,$DV178,$DX178,$DZ178,$EB178),SUM($GO178,$GT178,$GU178,$GV178,$GW178,$HB178,$CQ178,$DF178,$DV178,$DX178,$DZ178,$EB178)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D178,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A178,Tenant!$A:$J,8,FALSE)=TRUE,$HD178<0),0,SUM(SUM(SUM($HD178/$AD178*$HE178)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A178,Tenant!$A:$J,8,FALSE)=TRUE,$HD178<0),0,SUM(SUM(SUM($HD178/$AD178*$HF178)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU178,$DJ178,$DR178,$DT178,$DV178,$DX178,$DZ178,$EB178,$ED178,$EF178,$EH178,$EJ178,$FI178,$FK178,$FM178,$FO178,$GN178,$GV178,$GY178,$HA178)/$AD178*$X178*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU178,$DJ178,$DR178,$DT178,$DV178,$DX178,$DZ178,$EB178,$ED178,$EF178,$EH178,$EJ178,$FI178,$FK178,$FM178,$FO178,$GN178,$GV178,$GY178,$HA178)/$AD178*$AA178*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E178),$AD178,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D178,FctrChngDts!$C$17<=$E178),_xlfn.DAYS($D178,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E178),$AD178,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D178,FctrChngDts!$C$19<=$E178),_xlfn.DAYS($D178,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN178*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN178*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO178*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO178*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D178,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A178,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU178*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A178,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV178*Account!$AA$2)),5)","v":0}]
[178,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G179),0,IF($F179<=$G179,SUM($G179-$F179),IF($F179>$G179,SUM((Account!$L$2-$F179)+$G179+1))))","v":0},{"$f":"IF(AND($D179>=FctrChngDts!$C$2,$D179<=FctrChngDts!$D$2),$D179,\"\")","v":""},{"$f":"IF($I179=\"\",\"\",IF($E179<=FctrChngDts!$D$2,$E179,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D179<FctrChngDts!$E$2,$E179<FctrChngDts!$E$2),AND($D179>=FctrChngDts!$F$2,$E179>=FctrChngDts!$F$2)),\"\",IF(AND($D179>=FctrChngDts!$E$2,$D179<=FctrChngDts!$F$2),$D179,FctrChngDts!$E$2))","v":""},{"$f":"IF($K179=\"\",\"\",IF(AND($J179=$K179,$E179>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K179=$J179,$E179,IF(AND($E179>=FctrChngDts!$E$2,$E179<=FctrChngDts!$F$2),$E179,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D179<DATE(YEAR(Account!$J$2),6,1),$D179>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I179<FctrChngDts!$A$2,$J179<FctrChngDts!$A$2),AND($I179>=FctrChngDts!$B$2,$J179>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I179<FctrChngDts!$A$2,$J179>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I179>=FctrChngDts!$A$2,$J179<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I179<FctrChngDts!$B$2,$J179>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K179<FctrChngDts!$A$2,$L179<FctrChngDts!$A$2),AND($K179>=FctrChngDts!$B$2,$L179>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K179<FctrChngDts!$A$2,$L179>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K179>=FctrChngDts!$A$2,$L179<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K179<FctrChngDts!$B$2,$L179>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I179=\"\",$J179=0),0,IF(AND($N179=TRUE,$I179<>0),SUM($J179-$I179+1),IF($O179=TRUE,SUM(FctrChngDts!$A$2-$I179),IF($P179=TRUE,0,IF($Q179=TRUE,SUM($J179-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I179=\"\",$J179=0),0,IF($N179=TRUE,0,IF($O179=TRUE,SUM($J179-FctrChngDts!$A$2+1),IF(AND($P179=TRUE,$I179<>0),SUM($J179-$I179+1),IF($Q179=TRUE,SUM(FctrChngDts!$B$2-$I179),0)))))","v":0},0,{"$f":"IF(OR($K179=\"\",$L179=0),0,IF(AND($R179=TRUE,$K179<>0),SUM($L179-$K179+1),IF($S179=TRUE,SUM(FctrChngDts!$A$2-$K179),IF($T179=TRUE,0,IF($U179=TRUE,SUM($L179-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K179=\"\",$L179=0),0,IF($R179=TRUE,0,IF($S179=TRUE,SUM($L179-FctrChngDts!$A$2+1),IF(AND($T179=TRUE,$K179<>0),SUM($L179-$K179+1),IF($U179=TRUE,SUM(FctrChngDts!$B$2-$K179),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A179,Tenant!$A179:$J678,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR179=FALSE,VLOOKUP($AQ179,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ179,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR179=FALSE,VLOOKUP($AQ179,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ179,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR179=FALSE,VLOOKUP($AQ179,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ179,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR179=FALSE,VLOOKUP($AQ179,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ179,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A179,Tenant!$A179:$J678,6,FALSE)","v":0},{"$f":"VLOOKUP($A179,Tenant!$A179:$J678,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG179=FALSE,0,IF($DU179=TRUE,SUM($BS179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS179*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DU179=TRUE,SUM($BT179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT179*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DU179=TRUE,SUM($BU179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU179*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DU179=TRUE,SUM($BV179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DU179=TRUE,SUM($BW179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW179*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG179=FALSE,0,IF($DU179=TRUE,SUM($BX179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX179*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN179=FALSE,0,IF($H179=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP179=FALSE,0,ROUND(SUM($BY179*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR179=FALSE,0,ROUND(SUM($X179*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY179=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X179),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X179)),5)","v":0},{"$f":"SUM(ROUND($CH179:$CM179,2),$CO179,$CQ179,$CS179)","v":0},false,{"$f":"ROUND(IF($CV179=FALSE,0,IF($DY179=TRUE,SUM($BZ179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ179*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV179=FALSE,0,IF($DY179=TRUE,SUM($CA179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA179*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV179=FALSE,0,IF($DY179=TRUE,SUM($CB179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB179*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV179=FALSE,0,IF($DY179=TRUE,SUM($CC179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV179=FALSE,0,IF($DY179=TRUE,SUM($CD179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD179*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV179=FALSE,0,IF($DY179=TRUE,SUM($CE179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE179*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC179=FALSE,0,IF($H179=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE179=FALSE,0,ROUND(SUM($CF179*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG179=FALSE,0,ROUND(SUM($AA179*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY179=TRUE,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA179),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA179)),5)","v":0},{"$f":"SUM(ROUND($CW179:$DB179,2),$DD179,$DF179,$DH179)","v":0},0,{"$f":"SUM(SUM($CU179*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ179*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU179*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ179*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL179,IF(VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM179,$DK179))","v":0},0,false,0,false,0,{"$f":"IF(AND($X179>0,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU179=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH179:$CM179,$CS179,$ED179,$EL179,$ET179:$EY179)-SUM($BY179*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH179:$CM179,$CS179,$ED179,$EL179,$EN179:$ES179)-SUM($BY179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X179>0,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW179=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH179:$CM179,$CO179,$CQ179,$CS179,$ED179,$EF179,$EH179,$EJ179,$ET179:$EY179)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH179:$CM179,$CO179,$CQ179,$CS179,$ED179,$EF179,$EH179,$EJ179,ET179:$EX179)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA179>0,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY179=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW179:$DB179,$DH179,$ED179,$FQ179,$FY179:$GD179)-SUM($CF179*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW179:$DB179,$DH179,$ED179,$FQ179,$FS179:$FX179)-SUM($CF179*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA179>0,VLOOKUP($A179,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA179=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW179:$DB179,$DD179,$DF179,$DH179,$FI179,$FK179,$FM179,$FO179,$FY179:$GD179)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW179:$DB179,$DD179,$DF179,$DH179,$FI179,$FK179,$FM179,$FO179,$FY179:$GD179)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E179<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC179=FALSE,0,ROUND(SUM($AE179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X179>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE179=FALSE,0,ROUND(SUM($BY179*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG179=FALSE,0,SUM($BY179*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X179>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI179=FALSE,0,SUM($BY179*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X179>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK179=TRUE,$X179>0),SUM($BY179*Account!$T$2),0)","v":0},{"$f":"IF(AND($X179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM179=FALSE,0,ROUND(SUM($BS179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM179=FALSE,0,ROUND(SUM($BT179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM179=FALSE,0,ROUND(SUM($BU179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM179=FALSE,0,ROUND(SUM($BV179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM179=FALSE,0,ROUND(SUM($BW179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM179=FALSE,0,ROUND(SUM($BX179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H179/$AD179*$X179),5),0)","v":0},{"$f":"ROUND(SUM($FA179*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ179=FALSE,$FB179,ROUND(MAX(0,SUM(SUM($ET179:$EY179)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE179=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I179","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF179*Account!$AA$2),SUM($FF179*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E179<>\"D-CARE\",Tenant!$F179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH179=FALSE,0,ROUND(SUM($AF179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA179>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A179,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY179=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ179=FALSE,0,ROUND(SUM($CF179*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA179>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA179>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL179=FALSE,0,SUM($CF179*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA179>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN179=FALSE,0,SUM($CF179*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA179>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP179=TRUE,$AA179>0),SUM($CF179*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA179>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR179=FALSE,0,ROUND(SUM($BZ179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR179=FALSE,0,ROUND(SUM($CA179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR179=FALSE,0,ROUND(SUM($CB179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR179=FALSE,0,ROUND(SUM($CC179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR179=FALSE,0,ROUND(SUM($CD179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR179=FALSE,0,ROUND(SUM($CE179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ179*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA179*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB179*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC179*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD179*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE179*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H179/$AD179*$AA179),5),0)","v":0},{"$f":"ROUND(SUM($GF179*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE179=FALSE,$GG179,ROUND(MAX(0,SUM(SUM($FY179:$GD179)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ179=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I179","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK179*Account!$AA$2),SUM($GK179*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D179<=FctrChngDts!$B$14,$E179>FctrChngDts!$B$14),AND($D179<=FctrChngDts!$C$14,$E179>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM179=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP179:$GS179))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO179,$DD179,$GP179:$GS179))","v":0},0,0,{"$f":"IF(AND($X179>0,Tenant!$E179=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX179=FALSE,0,ROUND(SUM($AE179*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA179>0,Tenant!$E179=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ179=FALSE,0,ROUND(SUM($AF179*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO179,$GT179,$GW179,$HB179,$CQ179,$DF179,$DV179,$DX179,$DZ179,$EB179),IF(Account!$Q$2=TRUE,SUM($GO179,$GU179,$GW179,$HB179,$CQ179,$DF179,$DV179,$DX179,$DZ179,$EB179),SUM($GO179,$GT179,$GU179,$GV179,$GW179,$HB179,$CQ179,$DF179,$DV179,$DX179,$DZ179,$EB179)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D179,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,8,FALSE)=TRUE,$HD179<0),0,SUM(SUM(SUM($HD179/$AD179*$HE179)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,8,FALSE)=TRUE,$HD179<0),0,SUM(SUM(SUM($HD179/$AD179*$HF179)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU179,$DJ179,$DR179,$DT179,$DV179,$DX179,$DZ179,$EB179,$ED179,$EF179,$EH179,$EJ179,$FI179,$FK179,$FM179,$FO179,$GN179,$GV179,$GY179,$HA179)/$AD179*$X179*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU179,$DJ179,$DR179,$DT179,$DV179,$DX179,$DZ179,$EB179,$ED179,$EF179,$EH179,$EJ179,$FI179,$FK179,$FM179,$FO179,$GN179,$GV179,$GY179,$HA179)/$AD179*$AA179*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E179),$AD179,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D179,FctrChngDts!$C$17<=$E179),_xlfn.DAYS($D179,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E179),$AD179,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D179,FctrChngDts!$C$19<=$E179),_xlfn.DAYS($D179,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN179*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN179*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO179*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO179*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D179,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU179*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A179,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV179*Account!$AA$2)),5)","v":0}]
[179,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G180),0,IF($F180<=$G180,SUM($G180-$F180),IF($F180>$G180,SUM((Account!$L$2-$F180)+$G180+1))))","v":0},{"$f":"IF(AND($D180>=FctrChngDts!$C$2,$D180<=FctrChngDts!$D$2),$D180,\"\")","v":""},{"$f":"IF($I180=\"\",\"\",IF($E180<=FctrChngDts!$D$2,$E180,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D180<FctrChngDts!$E$2,$E180<FctrChngDts!$E$2),AND($D180>=FctrChngDts!$F$2,$E180>=FctrChngDts!$F$2)),\"\",IF(AND($D180>=FctrChngDts!$E$2,$D180<=FctrChngDts!$F$2),$D180,FctrChngDts!$E$2))","v":""},{"$f":"IF($K180=\"\",\"\",IF(AND($J180=$K180,$E180>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K180=$J180,$E180,IF(AND($E180>=FctrChngDts!$E$2,$E180<=FctrChngDts!$F$2),$E180,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D180<DATE(YEAR(Account!$J$2),6,1),$D180>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I180<FctrChngDts!$A$2,$J180<FctrChngDts!$A$2),AND($I180>=FctrChngDts!$B$2,$J180>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I180<FctrChngDts!$A$2,$J180>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I180>=FctrChngDts!$A$2,$J180<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I180<FctrChngDts!$B$2,$J180>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K180<FctrChngDts!$A$2,$L180<FctrChngDts!$A$2),AND($K180>=FctrChngDts!$B$2,$L180>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K180<FctrChngDts!$A$2,$L180>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K180>=FctrChngDts!$A$2,$L180<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K180<FctrChngDts!$B$2,$L180>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I180=\"\",$J180=0),0,IF(AND($N180=TRUE,$I180<>0),SUM($J180-$I180+1),IF($O180=TRUE,SUM(FctrChngDts!$A$2-$I180),IF($P180=TRUE,0,IF($Q180=TRUE,SUM($J180-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I180=\"\",$J180=0),0,IF($N180=TRUE,0,IF($O180=TRUE,SUM($J180-FctrChngDts!$A$2+1),IF(AND($P180=TRUE,$I180<>0),SUM($J180-$I180+1),IF($Q180=TRUE,SUM(FctrChngDts!$B$2-$I180),0)))))","v":0},0,{"$f":"IF(OR($K180=\"\",$L180=0),0,IF(AND($R180=TRUE,$K180<>0),SUM($L180-$K180+1),IF($S180=TRUE,SUM(FctrChngDts!$A$2-$K180),IF($T180=TRUE,0,IF($U180=TRUE,SUM($L180-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K180=\"\",$L180=0),0,IF($R180=TRUE,0,IF($S180=TRUE,SUM($L180-FctrChngDts!$A$2+1),IF(AND($T180=TRUE,$K180<>0),SUM($L180-$K180+1),IF($U180=TRUE,SUM(FctrChngDts!$B$2-$K180),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A180,Tenant!$A180:$J679,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR180=FALSE,VLOOKUP($AQ180,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ180,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR180=FALSE,VLOOKUP($AQ180,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ180,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR180=FALSE,VLOOKUP($AQ180,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ180,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR180=FALSE,VLOOKUP($AQ180,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ180,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A180,Tenant!$A180:$J679,6,FALSE)","v":0},{"$f":"VLOOKUP($A180,Tenant!$A180:$J679,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG180=FALSE,0,IF($DU180=TRUE,SUM($BS180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS180*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DU180=TRUE,SUM($BT180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT180*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DU180=TRUE,SUM($BU180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU180*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DU180=TRUE,SUM($BV180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DU180=TRUE,SUM($BW180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW180*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG180=FALSE,0,IF($DU180=TRUE,SUM($BX180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX180*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN180=FALSE,0,IF($H180=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP180=FALSE,0,ROUND(SUM($BY180*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR180=FALSE,0,ROUND(SUM($X180*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY180=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X180),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X180)),5)","v":0},{"$f":"SUM(ROUND($CH180:$CM180,2),$CO180,$CQ180,$CS180)","v":0},false,{"$f":"ROUND(IF($CV180=FALSE,0,IF($DY180=TRUE,SUM($BZ180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ180*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV180=FALSE,0,IF($DY180=TRUE,SUM($CA180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA180*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV180=FALSE,0,IF($DY180=TRUE,SUM($CB180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB180*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV180=FALSE,0,IF($DY180=TRUE,SUM($CC180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC180*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV180=FALSE,0,IF($DY180=TRUE,SUM($CD180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD180*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV180=FALSE,0,IF($DY180=TRUE,SUM($CE180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE180*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC180=FALSE,0,IF($H180=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF180*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE180=FALSE,0,ROUND(SUM($CF180*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG180=FALSE,0,ROUND(SUM($AA180*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY180=TRUE,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA180),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA180)),5)","v":0},{"$f":"SUM(ROUND($CW180:$DB180,2),$DD180,$DF180,$DH180)","v":0},0,{"$f":"SUM(SUM($CU180*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ180*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU180*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ180*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL180,IF(VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM180,$DK180))","v":0},0,false,0,false,0,{"$f":"IF(AND($X180>0,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU180=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH180:$CM180,$CS180,$ED180,$EL180,$ET180:$EY180)-SUM($BY180*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH180:$CM180,$CS180,$ED180,$EL180,$EN180:$ES180)-SUM($BY180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X180>0,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW180=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH180:$CM180,$CO180,$CQ180,$CS180,$ED180,$EF180,$EH180,$EJ180,$ET180:$EY180)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH180:$CM180,$CO180,$CQ180,$CS180,$ED180,$EF180,$EH180,$EJ180,ET180:$EX180)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA180>0,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY180=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW180:$DB180,$DH180,$ED180,$FQ180,$FY180:$GD180)-SUM($CF180*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW180:$DB180,$DH180,$ED180,$FQ180,$FS180:$FX180)-SUM($CF180*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA180>0,VLOOKUP($A180,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA180=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW180:$DB180,$DD180,$DF180,$DH180,$FI180,$FK180,$FM180,$FO180,$FY180:$GD180)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW180:$DB180,$DD180,$DF180,$DH180,$FI180,$FK180,$FM180,$FO180,$FY180:$GD180)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X180>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E180<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC180=FALSE,0,ROUND(SUM($AE180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X180>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A180,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE180=FALSE,0,ROUND(SUM($BY180*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X180>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X180>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X180>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG180=FALSE,0,SUM($BY180*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X180>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI180=FALSE,0,SUM($BY180*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X180>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK180=TRUE,$X180>0),SUM($BY180*Account!$T$2),0)","v":0},{"$f":"IF(AND($X180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM180=FALSE,0,ROUND(SUM($BS180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM180=FALSE,0,ROUND(SUM($BT180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM180=FALSE,0,ROUND(SUM($BU180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM180=FALSE,0,ROUND(SUM($BV180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM180=FALSE,0,ROUND(SUM($BW180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM180=FALSE,0,ROUND(SUM($BX180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H180/$AD180*$X180),5),0)","v":0},{"$f":"ROUND(SUM($FA180*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ180=FALSE,$FB180,ROUND(MAX(0,SUM(SUM($ET180:$EY180)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE180=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I180","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF180*Account!$AA$2),SUM($FF180*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA180>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E180<>\"D-CARE\",Tenant!$F180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH180=FALSE,0,ROUND(SUM($AF180*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA180>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A180,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY180=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ180=FALSE,0,ROUND(SUM($CF180*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA180>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA180>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA180>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL180=FALSE,0,SUM($CF180*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA180>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN180=FALSE,0,SUM($CF180*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA180>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP180=TRUE,$AA180>0),SUM($CF180*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA180>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR180=FALSE,0,ROUND(SUM($BZ180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR180=FALSE,0,ROUND(SUM($CA180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR180=FALSE,0,ROUND(SUM($CB180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR180=FALSE,0,ROUND(SUM($CC180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR180=FALSE,0,ROUND(SUM($CD180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR180=FALSE,0,ROUND(SUM($CE180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ180*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA180*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB180*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC180*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD180*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE180*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H180/$AD180*$AA180),5),0)","v":0},{"$f":"ROUND(SUM($GF180*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE180=FALSE,$GG180,ROUND(MAX(0,SUM(SUM($FY180:$GD180)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ180=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I180","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK180*Account!$AA$2),SUM($GK180*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D180<=FctrChngDts!$B$14,$E180>FctrChngDts!$B$14),AND($D180<=FctrChngDts!$C$14,$E180>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM180=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP180:$GS180))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO180,$DD180,$GP180:$GS180))","v":0},0,0,{"$f":"IF(AND($X180>0,Tenant!$E180=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX180=FALSE,0,ROUND(SUM($AE180*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA180>0,Tenant!$E180=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ180=FALSE,0,ROUND(SUM($AF180*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO180,$GT180,$GW180,$HB180,$CQ180,$DF180,$DV180,$DX180,$DZ180,$EB180),IF(Account!$Q$2=TRUE,SUM($GO180,$GU180,$GW180,$HB180,$CQ180,$DF180,$DV180,$DX180,$DZ180,$EB180),SUM($GO180,$GT180,$GU180,$GV180,$GW180,$HB180,$CQ180,$DF180,$DV180,$DX180,$DZ180,$EB180)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D180,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A180,Tenant!$A:$J,8,FALSE)=TRUE,$HD180<0),0,SUM(SUM(SUM($HD180/$AD180*$HE180)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A180,Tenant!$A:$J,8,FALSE)=TRUE,$HD180<0),0,SUM(SUM(SUM($HD180/$AD180*$HF180)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU180,$DJ180,$DR180,$DT180,$DV180,$DX180,$DZ180,$EB180,$ED180,$EF180,$EH180,$EJ180,$FI180,$FK180,$FM180,$FO180,$GN180,$GV180,$GY180,$HA180)/$AD180*$X180*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU180,$DJ180,$DR180,$DT180,$DV180,$DX180,$DZ180,$EB180,$ED180,$EF180,$EH180,$EJ180,$FI180,$FK180,$FM180,$FO180,$GN180,$GV180,$GY180,$HA180)/$AD180*$AA180*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E180),$AD180,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D180,FctrChngDts!$C$17<=$E180),_xlfn.DAYS($D180,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E180),$AD180,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D180,FctrChngDts!$C$19<=$E180),_xlfn.DAYS($D180,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN180*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN180*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO180*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO180*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D180,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A180,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU180*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A180,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV180*Account!$AA$2)),5)","v":0}]
[180,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G181),0,IF($F181<=$G181,SUM($G181-$F181),IF($F181>$G181,SUM((Account!$L$2-$F181)+$G181+1))))","v":0},{"$f":"IF(AND($D181>=FctrChngDts!$C$2,$D181<=FctrChngDts!$D$2),$D181,\"\")","v":""},{"$f":"IF($I181=\"\",\"\",IF($E181<=FctrChngDts!$D$2,$E181,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D181<FctrChngDts!$E$2,$E181<FctrChngDts!$E$2),AND($D181>=FctrChngDts!$F$2,$E181>=FctrChngDts!$F$2)),\"\",IF(AND($D181>=FctrChngDts!$E$2,$D181<=FctrChngDts!$F$2),$D181,FctrChngDts!$E$2))","v":""},{"$f":"IF($K181=\"\",\"\",IF(AND($J181=$K181,$E181>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K181=$J181,$E181,IF(AND($E181>=FctrChngDts!$E$2,$E181<=FctrChngDts!$F$2),$E181,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D181<DATE(YEAR(Account!$J$2),6,1),$D181>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I181<FctrChngDts!$A$2,$J181<FctrChngDts!$A$2),AND($I181>=FctrChngDts!$B$2,$J181>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I181<FctrChngDts!$A$2,$J181>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I181>=FctrChngDts!$A$2,$J181<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I181<FctrChngDts!$B$2,$J181>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K181<FctrChngDts!$A$2,$L181<FctrChngDts!$A$2),AND($K181>=FctrChngDts!$B$2,$L181>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K181<FctrChngDts!$A$2,$L181>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K181>=FctrChngDts!$A$2,$L181<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K181<FctrChngDts!$B$2,$L181>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I181=\"\",$J181=0),0,IF(AND($N181=TRUE,$I181<>0),SUM($J181-$I181+1),IF($O181=TRUE,SUM(FctrChngDts!$A$2-$I181),IF($P181=TRUE,0,IF($Q181=TRUE,SUM($J181-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I181=\"\",$J181=0),0,IF($N181=TRUE,0,IF($O181=TRUE,SUM($J181-FctrChngDts!$A$2+1),IF(AND($P181=TRUE,$I181<>0),SUM($J181-$I181+1),IF($Q181=TRUE,SUM(FctrChngDts!$B$2-$I181),0)))))","v":0},0,{"$f":"IF(OR($K181=\"\",$L181=0),0,IF(AND($R181=TRUE,$K181<>0),SUM($L181-$K181+1),IF($S181=TRUE,SUM(FctrChngDts!$A$2-$K181),IF($T181=TRUE,0,IF($U181=TRUE,SUM($L181-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K181=\"\",$L181=0),0,IF($R181=TRUE,0,IF($S181=TRUE,SUM($L181-FctrChngDts!$A$2+1),IF(AND($T181=TRUE,$K181<>0),SUM($L181-$K181+1),IF($U181=TRUE,SUM(FctrChngDts!$B$2-$K181),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A181,Tenant!$A181:$J680,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR181=FALSE,VLOOKUP($AQ181,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ181,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR181=FALSE,VLOOKUP($AQ181,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ181,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR181=FALSE,VLOOKUP($AQ181,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ181,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR181=FALSE,VLOOKUP($AQ181,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ181,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A181,Tenant!$A181:$J680,6,FALSE)","v":0},{"$f":"VLOOKUP($A181,Tenant!$A181:$J680,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG181=FALSE,0,IF($DU181=TRUE,SUM($BS181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS181*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DU181=TRUE,SUM($BT181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT181*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DU181=TRUE,SUM($BU181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU181*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DU181=TRUE,SUM($BV181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DU181=TRUE,SUM($BW181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW181*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG181=FALSE,0,IF($DU181=TRUE,SUM($BX181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX181*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN181=FALSE,0,IF($H181=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP181=FALSE,0,ROUND(SUM($BY181*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR181=FALSE,0,ROUND(SUM($X181*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY181=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X181),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X181)),5)","v":0},{"$f":"SUM(ROUND($CH181:$CM181,2),$CO181,$CQ181,$CS181)","v":0},false,{"$f":"ROUND(IF($CV181=FALSE,0,IF($DY181=TRUE,SUM($BZ181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ181*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV181=FALSE,0,IF($DY181=TRUE,SUM($CA181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA181*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV181=FALSE,0,IF($DY181=TRUE,SUM($CB181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB181*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV181=FALSE,0,IF($DY181=TRUE,SUM($CC181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC181*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV181=FALSE,0,IF($DY181=TRUE,SUM($CD181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD181*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV181=FALSE,0,IF($DY181=TRUE,SUM($CE181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE181*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC181=FALSE,0,IF($H181=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF181*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE181=FALSE,0,ROUND(SUM($CF181*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG181=FALSE,0,ROUND(SUM($AA181*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY181=TRUE,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA181),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA181)),5)","v":0},{"$f":"SUM(ROUND($CW181:$DB181,2),$DD181,$DF181,$DH181)","v":0},0,{"$f":"SUM(SUM($CU181*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ181*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU181*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ181*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL181,IF(VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM181,$DK181))","v":0},0,false,0,false,0,{"$f":"IF(AND($X181>0,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU181=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH181:$CM181,$CS181,$ED181,$EL181,$ET181:$EY181)-SUM($BY181*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH181:$CM181,$CS181,$ED181,$EL181,$EN181:$ES181)-SUM($BY181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X181>0,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW181=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH181:$CM181,$CO181,$CQ181,$CS181,$ED181,$EF181,$EH181,$EJ181,$ET181:$EY181)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH181:$CM181,$CO181,$CQ181,$CS181,$ED181,$EF181,$EH181,$EJ181,ET181:$EX181)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA181>0,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY181=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW181:$DB181,$DH181,$ED181,$FQ181,$FY181:$GD181)-SUM($CF181*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW181:$DB181,$DH181,$ED181,$FQ181,$FS181:$FX181)-SUM($CF181*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA181>0,VLOOKUP($A181,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA181=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW181:$DB181,$DD181,$DF181,$DH181,$FI181,$FK181,$FM181,$FO181,$FY181:$GD181)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW181:$DB181,$DD181,$DF181,$DH181,$FI181,$FK181,$FM181,$FO181,$FY181:$GD181)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X181>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E181<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC181=FALSE,0,ROUND(SUM($AE181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X181>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A181,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE181=FALSE,0,ROUND(SUM($BY181*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X181>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X181>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X181>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG181=FALSE,0,SUM($BY181*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X181>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI181=FALSE,0,SUM($BY181*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X181>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK181=TRUE,$X181>0),SUM($BY181*Account!$T$2),0)","v":0},{"$f":"IF(AND($X181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM181=FALSE,0,ROUND(SUM($BS181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM181=FALSE,0,ROUND(SUM($BT181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM181=FALSE,0,ROUND(SUM($BU181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM181=FALSE,0,ROUND(SUM($BV181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM181=FALSE,0,ROUND(SUM($BW181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM181=FALSE,0,ROUND(SUM($BX181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H181/$AD181*$X181),5),0)","v":0},{"$f":"ROUND(SUM($FA181*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ181=FALSE,$FB181,ROUND(MAX(0,SUM(SUM($ET181:$EY181)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE181=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I181","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF181*Account!$AA$2),SUM($FF181*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA181>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E181<>\"D-CARE\",Tenant!$F181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH181=FALSE,0,ROUND(SUM($AF181*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA181>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A181,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY181=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ181=FALSE,0,ROUND(SUM($CF181*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA181>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA181>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA181>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL181=FALSE,0,SUM($CF181*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA181>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN181=FALSE,0,SUM($CF181*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA181>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP181=TRUE,$AA181>0),SUM($CF181*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA181>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR181=FALSE,0,ROUND(SUM($BZ181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR181=FALSE,0,ROUND(SUM($CA181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR181=FALSE,0,ROUND(SUM($CB181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR181=FALSE,0,ROUND(SUM($CC181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR181=FALSE,0,ROUND(SUM($CD181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR181=FALSE,0,ROUND(SUM($CE181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ181*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA181*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB181*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC181*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD181*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE181*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H181/$AD181*$AA181),5),0)","v":0},{"$f":"ROUND(SUM($GF181*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE181=FALSE,$GG181,ROUND(MAX(0,SUM(SUM($FY181:$GD181)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ181=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I181","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK181*Account!$AA$2),SUM($GK181*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D181<=FctrChngDts!$B$14,$E181>FctrChngDts!$B$14),AND($D181<=FctrChngDts!$C$14,$E181>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM181=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP181:$GS181))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO181,$DD181,$GP181:$GS181))","v":0},0,0,{"$f":"IF(AND($X181>0,Tenant!$E181=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX181=FALSE,0,ROUND(SUM($AE181*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA181>0,Tenant!$E181=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ181=FALSE,0,ROUND(SUM($AF181*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO181,$GT181,$GW181,$HB181,$CQ181,$DF181,$DV181,$DX181,$DZ181,$EB181),IF(Account!$Q$2=TRUE,SUM($GO181,$GU181,$GW181,$HB181,$CQ181,$DF181,$DV181,$DX181,$DZ181,$EB181),SUM($GO181,$GT181,$GU181,$GV181,$GW181,$HB181,$CQ181,$DF181,$DV181,$DX181,$DZ181,$EB181)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D181,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A181,Tenant!$A:$J,8,FALSE)=TRUE,$HD181<0),0,SUM(SUM(SUM($HD181/$AD181*$HE181)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A181,Tenant!$A:$J,8,FALSE)=TRUE,$HD181<0),0,SUM(SUM(SUM($HD181/$AD181*$HF181)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU181,$DJ181,$DR181,$DT181,$DV181,$DX181,$DZ181,$EB181,$ED181,$EF181,$EH181,$EJ181,$FI181,$FK181,$FM181,$FO181,$GN181,$GV181,$GY181,$HA181)/$AD181*$X181*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU181,$DJ181,$DR181,$DT181,$DV181,$DX181,$DZ181,$EB181,$ED181,$EF181,$EH181,$EJ181,$FI181,$FK181,$FM181,$FO181,$GN181,$GV181,$GY181,$HA181)/$AD181*$AA181*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E181),$AD181,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D181,FctrChngDts!$C$17<=$E181),_xlfn.DAYS($D181,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E181),$AD181,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D181,FctrChngDts!$C$19<=$E181),_xlfn.DAYS($D181,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN181*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN181*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO181*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO181*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D181,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A181,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU181*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A181,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV181*Account!$AA$2)),5)","v":0}]
[181,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G182),0,IF($F182<=$G182,SUM($G182-$F182),IF($F182>$G182,SUM((Account!$L$2-$F182)+$G182+1))))","v":0},{"$f":"IF(AND($D182>=FctrChngDts!$C$2,$D182<=FctrChngDts!$D$2),$D182,\"\")","v":""},{"$f":"IF($I182=\"\",\"\",IF($E182<=FctrChngDts!$D$2,$E182,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D182<FctrChngDts!$E$2,$E182<FctrChngDts!$E$2),AND($D182>=FctrChngDts!$F$2,$E182>=FctrChngDts!$F$2)),\"\",IF(AND($D182>=FctrChngDts!$E$2,$D182<=FctrChngDts!$F$2),$D182,FctrChngDts!$E$2))","v":""},{"$f":"IF($K182=\"\",\"\",IF(AND($J182=$K182,$E182>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K182=$J182,$E182,IF(AND($E182>=FctrChngDts!$E$2,$E182<=FctrChngDts!$F$2),$E182,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D182<DATE(YEAR(Account!$J$2),6,1),$D182>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I182<FctrChngDts!$A$2,$J182<FctrChngDts!$A$2),AND($I182>=FctrChngDts!$B$2,$J182>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I182<FctrChngDts!$A$2,$J182>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I182>=FctrChngDts!$A$2,$J182<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I182<FctrChngDts!$B$2,$J182>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K182<FctrChngDts!$A$2,$L182<FctrChngDts!$A$2),AND($K182>=FctrChngDts!$B$2,$L182>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K182<FctrChngDts!$A$2,$L182>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K182>=FctrChngDts!$A$2,$L182<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K182<FctrChngDts!$B$2,$L182>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I182=\"\",$J182=0),0,IF(AND($N182=TRUE,$I182<>0),SUM($J182-$I182+1),IF($O182=TRUE,SUM(FctrChngDts!$A$2-$I182),IF($P182=TRUE,0,IF($Q182=TRUE,SUM($J182-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I182=\"\",$J182=0),0,IF($N182=TRUE,0,IF($O182=TRUE,SUM($J182-FctrChngDts!$A$2+1),IF(AND($P182=TRUE,$I182<>0),SUM($J182-$I182+1),IF($Q182=TRUE,SUM(FctrChngDts!$B$2-$I182),0)))))","v":0},0,{"$f":"IF(OR($K182=\"\",$L182=0),0,IF(AND($R182=TRUE,$K182<>0),SUM($L182-$K182+1),IF($S182=TRUE,SUM(FctrChngDts!$A$2-$K182),IF($T182=TRUE,0,IF($U182=TRUE,SUM($L182-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K182=\"\",$L182=0),0,IF($R182=TRUE,0,IF($S182=TRUE,SUM($L182-FctrChngDts!$A$2+1),IF(AND($T182=TRUE,$K182<>0),SUM($L182-$K182+1),IF($U182=TRUE,SUM(FctrChngDts!$B$2-$K182),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A182,Tenant!$A182:$J681,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR182=FALSE,VLOOKUP($AQ182,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ182,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR182=FALSE,VLOOKUP($AQ182,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ182,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR182=FALSE,VLOOKUP($AQ182,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ182,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR182=FALSE,VLOOKUP($AQ182,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ182,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A182,Tenant!$A182:$J681,6,FALSE)","v":0},{"$f":"VLOOKUP($A182,Tenant!$A182:$J681,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG182=FALSE,0,IF($DU182=TRUE,SUM($BS182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS182*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DU182=TRUE,SUM($BT182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT182*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DU182=TRUE,SUM($BU182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU182*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DU182=TRUE,SUM($BV182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DU182=TRUE,SUM($BW182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW182*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG182=FALSE,0,IF($DU182=TRUE,SUM($BX182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX182*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN182=FALSE,0,IF($H182=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP182=FALSE,0,ROUND(SUM($BY182*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR182=FALSE,0,ROUND(SUM($X182*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY182=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X182),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X182)),5)","v":0},{"$f":"SUM(ROUND($CH182:$CM182,2),$CO182,$CQ182,$CS182)","v":0},false,{"$f":"ROUND(IF($CV182=FALSE,0,IF($DY182=TRUE,SUM($BZ182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ182*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV182=FALSE,0,IF($DY182=TRUE,SUM($CA182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA182*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV182=FALSE,0,IF($DY182=TRUE,SUM($CB182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB182*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV182=FALSE,0,IF($DY182=TRUE,SUM($CC182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC182*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV182=FALSE,0,IF($DY182=TRUE,SUM($CD182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD182*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV182=FALSE,0,IF($DY182=TRUE,SUM($CE182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE182*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC182=FALSE,0,IF($H182=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF182*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE182=FALSE,0,ROUND(SUM($CF182*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG182=FALSE,0,ROUND(SUM($AA182*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY182=TRUE,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA182),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA182)),5)","v":0},{"$f":"SUM(ROUND($CW182:$DB182,2),$DD182,$DF182,$DH182)","v":0},0,{"$f":"SUM(SUM($CU182*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ182*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU182*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ182*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL182,IF(VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM182,$DK182))","v":0},0,false,0,false,0,{"$f":"IF(AND($X182>0,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU182=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH182:$CM182,$CS182,$ED182,$EL182,$ET182:$EY182)-SUM($BY182*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH182:$CM182,$CS182,$ED182,$EL182,$EN182:$ES182)-SUM($BY182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X182>0,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW182=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH182:$CM182,$CO182,$CQ182,$CS182,$ED182,$EF182,$EH182,$EJ182,$ET182:$EY182)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH182:$CM182,$CO182,$CQ182,$CS182,$ED182,$EF182,$EH182,$EJ182,ET182:$EX182)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA182>0,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY182=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW182:$DB182,$DH182,$ED182,$FQ182,$FY182:$GD182)-SUM($CF182*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW182:$DB182,$DH182,$ED182,$FQ182,$FS182:$FX182)-SUM($CF182*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA182>0,VLOOKUP($A182,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA182=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW182:$DB182,$DD182,$DF182,$DH182,$FI182,$FK182,$FM182,$FO182,$FY182:$GD182)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW182:$DB182,$DD182,$DF182,$DH182,$FI182,$FK182,$FM182,$FO182,$FY182:$GD182)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X182>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E182<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC182=FALSE,0,ROUND(SUM($AE182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X182>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A182,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE182=FALSE,0,ROUND(SUM($BY182*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X182>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X182>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X182>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG182=FALSE,0,SUM($BY182*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X182>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI182=FALSE,0,SUM($BY182*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X182>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK182=TRUE,$X182>0),SUM($BY182*Account!$T$2),0)","v":0},{"$f":"IF(AND($X182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM182=FALSE,0,ROUND(SUM($BS182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM182=FALSE,0,ROUND(SUM($BT182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM182=FALSE,0,ROUND(SUM($BU182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM182=FALSE,0,ROUND(SUM($BV182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM182=FALSE,0,ROUND(SUM($BW182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM182=FALSE,0,ROUND(SUM($BX182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H182/$AD182*$X182),5),0)","v":0},{"$f":"ROUND(SUM($FA182*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ182=FALSE,$FB182,ROUND(MAX(0,SUM(SUM($ET182:$EY182)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE182=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I182","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF182*Account!$AA$2),SUM($FF182*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA182>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E182<>\"D-CARE\",Tenant!$F182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH182=FALSE,0,ROUND(SUM($AF182*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA182>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A182,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY182=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ182=FALSE,0,ROUND(SUM($CF182*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA182>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA182>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA182>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL182=FALSE,0,SUM($CF182*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA182>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN182=FALSE,0,SUM($CF182*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA182>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP182=TRUE,$AA182>0),SUM($CF182*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA182>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR182=FALSE,0,ROUND(SUM($BZ182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR182=FALSE,0,ROUND(SUM($CA182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR182=FALSE,0,ROUND(SUM($CB182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR182=FALSE,0,ROUND(SUM($CC182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR182=FALSE,0,ROUND(SUM($CD182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR182=FALSE,0,ROUND(SUM($CE182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ182*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA182*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB182*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC182*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD182*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE182*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H182/$AD182*$AA182),5),0)","v":0},{"$f":"ROUND(SUM($GF182*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE182=FALSE,$GG182,ROUND(MAX(0,SUM(SUM($FY182:$GD182)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ182=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I182","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK182*Account!$AA$2),SUM($GK182*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D182<=FctrChngDts!$B$14,$E182>FctrChngDts!$B$14),AND($D182<=FctrChngDts!$C$14,$E182>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM182=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP182:$GS182))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO182,$DD182,$GP182:$GS182))","v":0},0,0,{"$f":"IF(AND($X182>0,Tenant!$E182=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX182=FALSE,0,ROUND(SUM($AE182*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA182>0,Tenant!$E182=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ182=FALSE,0,ROUND(SUM($AF182*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO182,$GT182,$GW182,$HB182,$CQ182,$DF182,$DV182,$DX182,$DZ182,$EB182),IF(Account!$Q$2=TRUE,SUM($GO182,$GU182,$GW182,$HB182,$CQ182,$DF182,$DV182,$DX182,$DZ182,$EB182),SUM($GO182,$GT182,$GU182,$GV182,$GW182,$HB182,$CQ182,$DF182,$DV182,$DX182,$DZ182,$EB182)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D182,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A182,Tenant!$A:$J,8,FALSE)=TRUE,$HD182<0),0,SUM(SUM(SUM($HD182/$AD182*$HE182)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A182,Tenant!$A:$J,8,FALSE)=TRUE,$HD182<0),0,SUM(SUM(SUM($HD182/$AD182*$HF182)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU182,$DJ182,$DR182,$DT182,$DV182,$DX182,$DZ182,$EB182,$ED182,$EF182,$EH182,$EJ182,$FI182,$FK182,$FM182,$FO182,$GN182,$GV182,$GY182,$HA182)/$AD182*$X182*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU182,$DJ182,$DR182,$DT182,$DV182,$DX182,$DZ182,$EB182,$ED182,$EF182,$EH182,$EJ182,$FI182,$FK182,$FM182,$FO182,$GN182,$GV182,$GY182,$HA182)/$AD182*$AA182*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E182),$AD182,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D182,FctrChngDts!$C$17<=$E182),_xlfn.DAYS($D182,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E182),$AD182,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D182,FctrChngDts!$C$19<=$E182),_xlfn.DAYS($D182,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN182*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN182*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO182*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO182*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D182,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A182,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU182*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A182,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV182*Account!$AA$2)),5)","v":0}]
[182,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G183),0,IF($F183<=$G183,SUM($G183-$F183),IF($F183>$G183,SUM((Account!$L$2-$F183)+$G183+1))))","v":0},{"$f":"IF(AND($D183>=FctrChngDts!$C$2,$D183<=FctrChngDts!$D$2),$D183,\"\")","v":""},{"$f":"IF($I183=\"\",\"\",IF($E183<=FctrChngDts!$D$2,$E183,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D183<FctrChngDts!$E$2,$E183<FctrChngDts!$E$2),AND($D183>=FctrChngDts!$F$2,$E183>=FctrChngDts!$F$2)),\"\",IF(AND($D183>=FctrChngDts!$E$2,$D183<=FctrChngDts!$F$2),$D183,FctrChngDts!$E$2))","v":""},{"$f":"IF($K183=\"\",\"\",IF(AND($J183=$K183,$E183>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K183=$J183,$E183,IF(AND($E183>=FctrChngDts!$E$2,$E183<=FctrChngDts!$F$2),$E183,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D183<DATE(YEAR(Account!$J$2),6,1),$D183>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I183<FctrChngDts!$A$2,$J183<FctrChngDts!$A$2),AND($I183>=FctrChngDts!$B$2,$J183>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I183<FctrChngDts!$A$2,$J183>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I183>=FctrChngDts!$A$2,$J183<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I183<FctrChngDts!$B$2,$J183>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K183<FctrChngDts!$A$2,$L183<FctrChngDts!$A$2),AND($K183>=FctrChngDts!$B$2,$L183>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K183<FctrChngDts!$A$2,$L183>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K183>=FctrChngDts!$A$2,$L183<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K183<FctrChngDts!$B$2,$L183>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I183=\"\",$J183=0),0,IF(AND($N183=TRUE,$I183<>0),SUM($J183-$I183+1),IF($O183=TRUE,SUM(FctrChngDts!$A$2-$I183),IF($P183=TRUE,0,IF($Q183=TRUE,SUM($J183-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I183=\"\",$J183=0),0,IF($N183=TRUE,0,IF($O183=TRUE,SUM($J183-FctrChngDts!$A$2+1),IF(AND($P183=TRUE,$I183<>0),SUM($J183-$I183+1),IF($Q183=TRUE,SUM(FctrChngDts!$B$2-$I183),0)))))","v":0},0,{"$f":"IF(OR($K183=\"\",$L183=0),0,IF(AND($R183=TRUE,$K183<>0),SUM($L183-$K183+1),IF($S183=TRUE,SUM(FctrChngDts!$A$2-$K183),IF($T183=TRUE,0,IF($U183=TRUE,SUM($L183-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K183=\"\",$L183=0),0,IF($R183=TRUE,0,IF($S183=TRUE,SUM($L183-FctrChngDts!$A$2+1),IF(AND($T183=TRUE,$K183<>0),SUM($L183-$K183+1),IF($U183=TRUE,SUM(FctrChngDts!$B$2-$K183),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A183,Tenant!$A183:$J682,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR183=FALSE,VLOOKUP($AQ183,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ183,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR183=FALSE,VLOOKUP($AQ183,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ183,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR183=FALSE,VLOOKUP($AQ183,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ183,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR183=FALSE,VLOOKUP($AQ183,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ183,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A183,Tenant!$A183:$J682,6,FALSE)","v":0},{"$f":"VLOOKUP($A183,Tenant!$A183:$J682,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG183=FALSE,0,IF($DU183=TRUE,SUM($BS183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS183*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DU183=TRUE,SUM($BT183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT183*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DU183=TRUE,SUM($BU183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU183*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DU183=TRUE,SUM($BV183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DU183=TRUE,SUM($BW183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW183*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG183=FALSE,0,IF($DU183=TRUE,SUM($BX183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX183*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN183=FALSE,0,IF($H183=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP183=FALSE,0,ROUND(SUM($BY183*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR183=FALSE,0,ROUND(SUM($X183*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY183=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X183),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X183)),5)","v":0},{"$f":"SUM(ROUND($CH183:$CM183,2),$CO183,$CQ183,$CS183)","v":0},false,{"$f":"ROUND(IF($CV183=FALSE,0,IF($DY183=TRUE,SUM($BZ183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ183*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV183=FALSE,0,IF($DY183=TRUE,SUM($CA183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA183*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV183=FALSE,0,IF($DY183=TRUE,SUM($CB183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB183*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV183=FALSE,0,IF($DY183=TRUE,SUM($CC183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV183=FALSE,0,IF($DY183=TRUE,SUM($CD183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD183*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV183=FALSE,0,IF($DY183=TRUE,SUM($CE183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE183*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC183=FALSE,0,IF($H183=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE183=FALSE,0,ROUND(SUM($CF183*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG183=FALSE,0,ROUND(SUM($AA183*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY183=TRUE,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA183),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA183)),5)","v":0},{"$f":"SUM(ROUND($CW183:$DB183,2),$DD183,$DF183,$DH183)","v":0},0,{"$f":"SUM(SUM($CU183*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ183*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU183*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ183*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL183,IF(VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM183,$DK183))","v":0},0,false,0,false,0,{"$f":"IF(AND($X183>0,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU183=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH183:$CM183,$CS183,$ED183,$EL183,$ET183:$EY183)-SUM($BY183*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH183:$CM183,$CS183,$ED183,$EL183,$EN183:$ES183)-SUM($BY183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X183>0,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW183=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH183:$CM183,$CO183,$CQ183,$CS183,$ED183,$EF183,$EH183,$EJ183,$ET183:$EY183)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH183:$CM183,$CO183,$CQ183,$CS183,$ED183,$EF183,$EH183,$EJ183,ET183:$EX183)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA183>0,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY183=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW183:$DB183,$DH183,$ED183,$FQ183,$FY183:$GD183)-SUM($CF183*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW183:$DB183,$DH183,$ED183,$FQ183,$FS183:$FX183)-SUM($CF183*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA183>0,VLOOKUP($A183,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA183=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW183:$DB183,$DD183,$DF183,$DH183,$FI183,$FK183,$FM183,$FO183,$FY183:$GD183)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW183:$DB183,$DD183,$DF183,$DH183,$FI183,$FK183,$FM183,$FO183,$FY183:$GD183)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E183<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC183=FALSE,0,ROUND(SUM($AE183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X183>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE183=FALSE,0,ROUND(SUM($BY183*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG183=FALSE,0,SUM($BY183*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X183>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI183=FALSE,0,SUM($BY183*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X183>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK183=TRUE,$X183>0),SUM($BY183*Account!$T$2),0)","v":0},{"$f":"IF(AND($X183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM183=FALSE,0,ROUND(SUM($BS183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM183=FALSE,0,ROUND(SUM($BT183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM183=FALSE,0,ROUND(SUM($BU183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM183=FALSE,0,ROUND(SUM($BV183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM183=FALSE,0,ROUND(SUM($BW183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM183=FALSE,0,ROUND(SUM($BX183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H183/$AD183*$X183),5),0)","v":0},{"$f":"ROUND(SUM($FA183*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ183=FALSE,$FB183,ROUND(MAX(0,SUM(SUM($ET183:$EY183)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE183=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I183","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF183*Account!$AA$2),SUM($FF183*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E183<>\"D-CARE\",Tenant!$F183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH183=FALSE,0,ROUND(SUM($AF183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA183>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A183,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY183=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ183=FALSE,0,ROUND(SUM($CF183*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA183>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA183>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL183=FALSE,0,SUM($CF183*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA183>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN183=FALSE,0,SUM($CF183*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA183>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP183=TRUE,$AA183>0),SUM($CF183*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA183>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR183=FALSE,0,ROUND(SUM($BZ183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR183=FALSE,0,ROUND(SUM($CA183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR183=FALSE,0,ROUND(SUM($CB183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR183=FALSE,0,ROUND(SUM($CC183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR183=FALSE,0,ROUND(SUM($CD183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR183=FALSE,0,ROUND(SUM($CE183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ183*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA183*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB183*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC183*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD183*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE183*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H183/$AD183*$AA183),5),0)","v":0},{"$f":"ROUND(SUM($GF183*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE183=FALSE,$GG183,ROUND(MAX(0,SUM(SUM($FY183:$GD183)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ183=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I183","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK183*Account!$AA$2),SUM($GK183*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D183<=FctrChngDts!$B$14,$E183>FctrChngDts!$B$14),AND($D183<=FctrChngDts!$C$14,$E183>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM183=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP183:$GS183))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO183,$DD183,$GP183:$GS183))","v":0},0,0,{"$f":"IF(AND($X183>0,Tenant!$E183=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX183=FALSE,0,ROUND(SUM($AE183*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA183>0,Tenant!$E183=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ183=FALSE,0,ROUND(SUM($AF183*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO183,$GT183,$GW183,$HB183,$CQ183,$DF183,$DV183,$DX183,$DZ183,$EB183),IF(Account!$Q$2=TRUE,SUM($GO183,$GU183,$GW183,$HB183,$CQ183,$DF183,$DV183,$DX183,$DZ183,$EB183),SUM($GO183,$GT183,$GU183,$GV183,$GW183,$HB183,$CQ183,$DF183,$DV183,$DX183,$DZ183,$EB183)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D183,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,8,FALSE)=TRUE,$HD183<0),0,SUM(SUM(SUM($HD183/$AD183*$HE183)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,8,FALSE)=TRUE,$HD183<0),0,SUM(SUM(SUM($HD183/$AD183*$HF183)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU183,$DJ183,$DR183,$DT183,$DV183,$DX183,$DZ183,$EB183,$ED183,$EF183,$EH183,$EJ183,$FI183,$FK183,$FM183,$FO183,$GN183,$GV183,$GY183,$HA183)/$AD183*$X183*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU183,$DJ183,$DR183,$DT183,$DV183,$DX183,$DZ183,$EB183,$ED183,$EF183,$EH183,$EJ183,$FI183,$FK183,$FM183,$FO183,$GN183,$GV183,$GY183,$HA183)/$AD183*$AA183*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E183),$AD183,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D183,FctrChngDts!$C$17<=$E183),_xlfn.DAYS($D183,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E183),$AD183,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D183,FctrChngDts!$C$19<=$E183),_xlfn.DAYS($D183,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN183*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN183*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO183*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO183*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D183,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU183*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A183,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV183*Account!$AA$2)),5)","v":0}]
[183,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G184),0,IF($F184<=$G184,SUM($G184-$F184),IF($F184>$G184,SUM((Account!$L$2-$F184)+$G184+1))))","v":0},{"$f":"IF(AND($D184>=FctrChngDts!$C$2,$D184<=FctrChngDts!$D$2),$D184,\"\")","v":""},{"$f":"IF($I184=\"\",\"\",IF($E184<=FctrChngDts!$D$2,$E184,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D184<FctrChngDts!$E$2,$E184<FctrChngDts!$E$2),AND($D184>=FctrChngDts!$F$2,$E184>=FctrChngDts!$F$2)),\"\",IF(AND($D184>=FctrChngDts!$E$2,$D184<=FctrChngDts!$F$2),$D184,FctrChngDts!$E$2))","v":""},{"$f":"IF($K184=\"\",\"\",IF(AND($J184=$K184,$E184>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K184=$J184,$E184,IF(AND($E184>=FctrChngDts!$E$2,$E184<=FctrChngDts!$F$2),$E184,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D184<DATE(YEAR(Account!$J$2),6,1),$D184>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I184<FctrChngDts!$A$2,$J184<FctrChngDts!$A$2),AND($I184>=FctrChngDts!$B$2,$J184>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I184<FctrChngDts!$A$2,$J184>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I184>=FctrChngDts!$A$2,$J184<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I184<FctrChngDts!$B$2,$J184>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K184<FctrChngDts!$A$2,$L184<FctrChngDts!$A$2),AND($K184>=FctrChngDts!$B$2,$L184>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K184<FctrChngDts!$A$2,$L184>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K184>=FctrChngDts!$A$2,$L184<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K184<FctrChngDts!$B$2,$L184>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I184=\"\",$J184=0),0,IF(AND($N184=TRUE,$I184<>0),SUM($J184-$I184+1),IF($O184=TRUE,SUM(FctrChngDts!$A$2-$I184),IF($P184=TRUE,0,IF($Q184=TRUE,SUM($J184-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I184=\"\",$J184=0),0,IF($N184=TRUE,0,IF($O184=TRUE,SUM($J184-FctrChngDts!$A$2+1),IF(AND($P184=TRUE,$I184<>0),SUM($J184-$I184+1),IF($Q184=TRUE,SUM(FctrChngDts!$B$2-$I184),0)))))","v":0},0,{"$f":"IF(OR($K184=\"\",$L184=0),0,IF(AND($R184=TRUE,$K184<>0),SUM($L184-$K184+1),IF($S184=TRUE,SUM(FctrChngDts!$A$2-$K184),IF($T184=TRUE,0,IF($U184=TRUE,SUM($L184-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K184=\"\",$L184=0),0,IF($R184=TRUE,0,IF($S184=TRUE,SUM($L184-FctrChngDts!$A$2+1),IF(AND($T184=TRUE,$K184<>0),SUM($L184-$K184+1),IF($U184=TRUE,SUM(FctrChngDts!$B$2-$K184),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A184,Tenant!$A184:$J683,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR184=FALSE,VLOOKUP($AQ184,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ184,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR184=FALSE,VLOOKUP($AQ184,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ184,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR184=FALSE,VLOOKUP($AQ184,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ184,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR184=FALSE,VLOOKUP($AQ184,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ184,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A184,Tenant!$A184:$J683,6,FALSE)","v":0},{"$f":"VLOOKUP($A184,Tenant!$A184:$J683,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG184=FALSE,0,IF($DU184=TRUE,SUM($BS184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS184*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DU184=TRUE,SUM($BT184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT184*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DU184=TRUE,SUM($BU184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU184*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DU184=TRUE,SUM($BV184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DU184=TRUE,SUM($BW184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW184*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG184=FALSE,0,IF($DU184=TRUE,SUM($BX184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX184*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN184=FALSE,0,IF($H184=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP184=FALSE,0,ROUND(SUM($BY184*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR184=FALSE,0,ROUND(SUM($X184*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY184=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X184),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X184)),5)","v":0},{"$f":"SUM(ROUND($CH184:$CM184,2),$CO184,$CQ184,$CS184)","v":0},false,{"$f":"ROUND(IF($CV184=FALSE,0,IF($DY184=TRUE,SUM($BZ184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ184*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV184=FALSE,0,IF($DY184=TRUE,SUM($CA184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA184*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV184=FALSE,0,IF($DY184=TRUE,SUM($CB184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB184*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV184=FALSE,0,IF($DY184=TRUE,SUM($CC184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC184*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV184=FALSE,0,IF($DY184=TRUE,SUM($CD184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD184*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV184=FALSE,0,IF($DY184=TRUE,SUM($CE184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE184*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC184=FALSE,0,IF($H184=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF184*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE184=FALSE,0,ROUND(SUM($CF184*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG184=FALSE,0,ROUND(SUM($AA184*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY184=TRUE,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA184),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA184)),5)","v":0},{"$f":"SUM(ROUND($CW184:$DB184,2),$DD184,$DF184,$DH184)","v":0},0,{"$f":"SUM(SUM($CU184*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ184*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU184*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ184*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL184,IF(VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM184,$DK184))","v":0},0,false,0,false,0,{"$f":"IF(AND($X184>0,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU184=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH184:$CM184,$CS184,$ED184,$EL184,$ET184:$EY184)-SUM($BY184*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH184:$CM184,$CS184,$ED184,$EL184,$EN184:$ES184)-SUM($BY184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X184>0,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW184=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH184:$CM184,$CO184,$CQ184,$CS184,$ED184,$EF184,$EH184,$EJ184,$ET184:$EY184)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH184:$CM184,$CO184,$CQ184,$CS184,$ED184,$EF184,$EH184,$EJ184,ET184:$EX184)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA184>0,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY184=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW184:$DB184,$DH184,$ED184,$FQ184,$FY184:$GD184)-SUM($CF184*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW184:$DB184,$DH184,$ED184,$FQ184,$FS184:$FX184)-SUM($CF184*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA184>0,VLOOKUP($A184,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA184=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW184:$DB184,$DD184,$DF184,$DH184,$FI184,$FK184,$FM184,$FO184,$FY184:$GD184)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW184:$DB184,$DD184,$DF184,$DH184,$FI184,$FK184,$FM184,$FO184,$FY184:$GD184)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X184>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E184<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC184=FALSE,0,ROUND(SUM($AE184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X184>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A184,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE184=FALSE,0,ROUND(SUM($BY184*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X184>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X184>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X184>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG184=FALSE,0,SUM($BY184*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X184>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI184=FALSE,0,SUM($BY184*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X184>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK184=TRUE,$X184>0),SUM($BY184*Account!$T$2),0)","v":0},{"$f":"IF(AND($X184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM184=FALSE,0,ROUND(SUM($BS184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM184=FALSE,0,ROUND(SUM($BT184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM184=FALSE,0,ROUND(SUM($BU184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM184=FALSE,0,ROUND(SUM($BV184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM184=FALSE,0,ROUND(SUM($BW184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM184=FALSE,0,ROUND(SUM($BX184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H184/$AD184*$X184),5),0)","v":0},{"$f":"ROUND(SUM($FA184*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ184=FALSE,$FB184,ROUND(MAX(0,SUM(SUM($ET184:$EY184)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE184=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I184","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF184*Account!$AA$2),SUM($FF184*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA184>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E184<>\"D-CARE\",Tenant!$F184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH184=FALSE,0,ROUND(SUM($AF184*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA184>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A184,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY184=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ184=FALSE,0,ROUND(SUM($CF184*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA184>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA184>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA184>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL184=FALSE,0,SUM($CF184*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA184>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN184=FALSE,0,SUM($CF184*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA184>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP184=TRUE,$AA184>0),SUM($CF184*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA184>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR184=FALSE,0,ROUND(SUM($BZ184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR184=FALSE,0,ROUND(SUM($CA184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR184=FALSE,0,ROUND(SUM($CB184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR184=FALSE,0,ROUND(SUM($CC184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR184=FALSE,0,ROUND(SUM($CD184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR184=FALSE,0,ROUND(SUM($CE184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ184*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA184*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB184*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC184*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD184*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE184*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H184/$AD184*$AA184),5),0)","v":0},{"$f":"ROUND(SUM($GF184*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE184=FALSE,$GG184,ROUND(MAX(0,SUM(SUM($FY184:$GD184)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ184=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I184","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK184*Account!$AA$2),SUM($GK184*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D184<=FctrChngDts!$B$14,$E184>FctrChngDts!$B$14),AND($D184<=FctrChngDts!$C$14,$E184>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM184=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP184:$GS184))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO184,$DD184,$GP184:$GS184))","v":0},0,0,{"$f":"IF(AND($X184>0,Tenant!$E184=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX184=FALSE,0,ROUND(SUM($AE184*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA184>0,Tenant!$E184=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ184=FALSE,0,ROUND(SUM($AF184*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO184,$GT184,$GW184,$HB184,$CQ184,$DF184,$DV184,$DX184,$DZ184,$EB184),IF(Account!$Q$2=TRUE,SUM($GO184,$GU184,$GW184,$HB184,$CQ184,$DF184,$DV184,$DX184,$DZ184,$EB184),SUM($GO184,$GT184,$GU184,$GV184,$GW184,$HB184,$CQ184,$DF184,$DV184,$DX184,$DZ184,$EB184)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D184,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A184,Tenant!$A:$J,8,FALSE)=TRUE,$HD184<0),0,SUM(SUM(SUM($HD184/$AD184*$HE184)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A184,Tenant!$A:$J,8,FALSE)=TRUE,$HD184<0),0,SUM(SUM(SUM($HD184/$AD184*$HF184)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU184,$DJ184,$DR184,$DT184,$DV184,$DX184,$DZ184,$EB184,$ED184,$EF184,$EH184,$EJ184,$FI184,$FK184,$FM184,$FO184,$GN184,$GV184,$GY184,$HA184)/$AD184*$X184*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU184,$DJ184,$DR184,$DT184,$DV184,$DX184,$DZ184,$EB184,$ED184,$EF184,$EH184,$EJ184,$FI184,$FK184,$FM184,$FO184,$GN184,$GV184,$GY184,$HA184)/$AD184*$AA184*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E184),$AD184,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D184,FctrChngDts!$C$17<=$E184),_xlfn.DAYS($D184,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E184),$AD184,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D184,FctrChngDts!$C$19<=$E184),_xlfn.DAYS($D184,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN184*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN184*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO184*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO184*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D184,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A184,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU184*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A184,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV184*Account!$AA$2)),5)","v":0}]
[184,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G185),0,IF($F185<=$G185,SUM($G185-$F185),IF($F185>$G185,SUM((Account!$L$2-$F185)+$G185+1))))","v":0},{"$f":"IF(AND($D185>=FctrChngDts!$C$2,$D185<=FctrChngDts!$D$2),$D185,\"\")","v":""},{"$f":"IF($I185=\"\",\"\",IF($E185<=FctrChngDts!$D$2,$E185,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D185<FctrChngDts!$E$2,$E185<FctrChngDts!$E$2),AND($D185>=FctrChngDts!$F$2,$E185>=FctrChngDts!$F$2)),\"\",IF(AND($D185>=FctrChngDts!$E$2,$D185<=FctrChngDts!$F$2),$D185,FctrChngDts!$E$2))","v":""},{"$f":"IF($K185=\"\",\"\",IF(AND($J185=$K185,$E185>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K185=$J185,$E185,IF(AND($E185>=FctrChngDts!$E$2,$E185<=FctrChngDts!$F$2),$E185,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D185<DATE(YEAR(Account!$J$2),6,1),$D185>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I185<FctrChngDts!$A$2,$J185<FctrChngDts!$A$2),AND($I185>=FctrChngDts!$B$2,$J185>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I185<FctrChngDts!$A$2,$J185>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I185>=FctrChngDts!$A$2,$J185<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I185<FctrChngDts!$B$2,$J185>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K185<FctrChngDts!$A$2,$L185<FctrChngDts!$A$2),AND($K185>=FctrChngDts!$B$2,$L185>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K185<FctrChngDts!$A$2,$L185>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K185>=FctrChngDts!$A$2,$L185<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K185<FctrChngDts!$B$2,$L185>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I185=\"\",$J185=0),0,IF(AND($N185=TRUE,$I185<>0),SUM($J185-$I185+1),IF($O185=TRUE,SUM(FctrChngDts!$A$2-$I185),IF($P185=TRUE,0,IF($Q185=TRUE,SUM($J185-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I185=\"\",$J185=0),0,IF($N185=TRUE,0,IF($O185=TRUE,SUM($J185-FctrChngDts!$A$2+1),IF(AND($P185=TRUE,$I185<>0),SUM($J185-$I185+1),IF($Q185=TRUE,SUM(FctrChngDts!$B$2-$I185),0)))))","v":0},0,{"$f":"IF(OR($K185=\"\",$L185=0),0,IF(AND($R185=TRUE,$K185<>0),SUM($L185-$K185+1),IF($S185=TRUE,SUM(FctrChngDts!$A$2-$K185),IF($T185=TRUE,0,IF($U185=TRUE,SUM($L185-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K185=\"\",$L185=0),0,IF($R185=TRUE,0,IF($S185=TRUE,SUM($L185-FctrChngDts!$A$2+1),IF(AND($T185=TRUE,$K185<>0),SUM($L185-$K185+1),IF($U185=TRUE,SUM(FctrChngDts!$B$2-$K185),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A185,Tenant!$A185:$J684,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR185=FALSE,VLOOKUP($AQ185,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ185,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR185=FALSE,VLOOKUP($AQ185,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ185,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR185=FALSE,VLOOKUP($AQ185,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ185,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR185=FALSE,VLOOKUP($AQ185,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ185,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A185,Tenant!$A185:$J684,6,FALSE)","v":0},{"$f":"VLOOKUP($A185,Tenant!$A185:$J684,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG185=FALSE,0,IF($DU185=TRUE,SUM($BS185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS185*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DU185=TRUE,SUM($BT185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT185*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DU185=TRUE,SUM($BU185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU185*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DU185=TRUE,SUM($BV185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DU185=TRUE,SUM($BW185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW185*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG185=FALSE,0,IF($DU185=TRUE,SUM($BX185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX185*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN185=FALSE,0,IF($H185=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP185=FALSE,0,ROUND(SUM($BY185*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR185=FALSE,0,ROUND(SUM($X185*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY185=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X185),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X185)),5)","v":0},{"$f":"SUM(ROUND($CH185:$CM185,2),$CO185,$CQ185,$CS185)","v":0},false,{"$f":"ROUND(IF($CV185=FALSE,0,IF($DY185=TRUE,SUM($BZ185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ185*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV185=FALSE,0,IF($DY185=TRUE,SUM($CA185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA185*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV185=FALSE,0,IF($DY185=TRUE,SUM($CB185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB185*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV185=FALSE,0,IF($DY185=TRUE,SUM($CC185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC185*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV185=FALSE,0,IF($DY185=TRUE,SUM($CD185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD185*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV185=FALSE,0,IF($DY185=TRUE,SUM($CE185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE185*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC185=FALSE,0,IF($H185=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF185*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE185=FALSE,0,ROUND(SUM($CF185*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG185=FALSE,0,ROUND(SUM($AA185*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY185=TRUE,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA185),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA185)),5)","v":0},{"$f":"SUM(ROUND($CW185:$DB185,2),$DD185,$DF185,$DH185)","v":0},0,{"$f":"SUM(SUM($CU185*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ185*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU185*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ185*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL185,IF(VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM185,$DK185))","v":0},0,false,0,false,0,{"$f":"IF(AND($X185>0,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU185=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH185:$CM185,$CS185,$ED185,$EL185,$ET185:$EY185)-SUM($BY185*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH185:$CM185,$CS185,$ED185,$EL185,$EN185:$ES185)-SUM($BY185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X185>0,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW185=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH185:$CM185,$CO185,$CQ185,$CS185,$ED185,$EF185,$EH185,$EJ185,$ET185:$EY185)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH185:$CM185,$CO185,$CQ185,$CS185,$ED185,$EF185,$EH185,$EJ185,ET185:$EX185)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA185>0,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY185=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW185:$DB185,$DH185,$ED185,$FQ185,$FY185:$GD185)-SUM($CF185*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW185:$DB185,$DH185,$ED185,$FQ185,$FS185:$FX185)-SUM($CF185*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA185>0,VLOOKUP($A185,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA185=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW185:$DB185,$DD185,$DF185,$DH185,$FI185,$FK185,$FM185,$FO185,$FY185:$GD185)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW185:$DB185,$DD185,$DF185,$DH185,$FI185,$FK185,$FM185,$FO185,$FY185:$GD185)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X185>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E185<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC185=FALSE,0,ROUND(SUM($AE185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X185>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A185,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE185=FALSE,0,ROUND(SUM($BY185*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X185>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X185>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X185>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG185=FALSE,0,SUM($BY185*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X185>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI185=FALSE,0,SUM($BY185*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X185>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK185=TRUE,$X185>0),SUM($BY185*Account!$T$2),0)","v":0},{"$f":"IF(AND($X185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM185=FALSE,0,ROUND(SUM($BS185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM185=FALSE,0,ROUND(SUM($BT185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM185=FALSE,0,ROUND(SUM($BU185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM185=FALSE,0,ROUND(SUM($BV185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM185=FALSE,0,ROUND(SUM($BW185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM185=FALSE,0,ROUND(SUM($BX185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H185/$AD185*$X185),5),0)","v":0},{"$f":"ROUND(SUM($FA185*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ185=FALSE,$FB185,ROUND(MAX(0,SUM(SUM($ET185:$EY185)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE185=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I185","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF185*Account!$AA$2),SUM($FF185*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA185>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E185<>\"D-CARE\",Tenant!$F185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH185=FALSE,0,ROUND(SUM($AF185*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA185>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A185,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY185=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ185=FALSE,0,ROUND(SUM($CF185*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA185>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA185>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA185>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL185=FALSE,0,SUM($CF185*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA185>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN185=FALSE,0,SUM($CF185*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA185>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP185=TRUE,$AA185>0),SUM($CF185*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA185>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR185=FALSE,0,ROUND(SUM($BZ185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR185=FALSE,0,ROUND(SUM($CA185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR185=FALSE,0,ROUND(SUM($CB185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR185=FALSE,0,ROUND(SUM($CC185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR185=FALSE,0,ROUND(SUM($CD185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR185=FALSE,0,ROUND(SUM($CE185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ185*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA185*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB185*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC185*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD185*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE185*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H185/$AD185*$AA185),5),0)","v":0},{"$f":"ROUND(SUM($GF185*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE185=FALSE,$GG185,ROUND(MAX(0,SUM(SUM($FY185:$GD185)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ185=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I185","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK185*Account!$AA$2),SUM($GK185*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D185<=FctrChngDts!$B$14,$E185>FctrChngDts!$B$14),AND($D185<=FctrChngDts!$C$14,$E185>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM185=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP185:$GS185))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO185,$DD185,$GP185:$GS185))","v":0},0,0,{"$f":"IF(AND($X185>0,Tenant!$E185=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX185=FALSE,0,ROUND(SUM($AE185*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA185>0,Tenant!$E185=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ185=FALSE,0,ROUND(SUM($AF185*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO185,$GT185,$GW185,$HB185,$CQ185,$DF185,$DV185,$DX185,$DZ185,$EB185),IF(Account!$Q$2=TRUE,SUM($GO185,$GU185,$GW185,$HB185,$CQ185,$DF185,$DV185,$DX185,$DZ185,$EB185),SUM($GO185,$GT185,$GU185,$GV185,$GW185,$HB185,$CQ185,$DF185,$DV185,$DX185,$DZ185,$EB185)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D185,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A185,Tenant!$A:$J,8,FALSE)=TRUE,$HD185<0),0,SUM(SUM(SUM($HD185/$AD185*$HE185)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A185,Tenant!$A:$J,8,FALSE)=TRUE,$HD185<0),0,SUM(SUM(SUM($HD185/$AD185*$HF185)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU185,$DJ185,$DR185,$DT185,$DV185,$DX185,$DZ185,$EB185,$ED185,$EF185,$EH185,$EJ185,$FI185,$FK185,$FM185,$FO185,$GN185,$GV185,$GY185,$HA185)/$AD185*$X185*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU185,$DJ185,$DR185,$DT185,$DV185,$DX185,$DZ185,$EB185,$ED185,$EF185,$EH185,$EJ185,$FI185,$FK185,$FM185,$FO185,$GN185,$GV185,$GY185,$HA185)/$AD185*$AA185*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E185),$AD185,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D185,FctrChngDts!$C$17<=$E185),_xlfn.DAYS($D185,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E185),$AD185,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D185,FctrChngDts!$C$19<=$E185),_xlfn.DAYS($D185,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN185*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN185*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO185*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO185*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D185,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A185,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU185*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A185,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV185*Account!$AA$2)),5)","v":0}]
[185,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G186),0,IF($F186<=$G186,SUM($G186-$F186),IF($F186>$G186,SUM((Account!$L$2-$F186)+$G186+1))))","v":0},{"$f":"IF(AND($D186>=FctrChngDts!$C$2,$D186<=FctrChngDts!$D$2),$D186,\"\")","v":""},{"$f":"IF($I186=\"\",\"\",IF($E186<=FctrChngDts!$D$2,$E186,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D186<FctrChngDts!$E$2,$E186<FctrChngDts!$E$2),AND($D186>=FctrChngDts!$F$2,$E186>=FctrChngDts!$F$2)),\"\",IF(AND($D186>=FctrChngDts!$E$2,$D186<=FctrChngDts!$F$2),$D186,FctrChngDts!$E$2))","v":""},{"$f":"IF($K186=\"\",\"\",IF(AND($J186=$K186,$E186>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K186=$J186,$E186,IF(AND($E186>=FctrChngDts!$E$2,$E186<=FctrChngDts!$F$2),$E186,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D186<DATE(YEAR(Account!$J$2),6,1),$D186>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I186<FctrChngDts!$A$2,$J186<FctrChngDts!$A$2),AND($I186>=FctrChngDts!$B$2,$J186>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I186<FctrChngDts!$A$2,$J186>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I186>=FctrChngDts!$A$2,$J186<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I186<FctrChngDts!$B$2,$J186>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K186<FctrChngDts!$A$2,$L186<FctrChngDts!$A$2),AND($K186>=FctrChngDts!$B$2,$L186>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K186<FctrChngDts!$A$2,$L186>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K186>=FctrChngDts!$A$2,$L186<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K186<FctrChngDts!$B$2,$L186>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I186=\"\",$J186=0),0,IF(AND($N186=TRUE,$I186<>0),SUM($J186-$I186+1),IF($O186=TRUE,SUM(FctrChngDts!$A$2-$I186),IF($P186=TRUE,0,IF($Q186=TRUE,SUM($J186-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I186=\"\",$J186=0),0,IF($N186=TRUE,0,IF($O186=TRUE,SUM($J186-FctrChngDts!$A$2+1),IF(AND($P186=TRUE,$I186<>0),SUM($J186-$I186+1),IF($Q186=TRUE,SUM(FctrChngDts!$B$2-$I186),0)))))","v":0},0,{"$f":"IF(OR($K186=\"\",$L186=0),0,IF(AND($R186=TRUE,$K186<>0),SUM($L186-$K186+1),IF($S186=TRUE,SUM(FctrChngDts!$A$2-$K186),IF($T186=TRUE,0,IF($U186=TRUE,SUM($L186-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K186=\"\",$L186=0),0,IF($R186=TRUE,0,IF($S186=TRUE,SUM($L186-FctrChngDts!$A$2+1),IF(AND($T186=TRUE,$K186<>0),SUM($L186-$K186+1),IF($U186=TRUE,SUM(FctrChngDts!$B$2-$K186),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A186,Tenant!$A186:$J685,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR186=FALSE,VLOOKUP($AQ186,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ186,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR186=FALSE,VLOOKUP($AQ186,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ186,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR186=FALSE,VLOOKUP($AQ186,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ186,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR186=FALSE,VLOOKUP($AQ186,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ186,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A186,Tenant!$A186:$J685,6,FALSE)","v":0},{"$f":"VLOOKUP($A186,Tenant!$A186:$J685,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG186=FALSE,0,IF($DU186=TRUE,SUM($BS186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS186*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DU186=TRUE,SUM($BT186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT186*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DU186=TRUE,SUM($BU186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU186*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DU186=TRUE,SUM($BV186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DU186=TRUE,SUM($BW186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW186*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG186=FALSE,0,IF($DU186=TRUE,SUM($BX186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX186*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN186=FALSE,0,IF($H186=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP186=FALSE,0,ROUND(SUM($BY186*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR186=FALSE,0,ROUND(SUM($X186*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY186=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X186),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X186)),5)","v":0},{"$f":"SUM(ROUND($CH186:$CM186,2),$CO186,$CQ186,$CS186)","v":0},false,{"$f":"ROUND(IF($CV186=FALSE,0,IF($DY186=TRUE,SUM($BZ186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ186*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV186=FALSE,0,IF($DY186=TRUE,SUM($CA186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA186*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV186=FALSE,0,IF($DY186=TRUE,SUM($CB186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB186*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV186=FALSE,0,IF($DY186=TRUE,SUM($CC186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC186*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV186=FALSE,0,IF($DY186=TRUE,SUM($CD186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD186*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV186=FALSE,0,IF($DY186=TRUE,SUM($CE186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE186*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC186=FALSE,0,IF($H186=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF186*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE186=FALSE,0,ROUND(SUM($CF186*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG186=FALSE,0,ROUND(SUM($AA186*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY186=TRUE,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA186),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA186)),5)","v":0},{"$f":"SUM(ROUND($CW186:$DB186,2),$DD186,$DF186,$DH186)","v":0},0,{"$f":"SUM(SUM($CU186*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ186*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU186*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ186*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL186,IF(VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM186,$DK186))","v":0},0,false,0,false,0,{"$f":"IF(AND($X186>0,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU186=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH186:$CM186,$CS186,$ED186,$EL186,$ET186:$EY186)-SUM($BY186*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH186:$CM186,$CS186,$ED186,$EL186,$EN186:$ES186)-SUM($BY186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X186>0,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW186=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH186:$CM186,$CO186,$CQ186,$CS186,$ED186,$EF186,$EH186,$EJ186,$ET186:$EY186)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH186:$CM186,$CO186,$CQ186,$CS186,$ED186,$EF186,$EH186,$EJ186,ET186:$EX186)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA186>0,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY186=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW186:$DB186,$DH186,$ED186,$FQ186,$FY186:$GD186)-SUM($CF186*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW186:$DB186,$DH186,$ED186,$FQ186,$FS186:$FX186)-SUM($CF186*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA186>0,VLOOKUP($A186,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA186=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW186:$DB186,$DD186,$DF186,$DH186,$FI186,$FK186,$FM186,$FO186,$FY186:$GD186)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW186:$DB186,$DD186,$DF186,$DH186,$FI186,$FK186,$FM186,$FO186,$FY186:$GD186)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X186>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E186<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC186=FALSE,0,ROUND(SUM($AE186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X186>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A186,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE186=FALSE,0,ROUND(SUM($BY186*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X186>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X186>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X186>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG186=FALSE,0,SUM($BY186*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X186>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI186=FALSE,0,SUM($BY186*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X186>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK186=TRUE,$X186>0),SUM($BY186*Account!$T$2),0)","v":0},{"$f":"IF(AND($X186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM186=FALSE,0,ROUND(SUM($BS186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM186=FALSE,0,ROUND(SUM($BT186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM186=FALSE,0,ROUND(SUM($BU186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM186=FALSE,0,ROUND(SUM($BV186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM186=FALSE,0,ROUND(SUM($BW186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM186=FALSE,0,ROUND(SUM($BX186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H186/$AD186*$X186),5),0)","v":0},{"$f":"ROUND(SUM($FA186*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ186=FALSE,$FB186,ROUND(MAX(0,SUM(SUM($ET186:$EY186)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE186=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I186","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF186*Account!$AA$2),SUM($FF186*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA186>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E186<>\"D-CARE\",Tenant!$F186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH186=FALSE,0,ROUND(SUM($AF186*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA186>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A186,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY186=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ186=FALSE,0,ROUND(SUM($CF186*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA186>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA186>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA186>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL186=FALSE,0,SUM($CF186*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA186>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN186=FALSE,0,SUM($CF186*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA186>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP186=TRUE,$AA186>0),SUM($CF186*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA186>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR186=FALSE,0,ROUND(SUM($BZ186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR186=FALSE,0,ROUND(SUM($CA186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR186=FALSE,0,ROUND(SUM($CB186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR186=FALSE,0,ROUND(SUM($CC186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR186=FALSE,0,ROUND(SUM($CD186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR186=FALSE,0,ROUND(SUM($CE186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ186*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA186*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB186*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC186*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD186*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE186*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H186/$AD186*$AA186),5),0)","v":0},{"$f":"ROUND(SUM($GF186*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE186=FALSE,$GG186,ROUND(MAX(0,SUM(SUM($FY186:$GD186)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ186=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I186","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK186*Account!$AA$2),SUM($GK186*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D186<=FctrChngDts!$B$14,$E186>FctrChngDts!$B$14),AND($D186<=FctrChngDts!$C$14,$E186>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM186=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP186:$GS186))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO186,$DD186,$GP186:$GS186))","v":0},0,0,{"$f":"IF(AND($X186>0,Tenant!$E186=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX186=FALSE,0,ROUND(SUM($AE186*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA186>0,Tenant!$E186=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ186=FALSE,0,ROUND(SUM($AF186*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO186,$GT186,$GW186,$HB186,$CQ186,$DF186,$DV186,$DX186,$DZ186,$EB186),IF(Account!$Q$2=TRUE,SUM($GO186,$GU186,$GW186,$HB186,$CQ186,$DF186,$DV186,$DX186,$DZ186,$EB186),SUM($GO186,$GT186,$GU186,$GV186,$GW186,$HB186,$CQ186,$DF186,$DV186,$DX186,$DZ186,$EB186)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D186,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A186,Tenant!$A:$J,8,FALSE)=TRUE,$HD186<0),0,SUM(SUM(SUM($HD186/$AD186*$HE186)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A186,Tenant!$A:$J,8,FALSE)=TRUE,$HD186<0),0,SUM(SUM(SUM($HD186/$AD186*$HF186)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU186,$DJ186,$DR186,$DT186,$DV186,$DX186,$DZ186,$EB186,$ED186,$EF186,$EH186,$EJ186,$FI186,$FK186,$FM186,$FO186,$GN186,$GV186,$GY186,$HA186)/$AD186*$X186*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU186,$DJ186,$DR186,$DT186,$DV186,$DX186,$DZ186,$EB186,$ED186,$EF186,$EH186,$EJ186,$FI186,$FK186,$FM186,$FO186,$GN186,$GV186,$GY186,$HA186)/$AD186*$AA186*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E186),$AD186,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D186,FctrChngDts!$C$17<=$E186),_xlfn.DAYS($D186,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E186),$AD186,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D186,FctrChngDts!$C$19<=$E186),_xlfn.DAYS($D186,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN186*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN186*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO186*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO186*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D186,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A186,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU186*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A186,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV186*Account!$AA$2)),5)","v":0}]
[186,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G187),0,IF($F187<=$G187,SUM($G187-$F187),IF($F187>$G187,SUM((Account!$L$2-$F187)+$G187+1))))","v":0},{"$f":"IF(AND($D187>=FctrChngDts!$C$2,$D187<=FctrChngDts!$D$2),$D187,\"\")","v":""},{"$f":"IF($I187=\"\",\"\",IF($E187<=FctrChngDts!$D$2,$E187,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D187<FctrChngDts!$E$2,$E187<FctrChngDts!$E$2),AND($D187>=FctrChngDts!$F$2,$E187>=FctrChngDts!$F$2)),\"\",IF(AND($D187>=FctrChngDts!$E$2,$D187<=FctrChngDts!$F$2),$D187,FctrChngDts!$E$2))","v":""},{"$f":"IF($K187=\"\",\"\",IF(AND($J187=$K187,$E187>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K187=$J187,$E187,IF(AND($E187>=FctrChngDts!$E$2,$E187<=FctrChngDts!$F$2),$E187,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D187<DATE(YEAR(Account!$J$2),6,1),$D187>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I187<FctrChngDts!$A$2,$J187<FctrChngDts!$A$2),AND($I187>=FctrChngDts!$B$2,$J187>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I187<FctrChngDts!$A$2,$J187>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I187>=FctrChngDts!$A$2,$J187<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I187<FctrChngDts!$B$2,$J187>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K187<FctrChngDts!$A$2,$L187<FctrChngDts!$A$2),AND($K187>=FctrChngDts!$B$2,$L187>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K187<FctrChngDts!$A$2,$L187>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K187>=FctrChngDts!$A$2,$L187<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K187<FctrChngDts!$B$2,$L187>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I187=\"\",$J187=0),0,IF(AND($N187=TRUE,$I187<>0),SUM($J187-$I187+1),IF($O187=TRUE,SUM(FctrChngDts!$A$2-$I187),IF($P187=TRUE,0,IF($Q187=TRUE,SUM($J187-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I187=\"\",$J187=0),0,IF($N187=TRUE,0,IF($O187=TRUE,SUM($J187-FctrChngDts!$A$2+1),IF(AND($P187=TRUE,$I187<>0),SUM($J187-$I187+1),IF($Q187=TRUE,SUM(FctrChngDts!$B$2-$I187),0)))))","v":0},0,{"$f":"IF(OR($K187=\"\",$L187=0),0,IF(AND($R187=TRUE,$K187<>0),SUM($L187-$K187+1),IF($S187=TRUE,SUM(FctrChngDts!$A$2-$K187),IF($T187=TRUE,0,IF($U187=TRUE,SUM($L187-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K187=\"\",$L187=0),0,IF($R187=TRUE,0,IF($S187=TRUE,SUM($L187-FctrChngDts!$A$2+1),IF(AND($T187=TRUE,$K187<>0),SUM($L187-$K187+1),IF($U187=TRUE,SUM(FctrChngDts!$B$2-$K187),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A187,Tenant!$A187:$J686,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR187=FALSE,VLOOKUP($AQ187,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ187,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR187=FALSE,VLOOKUP($AQ187,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ187,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR187=FALSE,VLOOKUP($AQ187,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ187,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR187=FALSE,VLOOKUP($AQ187,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ187,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A187,Tenant!$A187:$J686,6,FALSE)","v":0},{"$f":"VLOOKUP($A187,Tenant!$A187:$J686,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG187=FALSE,0,IF($DU187=TRUE,SUM($BS187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS187*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DU187=TRUE,SUM($BT187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT187*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DU187=TRUE,SUM($BU187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU187*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DU187=TRUE,SUM($BV187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DU187=TRUE,SUM($BW187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW187*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG187=FALSE,0,IF($DU187=TRUE,SUM($BX187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX187*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN187=FALSE,0,IF($H187=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP187=FALSE,0,ROUND(SUM($BY187*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR187=FALSE,0,ROUND(SUM($X187*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY187=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X187),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X187)),5)","v":0},{"$f":"SUM(ROUND($CH187:$CM187,2),$CO187,$CQ187,$CS187)","v":0},false,{"$f":"ROUND(IF($CV187=FALSE,0,IF($DY187=TRUE,SUM($BZ187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ187*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV187=FALSE,0,IF($DY187=TRUE,SUM($CA187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA187*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV187=FALSE,0,IF($DY187=TRUE,SUM($CB187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB187*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV187=FALSE,0,IF($DY187=TRUE,SUM($CC187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC187*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV187=FALSE,0,IF($DY187=TRUE,SUM($CD187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD187*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV187=FALSE,0,IF($DY187=TRUE,SUM($CE187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE187*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC187=FALSE,0,IF($H187=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF187*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE187=FALSE,0,ROUND(SUM($CF187*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG187=FALSE,0,ROUND(SUM($AA187*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY187=TRUE,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA187),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA187)),5)","v":0},{"$f":"SUM(ROUND($CW187:$DB187,2),$DD187,$DF187,$DH187)","v":0},0,{"$f":"SUM(SUM($CU187*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ187*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU187*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ187*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL187,IF(VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM187,$DK187))","v":0},0,false,0,false,0,{"$f":"IF(AND($X187>0,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU187=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH187:$CM187,$CS187,$ED187,$EL187,$ET187:$EY187)-SUM($BY187*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH187:$CM187,$CS187,$ED187,$EL187,$EN187:$ES187)-SUM($BY187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X187>0,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW187=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH187:$CM187,$CO187,$CQ187,$CS187,$ED187,$EF187,$EH187,$EJ187,$ET187:$EY187)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH187:$CM187,$CO187,$CQ187,$CS187,$ED187,$EF187,$EH187,$EJ187,ET187:$EX187)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA187>0,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY187=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW187:$DB187,$DH187,$ED187,$FQ187,$FY187:$GD187)-SUM($CF187*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW187:$DB187,$DH187,$ED187,$FQ187,$FS187:$FX187)-SUM($CF187*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA187>0,VLOOKUP($A187,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA187=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW187:$DB187,$DD187,$DF187,$DH187,$FI187,$FK187,$FM187,$FO187,$FY187:$GD187)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW187:$DB187,$DD187,$DF187,$DH187,$FI187,$FK187,$FM187,$FO187,$FY187:$GD187)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X187>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E187<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC187=FALSE,0,ROUND(SUM($AE187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X187>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A187,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE187=FALSE,0,ROUND(SUM($BY187*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X187>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X187>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X187>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG187=FALSE,0,SUM($BY187*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X187>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI187=FALSE,0,SUM($BY187*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X187>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK187=TRUE,$X187>0),SUM($BY187*Account!$T$2),0)","v":0},{"$f":"IF(AND($X187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM187=FALSE,0,ROUND(SUM($BS187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM187=FALSE,0,ROUND(SUM($BT187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM187=FALSE,0,ROUND(SUM($BU187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM187=FALSE,0,ROUND(SUM($BV187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM187=FALSE,0,ROUND(SUM($BW187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM187=FALSE,0,ROUND(SUM($BX187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H187/$AD187*$X187),5),0)","v":0},{"$f":"ROUND(SUM($FA187*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ187=FALSE,$FB187,ROUND(MAX(0,SUM(SUM($ET187:$EY187)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE187=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I187","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF187*Account!$AA$2),SUM($FF187*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA187>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E187<>\"D-CARE\",Tenant!$F187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH187=FALSE,0,ROUND(SUM($AF187*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA187>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A187,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY187=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ187=FALSE,0,ROUND(SUM($CF187*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA187>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA187>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA187>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL187=FALSE,0,SUM($CF187*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA187>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN187=FALSE,0,SUM($CF187*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA187>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP187=TRUE,$AA187>0),SUM($CF187*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA187>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR187=FALSE,0,ROUND(SUM($BZ187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR187=FALSE,0,ROUND(SUM($CA187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR187=FALSE,0,ROUND(SUM($CB187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR187=FALSE,0,ROUND(SUM($CC187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR187=FALSE,0,ROUND(SUM($CD187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR187=FALSE,0,ROUND(SUM($CE187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ187*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA187*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB187*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC187*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD187*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE187*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H187/$AD187*$AA187),5),0)","v":0},{"$f":"ROUND(SUM($GF187*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE187=FALSE,$GG187,ROUND(MAX(0,SUM(SUM($FY187:$GD187)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ187=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I187","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK187*Account!$AA$2),SUM($GK187*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D187<=FctrChngDts!$B$14,$E187>FctrChngDts!$B$14),AND($D187<=FctrChngDts!$C$14,$E187>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM187=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP187:$GS187))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO187,$DD187,$GP187:$GS187))","v":0},0,0,{"$f":"IF(AND($X187>0,Tenant!$E187=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX187=FALSE,0,ROUND(SUM($AE187*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA187>0,Tenant!$E187=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ187=FALSE,0,ROUND(SUM($AF187*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO187,$GT187,$GW187,$HB187,$CQ187,$DF187,$DV187,$DX187,$DZ187,$EB187),IF(Account!$Q$2=TRUE,SUM($GO187,$GU187,$GW187,$HB187,$CQ187,$DF187,$DV187,$DX187,$DZ187,$EB187),SUM($GO187,$GT187,$GU187,$GV187,$GW187,$HB187,$CQ187,$DF187,$DV187,$DX187,$DZ187,$EB187)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D187,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A187,Tenant!$A:$J,8,FALSE)=TRUE,$HD187<0),0,SUM(SUM(SUM($HD187/$AD187*$HE187)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A187,Tenant!$A:$J,8,FALSE)=TRUE,$HD187<0),0,SUM(SUM(SUM($HD187/$AD187*$HF187)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU187,$DJ187,$DR187,$DT187,$DV187,$DX187,$DZ187,$EB187,$ED187,$EF187,$EH187,$EJ187,$FI187,$FK187,$FM187,$FO187,$GN187,$GV187,$GY187,$HA187)/$AD187*$X187*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU187,$DJ187,$DR187,$DT187,$DV187,$DX187,$DZ187,$EB187,$ED187,$EF187,$EH187,$EJ187,$FI187,$FK187,$FM187,$FO187,$GN187,$GV187,$GY187,$HA187)/$AD187*$AA187*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E187),$AD187,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D187,FctrChngDts!$C$17<=$E187),_xlfn.DAYS($D187,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E187),$AD187,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D187,FctrChngDts!$C$19<=$E187),_xlfn.DAYS($D187,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN187*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN187*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO187*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO187*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D187,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A187,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU187*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A187,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV187*Account!$AA$2)),5)","v":0}]
[187,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G188),0,IF($F188<=$G188,SUM($G188-$F188),IF($F188>$G188,SUM((Account!$L$2-$F188)+$G188+1))))","v":0},{"$f":"IF(AND($D188>=FctrChngDts!$C$2,$D188<=FctrChngDts!$D$2),$D188,\"\")","v":""},{"$f":"IF($I188=\"\",\"\",IF($E188<=FctrChngDts!$D$2,$E188,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D188<FctrChngDts!$E$2,$E188<FctrChngDts!$E$2),AND($D188>=FctrChngDts!$F$2,$E188>=FctrChngDts!$F$2)),\"\",IF(AND($D188>=FctrChngDts!$E$2,$D188<=FctrChngDts!$F$2),$D188,FctrChngDts!$E$2))","v":""},{"$f":"IF($K188=\"\",\"\",IF(AND($J188=$K188,$E188>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K188=$J188,$E188,IF(AND($E188>=FctrChngDts!$E$2,$E188<=FctrChngDts!$F$2),$E188,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D188<DATE(YEAR(Account!$J$2),6,1),$D188>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I188<FctrChngDts!$A$2,$J188<FctrChngDts!$A$2),AND($I188>=FctrChngDts!$B$2,$J188>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I188<FctrChngDts!$A$2,$J188>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I188>=FctrChngDts!$A$2,$J188<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I188<FctrChngDts!$B$2,$J188>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K188<FctrChngDts!$A$2,$L188<FctrChngDts!$A$2),AND($K188>=FctrChngDts!$B$2,$L188>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K188<FctrChngDts!$A$2,$L188>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K188>=FctrChngDts!$A$2,$L188<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K188<FctrChngDts!$B$2,$L188>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I188=\"\",$J188=0),0,IF(AND($N188=TRUE,$I188<>0),SUM($J188-$I188+1),IF($O188=TRUE,SUM(FctrChngDts!$A$2-$I188),IF($P188=TRUE,0,IF($Q188=TRUE,SUM($J188-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I188=\"\",$J188=0),0,IF($N188=TRUE,0,IF($O188=TRUE,SUM($J188-FctrChngDts!$A$2+1),IF(AND($P188=TRUE,$I188<>0),SUM($J188-$I188+1),IF($Q188=TRUE,SUM(FctrChngDts!$B$2-$I188),0)))))","v":0},0,{"$f":"IF(OR($K188=\"\",$L188=0),0,IF(AND($R188=TRUE,$K188<>0),SUM($L188-$K188+1),IF($S188=TRUE,SUM(FctrChngDts!$A$2-$K188),IF($T188=TRUE,0,IF($U188=TRUE,SUM($L188-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K188=\"\",$L188=0),0,IF($R188=TRUE,0,IF($S188=TRUE,SUM($L188-FctrChngDts!$A$2+1),IF(AND($T188=TRUE,$K188<>0),SUM($L188-$K188+1),IF($U188=TRUE,SUM(FctrChngDts!$B$2-$K188),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A188,Tenant!$A188:$J687,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR188=FALSE,VLOOKUP($AQ188,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ188,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR188=FALSE,VLOOKUP($AQ188,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ188,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR188=FALSE,VLOOKUP($AQ188,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ188,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR188=FALSE,VLOOKUP($AQ188,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ188,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A188,Tenant!$A188:$J687,6,FALSE)","v":0},{"$f":"VLOOKUP($A188,Tenant!$A188:$J687,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG188=FALSE,0,IF($DU188=TRUE,SUM($BS188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS188*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DU188=TRUE,SUM($BT188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT188*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DU188=TRUE,SUM($BU188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU188*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DU188=TRUE,SUM($BV188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DU188=TRUE,SUM($BW188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW188*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG188=FALSE,0,IF($DU188=TRUE,SUM($BX188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX188*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN188=FALSE,0,IF($H188=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP188=FALSE,0,ROUND(SUM($BY188*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR188=FALSE,0,ROUND(SUM($X188*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY188=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X188),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X188)),5)","v":0},{"$f":"SUM(ROUND($CH188:$CM188,2),$CO188,$CQ188,$CS188)","v":0},false,{"$f":"ROUND(IF($CV188=FALSE,0,IF($DY188=TRUE,SUM($BZ188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ188*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV188=FALSE,0,IF($DY188=TRUE,SUM($CA188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA188*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV188=FALSE,0,IF($DY188=TRUE,SUM($CB188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB188*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV188=FALSE,0,IF($DY188=TRUE,SUM($CC188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV188=FALSE,0,IF($DY188=TRUE,SUM($CD188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD188*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV188=FALSE,0,IF($DY188=TRUE,SUM($CE188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE188*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC188=FALSE,0,IF($H188=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE188=FALSE,0,ROUND(SUM($CF188*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG188=FALSE,0,ROUND(SUM($AA188*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY188=TRUE,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA188),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA188)),5)","v":0},{"$f":"SUM(ROUND($CW188:$DB188,2),$DD188,$DF188,$DH188)","v":0},0,{"$f":"SUM(SUM($CU188*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ188*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU188*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ188*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL188,IF(VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM188,$DK188))","v":0},0,false,0,false,0,{"$f":"IF(AND($X188>0,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU188=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH188:$CM188,$CS188,$ED188,$EL188,$ET188:$EY188)-SUM($BY188*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH188:$CM188,$CS188,$ED188,$EL188,$EN188:$ES188)-SUM($BY188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X188>0,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW188=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH188:$CM188,$CO188,$CQ188,$CS188,$ED188,$EF188,$EH188,$EJ188,$ET188:$EY188)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH188:$CM188,$CO188,$CQ188,$CS188,$ED188,$EF188,$EH188,$EJ188,ET188:$EX188)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA188>0,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY188=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW188:$DB188,$DH188,$ED188,$FQ188,$FY188:$GD188)-SUM($CF188*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW188:$DB188,$DH188,$ED188,$FQ188,$FS188:$FX188)-SUM($CF188*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA188>0,VLOOKUP($A188,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA188=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW188:$DB188,$DD188,$DF188,$DH188,$FI188,$FK188,$FM188,$FO188,$FY188:$GD188)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW188:$DB188,$DD188,$DF188,$DH188,$FI188,$FK188,$FM188,$FO188,$FY188:$GD188)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E188<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC188=FALSE,0,ROUND(SUM($AE188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X188>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE188=FALSE,0,ROUND(SUM($BY188*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG188=FALSE,0,SUM($BY188*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X188>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI188=FALSE,0,SUM($BY188*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X188>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK188=TRUE,$X188>0),SUM($BY188*Account!$T$2),0)","v":0},{"$f":"IF(AND($X188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM188=FALSE,0,ROUND(SUM($BS188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM188=FALSE,0,ROUND(SUM($BT188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM188=FALSE,0,ROUND(SUM($BU188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM188=FALSE,0,ROUND(SUM($BV188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM188=FALSE,0,ROUND(SUM($BW188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM188=FALSE,0,ROUND(SUM($BX188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H188/$AD188*$X188),5),0)","v":0},{"$f":"ROUND(SUM($FA188*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ188=FALSE,$FB188,ROUND(MAX(0,SUM(SUM($ET188:$EY188)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE188=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I188","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF188*Account!$AA$2),SUM($FF188*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E188<>\"D-CARE\",Tenant!$F188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH188=FALSE,0,ROUND(SUM($AF188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA188>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A188,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY188=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ188=FALSE,0,ROUND(SUM($CF188*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA188>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA188>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL188=FALSE,0,SUM($CF188*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA188>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN188=FALSE,0,SUM($CF188*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA188>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP188=TRUE,$AA188>0),SUM($CF188*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA188>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR188=FALSE,0,ROUND(SUM($BZ188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR188=FALSE,0,ROUND(SUM($CA188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR188=FALSE,0,ROUND(SUM($CB188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR188=FALSE,0,ROUND(SUM($CC188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR188=FALSE,0,ROUND(SUM($CD188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR188=FALSE,0,ROUND(SUM($CE188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ188*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA188*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB188*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC188*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD188*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE188*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H188/$AD188*$AA188),5),0)","v":0},{"$f":"ROUND(SUM($GF188*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE188=FALSE,$GG188,ROUND(MAX(0,SUM(SUM($FY188:$GD188)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ188=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I188","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK188*Account!$AA$2),SUM($GK188*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D188<=FctrChngDts!$B$14,$E188>FctrChngDts!$B$14),AND($D188<=FctrChngDts!$C$14,$E188>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM188=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP188:$GS188))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO188,$DD188,$GP188:$GS188))","v":0},0,0,{"$f":"IF(AND($X188>0,Tenant!$E188=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX188=FALSE,0,ROUND(SUM($AE188*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA188>0,Tenant!$E188=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ188=FALSE,0,ROUND(SUM($AF188*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO188,$GT188,$GW188,$HB188,$CQ188,$DF188,$DV188,$DX188,$DZ188,$EB188),IF(Account!$Q$2=TRUE,SUM($GO188,$GU188,$GW188,$HB188,$CQ188,$DF188,$DV188,$DX188,$DZ188,$EB188),SUM($GO188,$GT188,$GU188,$GV188,$GW188,$HB188,$CQ188,$DF188,$DV188,$DX188,$DZ188,$EB188)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D188,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,8,FALSE)=TRUE,$HD188<0),0,SUM(SUM(SUM($HD188/$AD188*$HE188)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,8,FALSE)=TRUE,$HD188<0),0,SUM(SUM(SUM($HD188/$AD188*$HF188)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU188,$DJ188,$DR188,$DT188,$DV188,$DX188,$DZ188,$EB188,$ED188,$EF188,$EH188,$EJ188,$FI188,$FK188,$FM188,$FO188,$GN188,$GV188,$GY188,$HA188)/$AD188*$X188*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU188,$DJ188,$DR188,$DT188,$DV188,$DX188,$DZ188,$EB188,$ED188,$EF188,$EH188,$EJ188,$FI188,$FK188,$FM188,$FO188,$GN188,$GV188,$GY188,$HA188)/$AD188*$AA188*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E188),$AD188,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D188,FctrChngDts!$C$17<=$E188),_xlfn.DAYS($D188,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E188),$AD188,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D188,FctrChngDts!$C$19<=$E188),_xlfn.DAYS($D188,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN188*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN188*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO188*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO188*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D188,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU188*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A188,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV188*Account!$AA$2)),5)","v":0}]
[188,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G189),0,IF($F189<=$G189,SUM($G189-$F189),IF($F189>$G189,SUM((Account!$L$2-$F189)+$G189+1))))","v":0},{"$f":"IF(AND($D189>=FctrChngDts!$C$2,$D189<=FctrChngDts!$D$2),$D189,\"\")","v":""},{"$f":"IF($I189=\"\",\"\",IF($E189<=FctrChngDts!$D$2,$E189,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D189<FctrChngDts!$E$2,$E189<FctrChngDts!$E$2),AND($D189>=FctrChngDts!$F$2,$E189>=FctrChngDts!$F$2)),\"\",IF(AND($D189>=FctrChngDts!$E$2,$D189<=FctrChngDts!$F$2),$D189,FctrChngDts!$E$2))","v":""},{"$f":"IF($K189=\"\",\"\",IF(AND($J189=$K189,$E189>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K189=$J189,$E189,IF(AND($E189>=FctrChngDts!$E$2,$E189<=FctrChngDts!$F$2),$E189,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D189<DATE(YEAR(Account!$J$2),6,1),$D189>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I189<FctrChngDts!$A$2,$J189<FctrChngDts!$A$2),AND($I189>=FctrChngDts!$B$2,$J189>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I189<FctrChngDts!$A$2,$J189>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I189>=FctrChngDts!$A$2,$J189<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I189<FctrChngDts!$B$2,$J189>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K189<FctrChngDts!$A$2,$L189<FctrChngDts!$A$2),AND($K189>=FctrChngDts!$B$2,$L189>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K189<FctrChngDts!$A$2,$L189>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K189>=FctrChngDts!$A$2,$L189<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K189<FctrChngDts!$B$2,$L189>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I189=\"\",$J189=0),0,IF(AND($N189=TRUE,$I189<>0),SUM($J189-$I189+1),IF($O189=TRUE,SUM(FctrChngDts!$A$2-$I189),IF($P189=TRUE,0,IF($Q189=TRUE,SUM($J189-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I189=\"\",$J189=0),0,IF($N189=TRUE,0,IF($O189=TRUE,SUM($J189-FctrChngDts!$A$2+1),IF(AND($P189=TRUE,$I189<>0),SUM($J189-$I189+1),IF($Q189=TRUE,SUM(FctrChngDts!$B$2-$I189),0)))))","v":0},0,{"$f":"IF(OR($K189=\"\",$L189=0),0,IF(AND($R189=TRUE,$K189<>0),SUM($L189-$K189+1),IF($S189=TRUE,SUM(FctrChngDts!$A$2-$K189),IF($T189=TRUE,0,IF($U189=TRUE,SUM($L189-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K189=\"\",$L189=0),0,IF($R189=TRUE,0,IF($S189=TRUE,SUM($L189-FctrChngDts!$A$2+1),IF(AND($T189=TRUE,$K189<>0),SUM($L189-$K189+1),IF($U189=TRUE,SUM(FctrChngDts!$B$2-$K189),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A189,Tenant!$A189:$J688,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR189=FALSE,VLOOKUP($AQ189,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ189,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR189=FALSE,VLOOKUP($AQ189,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ189,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR189=FALSE,VLOOKUP($AQ189,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ189,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR189=FALSE,VLOOKUP($AQ189,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ189,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A189,Tenant!$A189:$J688,6,FALSE)","v":0},{"$f":"VLOOKUP($A189,Tenant!$A189:$J688,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG189=FALSE,0,IF($DU189=TRUE,SUM($BS189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS189*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DU189=TRUE,SUM($BT189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT189*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DU189=TRUE,SUM($BU189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU189*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DU189=TRUE,SUM($BV189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DU189=TRUE,SUM($BW189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW189*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG189=FALSE,0,IF($DU189=TRUE,SUM($BX189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX189*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN189=FALSE,0,IF($H189=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP189=FALSE,0,ROUND(SUM($BY189*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR189=FALSE,0,ROUND(SUM($X189*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY189=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X189),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X189)),5)","v":0},{"$f":"SUM(ROUND($CH189:$CM189,2),$CO189,$CQ189,$CS189)","v":0},false,{"$f":"ROUND(IF($CV189=FALSE,0,IF($DY189=TRUE,SUM($BZ189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ189*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV189=FALSE,0,IF($DY189=TRUE,SUM($CA189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA189*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV189=FALSE,0,IF($DY189=TRUE,SUM($CB189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB189*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV189=FALSE,0,IF($DY189=TRUE,SUM($CC189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV189=FALSE,0,IF($DY189=TRUE,SUM($CD189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD189*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV189=FALSE,0,IF($DY189=TRUE,SUM($CE189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE189*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC189=FALSE,0,IF($H189=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE189=FALSE,0,ROUND(SUM($CF189*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG189=FALSE,0,ROUND(SUM($AA189*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY189=TRUE,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA189),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA189)),5)","v":0},{"$f":"SUM(ROUND($CW189:$DB189,2),$DD189,$DF189,$DH189)","v":0},0,{"$f":"SUM(SUM($CU189*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ189*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU189*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ189*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL189,IF(VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM189,$DK189))","v":0},0,false,0,false,0,{"$f":"IF(AND($X189>0,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU189=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH189:$CM189,$CS189,$ED189,$EL189,$ET189:$EY189)-SUM($BY189*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH189:$CM189,$CS189,$ED189,$EL189,$EN189:$ES189)-SUM($BY189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X189>0,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW189=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH189:$CM189,$CO189,$CQ189,$CS189,$ED189,$EF189,$EH189,$EJ189,$ET189:$EY189)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH189:$CM189,$CO189,$CQ189,$CS189,$ED189,$EF189,$EH189,$EJ189,ET189:$EX189)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA189>0,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY189=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW189:$DB189,$DH189,$ED189,$FQ189,$FY189:$GD189)-SUM($CF189*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW189:$DB189,$DH189,$ED189,$FQ189,$FS189:$FX189)-SUM($CF189*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA189>0,VLOOKUP($A189,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA189=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW189:$DB189,$DD189,$DF189,$DH189,$FI189,$FK189,$FM189,$FO189,$FY189:$GD189)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW189:$DB189,$DD189,$DF189,$DH189,$FI189,$FK189,$FM189,$FO189,$FY189:$GD189)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E189<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC189=FALSE,0,ROUND(SUM($AE189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X189>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE189=FALSE,0,ROUND(SUM($BY189*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG189=FALSE,0,SUM($BY189*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X189>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI189=FALSE,0,SUM($BY189*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X189>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK189=TRUE,$X189>0),SUM($BY189*Account!$T$2),0)","v":0},{"$f":"IF(AND($X189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM189=FALSE,0,ROUND(SUM($BS189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM189=FALSE,0,ROUND(SUM($BT189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM189=FALSE,0,ROUND(SUM($BU189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM189=FALSE,0,ROUND(SUM($BV189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM189=FALSE,0,ROUND(SUM($BW189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM189=FALSE,0,ROUND(SUM($BX189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H189/$AD189*$X189),5),0)","v":0},{"$f":"ROUND(SUM($FA189*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ189=FALSE,$FB189,ROUND(MAX(0,SUM(SUM($ET189:$EY189)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE189=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I189","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF189*Account!$AA$2),SUM($FF189*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E189<>\"D-CARE\",Tenant!$F189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH189=FALSE,0,ROUND(SUM($AF189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA189>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A189,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY189=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ189=FALSE,0,ROUND(SUM($CF189*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA189>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA189>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL189=FALSE,0,SUM($CF189*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA189>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN189=FALSE,0,SUM($CF189*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA189>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP189=TRUE,$AA189>0),SUM($CF189*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA189>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR189=FALSE,0,ROUND(SUM($BZ189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR189=FALSE,0,ROUND(SUM($CA189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR189=FALSE,0,ROUND(SUM($CB189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR189=FALSE,0,ROUND(SUM($CC189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR189=FALSE,0,ROUND(SUM($CD189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR189=FALSE,0,ROUND(SUM($CE189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ189*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA189*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB189*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC189*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD189*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE189*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H189/$AD189*$AA189),5),0)","v":0},{"$f":"ROUND(SUM($GF189*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE189=FALSE,$GG189,ROUND(MAX(0,SUM(SUM($FY189:$GD189)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ189=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I189","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK189*Account!$AA$2),SUM($GK189*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D189<=FctrChngDts!$B$14,$E189>FctrChngDts!$B$14),AND($D189<=FctrChngDts!$C$14,$E189>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM189=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP189:$GS189))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO189,$DD189,$GP189:$GS189))","v":0},0,0,{"$f":"IF(AND($X189>0,Tenant!$E189=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX189=FALSE,0,ROUND(SUM($AE189*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA189>0,Tenant!$E189=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ189=FALSE,0,ROUND(SUM($AF189*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO189,$GT189,$GW189,$HB189,$CQ189,$DF189,$DV189,$DX189,$DZ189,$EB189),IF(Account!$Q$2=TRUE,SUM($GO189,$GU189,$GW189,$HB189,$CQ189,$DF189,$DV189,$DX189,$DZ189,$EB189),SUM($GO189,$GT189,$GU189,$GV189,$GW189,$HB189,$CQ189,$DF189,$DV189,$DX189,$DZ189,$EB189)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D189,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,8,FALSE)=TRUE,$HD189<0),0,SUM(SUM(SUM($HD189/$AD189*$HE189)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,8,FALSE)=TRUE,$HD189<0),0,SUM(SUM(SUM($HD189/$AD189*$HF189)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU189,$DJ189,$DR189,$DT189,$DV189,$DX189,$DZ189,$EB189,$ED189,$EF189,$EH189,$EJ189,$FI189,$FK189,$FM189,$FO189,$GN189,$GV189,$GY189,$HA189)/$AD189*$X189*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU189,$DJ189,$DR189,$DT189,$DV189,$DX189,$DZ189,$EB189,$ED189,$EF189,$EH189,$EJ189,$FI189,$FK189,$FM189,$FO189,$GN189,$GV189,$GY189,$HA189)/$AD189*$AA189*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E189),$AD189,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D189,FctrChngDts!$C$17<=$E189),_xlfn.DAYS($D189,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E189),$AD189,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D189,FctrChngDts!$C$19<=$E189),_xlfn.DAYS($D189,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN189*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN189*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO189*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO189*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D189,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU189*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A189,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV189*Account!$AA$2)),5)","v":0}]
[189,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G190),0,IF($F190<=$G190,SUM($G190-$F190),IF($F190>$G190,SUM((Account!$L$2-$F190)+$G190+1))))","v":0},{"$f":"IF(AND($D190>=FctrChngDts!$C$2,$D190<=FctrChngDts!$D$2),$D190,\"\")","v":""},{"$f":"IF($I190=\"\",\"\",IF($E190<=FctrChngDts!$D$2,$E190,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D190<FctrChngDts!$E$2,$E190<FctrChngDts!$E$2),AND($D190>=FctrChngDts!$F$2,$E190>=FctrChngDts!$F$2)),\"\",IF(AND($D190>=FctrChngDts!$E$2,$D190<=FctrChngDts!$F$2),$D190,FctrChngDts!$E$2))","v":""},{"$f":"IF($K190=\"\",\"\",IF(AND($J190=$K190,$E190>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K190=$J190,$E190,IF(AND($E190>=FctrChngDts!$E$2,$E190<=FctrChngDts!$F$2),$E190,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D190<DATE(YEAR(Account!$J$2),6,1),$D190>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I190<FctrChngDts!$A$2,$J190<FctrChngDts!$A$2),AND($I190>=FctrChngDts!$B$2,$J190>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I190<FctrChngDts!$A$2,$J190>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I190>=FctrChngDts!$A$2,$J190<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I190<FctrChngDts!$B$2,$J190>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K190<FctrChngDts!$A$2,$L190<FctrChngDts!$A$2),AND($K190>=FctrChngDts!$B$2,$L190>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K190<FctrChngDts!$A$2,$L190>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K190>=FctrChngDts!$A$2,$L190<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K190<FctrChngDts!$B$2,$L190>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I190=\"\",$J190=0),0,IF(AND($N190=TRUE,$I190<>0),SUM($J190-$I190+1),IF($O190=TRUE,SUM(FctrChngDts!$A$2-$I190),IF($P190=TRUE,0,IF($Q190=TRUE,SUM($J190-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I190=\"\",$J190=0),0,IF($N190=TRUE,0,IF($O190=TRUE,SUM($J190-FctrChngDts!$A$2+1),IF(AND($P190=TRUE,$I190<>0),SUM($J190-$I190+1),IF($Q190=TRUE,SUM(FctrChngDts!$B$2-$I190),0)))))","v":0},0,{"$f":"IF(OR($K190=\"\",$L190=0),0,IF(AND($R190=TRUE,$K190<>0),SUM($L190-$K190+1),IF($S190=TRUE,SUM(FctrChngDts!$A$2-$K190),IF($T190=TRUE,0,IF($U190=TRUE,SUM($L190-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K190=\"\",$L190=0),0,IF($R190=TRUE,0,IF($S190=TRUE,SUM($L190-FctrChngDts!$A$2+1),IF(AND($T190=TRUE,$K190<>0),SUM($L190-$K190+1),IF($U190=TRUE,SUM(FctrChngDts!$B$2-$K190),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A190,Tenant!$A190:$J689,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR190=FALSE,VLOOKUP($AQ190,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ190,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR190=FALSE,VLOOKUP($AQ190,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ190,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR190=FALSE,VLOOKUP($AQ190,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ190,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR190=FALSE,VLOOKUP($AQ190,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ190,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A190,Tenant!$A190:$J689,6,FALSE)","v":0},{"$f":"VLOOKUP($A190,Tenant!$A190:$J689,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG190=FALSE,0,IF($DU190=TRUE,SUM($BS190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS190*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DU190=TRUE,SUM($BT190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT190*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DU190=TRUE,SUM($BU190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU190*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DU190=TRUE,SUM($BV190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DU190=TRUE,SUM($BW190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW190*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG190=FALSE,0,IF($DU190=TRUE,SUM($BX190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX190*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN190=FALSE,0,IF($H190=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP190=FALSE,0,ROUND(SUM($BY190*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR190=FALSE,0,ROUND(SUM($X190*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY190=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X190),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X190)),5)","v":0},{"$f":"SUM(ROUND($CH190:$CM190,2),$CO190,$CQ190,$CS190)","v":0},false,{"$f":"ROUND(IF($CV190=FALSE,0,IF($DY190=TRUE,SUM($BZ190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ190*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV190=FALSE,0,IF($DY190=TRUE,SUM($CA190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA190*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV190=FALSE,0,IF($DY190=TRUE,SUM($CB190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB190*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV190=FALSE,0,IF($DY190=TRUE,SUM($CC190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC190*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV190=FALSE,0,IF($DY190=TRUE,SUM($CD190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD190*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV190=FALSE,0,IF($DY190=TRUE,SUM($CE190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE190*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC190=FALSE,0,IF($H190=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF190*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE190=FALSE,0,ROUND(SUM($CF190*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG190=FALSE,0,ROUND(SUM($AA190*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY190=TRUE,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA190),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA190)),5)","v":0},{"$f":"SUM(ROUND($CW190:$DB190,2),$DD190,$DF190,$DH190)","v":0},0,{"$f":"SUM(SUM($CU190*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ190*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU190*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ190*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL190,IF(VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM190,$DK190))","v":0},0,false,0,false,0,{"$f":"IF(AND($X190>0,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU190=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH190:$CM190,$CS190,$ED190,$EL190,$ET190:$EY190)-SUM($BY190*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH190:$CM190,$CS190,$ED190,$EL190,$EN190:$ES190)-SUM($BY190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X190>0,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW190=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH190:$CM190,$CO190,$CQ190,$CS190,$ED190,$EF190,$EH190,$EJ190,$ET190:$EY190)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH190:$CM190,$CO190,$CQ190,$CS190,$ED190,$EF190,$EH190,$EJ190,ET190:$EX190)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA190>0,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY190=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW190:$DB190,$DH190,$ED190,$FQ190,$FY190:$GD190)-SUM($CF190*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW190:$DB190,$DH190,$ED190,$FQ190,$FS190:$FX190)-SUM($CF190*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA190>0,VLOOKUP($A190,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA190=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW190:$DB190,$DD190,$DF190,$DH190,$FI190,$FK190,$FM190,$FO190,$FY190:$GD190)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW190:$DB190,$DD190,$DF190,$DH190,$FI190,$FK190,$FM190,$FO190,$FY190:$GD190)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X190>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E190<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC190=FALSE,0,ROUND(SUM($AE190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X190>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A190,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE190=FALSE,0,ROUND(SUM($BY190*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X190>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X190>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X190>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG190=FALSE,0,SUM($BY190*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X190>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI190=FALSE,0,SUM($BY190*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X190>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK190=TRUE,$X190>0),SUM($BY190*Account!$T$2),0)","v":0},{"$f":"IF(AND($X190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM190=FALSE,0,ROUND(SUM($BS190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM190=FALSE,0,ROUND(SUM($BT190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM190=FALSE,0,ROUND(SUM($BU190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM190=FALSE,0,ROUND(SUM($BV190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM190=FALSE,0,ROUND(SUM($BW190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM190=FALSE,0,ROUND(SUM($BX190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H190/$AD190*$X190),5),0)","v":0},{"$f":"ROUND(SUM($FA190*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ190=FALSE,$FB190,ROUND(MAX(0,SUM(SUM($ET190:$EY190)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE190=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I190","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF190*Account!$AA$2),SUM($FF190*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA190>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E190<>\"D-CARE\",Tenant!$F190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH190=FALSE,0,ROUND(SUM($AF190*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA190>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A190,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY190=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ190=FALSE,0,ROUND(SUM($CF190*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA190>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA190>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA190>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL190=FALSE,0,SUM($CF190*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA190>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN190=FALSE,0,SUM($CF190*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA190>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP190=TRUE,$AA190>0),SUM($CF190*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA190>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR190=FALSE,0,ROUND(SUM($BZ190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR190=FALSE,0,ROUND(SUM($CA190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR190=FALSE,0,ROUND(SUM($CB190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR190=FALSE,0,ROUND(SUM($CC190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR190=FALSE,0,ROUND(SUM($CD190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR190=FALSE,0,ROUND(SUM($CE190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ190*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA190*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB190*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC190*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD190*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE190*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H190/$AD190*$AA190),5),0)","v":0},{"$f":"ROUND(SUM($GF190*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE190=FALSE,$GG190,ROUND(MAX(0,SUM(SUM($FY190:$GD190)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ190=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I190","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK190*Account!$AA$2),SUM($GK190*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D190<=FctrChngDts!$B$14,$E190>FctrChngDts!$B$14),AND($D190<=FctrChngDts!$C$14,$E190>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM190=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP190:$GS190))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO190,$DD190,$GP190:$GS190))","v":0},0,0,{"$f":"IF(AND($X190>0,Tenant!$E190=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX190=FALSE,0,ROUND(SUM($AE190*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA190>0,Tenant!$E190=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ190=FALSE,0,ROUND(SUM($AF190*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO190,$GT190,$GW190,$HB190,$CQ190,$DF190,$DV190,$DX190,$DZ190,$EB190),IF(Account!$Q$2=TRUE,SUM($GO190,$GU190,$GW190,$HB190,$CQ190,$DF190,$DV190,$DX190,$DZ190,$EB190),SUM($GO190,$GT190,$GU190,$GV190,$GW190,$HB190,$CQ190,$DF190,$DV190,$DX190,$DZ190,$EB190)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D190,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A190,Tenant!$A:$J,8,FALSE)=TRUE,$HD190<0),0,SUM(SUM(SUM($HD190/$AD190*$HE190)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A190,Tenant!$A:$J,8,FALSE)=TRUE,$HD190<0),0,SUM(SUM(SUM($HD190/$AD190*$HF190)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU190,$DJ190,$DR190,$DT190,$DV190,$DX190,$DZ190,$EB190,$ED190,$EF190,$EH190,$EJ190,$FI190,$FK190,$FM190,$FO190,$GN190,$GV190,$GY190,$HA190)/$AD190*$X190*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU190,$DJ190,$DR190,$DT190,$DV190,$DX190,$DZ190,$EB190,$ED190,$EF190,$EH190,$EJ190,$FI190,$FK190,$FM190,$FO190,$GN190,$GV190,$GY190,$HA190)/$AD190*$AA190*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E190),$AD190,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D190,FctrChngDts!$C$17<=$E190),_xlfn.DAYS($D190,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E190),$AD190,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D190,FctrChngDts!$C$19<=$E190),_xlfn.DAYS($D190,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN190*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN190*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO190*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO190*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D190,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A190,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU190*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A190,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV190*Account!$AA$2)),5)","v":0}]
[190,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G191),0,IF($F191<=$G191,SUM($G191-$F191),IF($F191>$G191,SUM((Account!$L$2-$F191)+$G191+1))))","v":0},{"$f":"IF(AND($D191>=FctrChngDts!$C$2,$D191<=FctrChngDts!$D$2),$D191,\"\")","v":""},{"$f":"IF($I191=\"\",\"\",IF($E191<=FctrChngDts!$D$2,$E191,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D191<FctrChngDts!$E$2,$E191<FctrChngDts!$E$2),AND($D191>=FctrChngDts!$F$2,$E191>=FctrChngDts!$F$2)),\"\",IF(AND($D191>=FctrChngDts!$E$2,$D191<=FctrChngDts!$F$2),$D191,FctrChngDts!$E$2))","v":""},{"$f":"IF($K191=\"\",\"\",IF(AND($J191=$K191,$E191>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K191=$J191,$E191,IF(AND($E191>=FctrChngDts!$E$2,$E191<=FctrChngDts!$F$2),$E191,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D191<DATE(YEAR(Account!$J$2),6,1),$D191>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I191<FctrChngDts!$A$2,$J191<FctrChngDts!$A$2),AND($I191>=FctrChngDts!$B$2,$J191>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I191<FctrChngDts!$A$2,$J191>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I191>=FctrChngDts!$A$2,$J191<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I191<FctrChngDts!$B$2,$J191>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K191<FctrChngDts!$A$2,$L191<FctrChngDts!$A$2),AND($K191>=FctrChngDts!$B$2,$L191>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K191<FctrChngDts!$A$2,$L191>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K191>=FctrChngDts!$A$2,$L191<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K191<FctrChngDts!$B$2,$L191>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I191=\"\",$J191=0),0,IF(AND($N191=TRUE,$I191<>0),SUM($J191-$I191+1),IF($O191=TRUE,SUM(FctrChngDts!$A$2-$I191),IF($P191=TRUE,0,IF($Q191=TRUE,SUM($J191-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I191=\"\",$J191=0),0,IF($N191=TRUE,0,IF($O191=TRUE,SUM($J191-FctrChngDts!$A$2+1),IF(AND($P191=TRUE,$I191<>0),SUM($J191-$I191+1),IF($Q191=TRUE,SUM(FctrChngDts!$B$2-$I191),0)))))","v":0},0,{"$f":"IF(OR($K191=\"\",$L191=0),0,IF(AND($R191=TRUE,$K191<>0),SUM($L191-$K191+1),IF($S191=TRUE,SUM(FctrChngDts!$A$2-$K191),IF($T191=TRUE,0,IF($U191=TRUE,SUM($L191-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K191=\"\",$L191=0),0,IF($R191=TRUE,0,IF($S191=TRUE,SUM($L191-FctrChngDts!$A$2+1),IF(AND($T191=TRUE,$K191<>0),SUM($L191-$K191+1),IF($U191=TRUE,SUM(FctrChngDts!$B$2-$K191),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A191,Tenant!$A191:$J690,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR191=FALSE,VLOOKUP($AQ191,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ191,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR191=FALSE,VLOOKUP($AQ191,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ191,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR191=FALSE,VLOOKUP($AQ191,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ191,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR191=FALSE,VLOOKUP($AQ191,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ191,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A191,Tenant!$A191:$J690,6,FALSE)","v":0},{"$f":"VLOOKUP($A191,Tenant!$A191:$J690,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG191=FALSE,0,IF($DU191=TRUE,SUM($BS191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS191*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DU191=TRUE,SUM($BT191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT191*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DU191=TRUE,SUM($BU191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU191*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DU191=TRUE,SUM($BV191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DU191=TRUE,SUM($BW191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW191*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG191=FALSE,0,IF($DU191=TRUE,SUM($BX191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX191*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN191=FALSE,0,IF($H191=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP191=FALSE,0,ROUND(SUM($BY191*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR191=FALSE,0,ROUND(SUM($X191*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY191=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X191),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X191)),5)","v":0},{"$f":"SUM(ROUND($CH191:$CM191,2),$CO191,$CQ191,$CS191)","v":0},false,{"$f":"ROUND(IF($CV191=FALSE,0,IF($DY191=TRUE,SUM($BZ191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ191*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV191=FALSE,0,IF($DY191=TRUE,SUM($CA191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA191*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV191=FALSE,0,IF($DY191=TRUE,SUM($CB191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB191*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV191=FALSE,0,IF($DY191=TRUE,SUM($CC191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC191*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV191=FALSE,0,IF($DY191=TRUE,SUM($CD191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD191*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV191=FALSE,0,IF($DY191=TRUE,SUM($CE191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE191*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC191=FALSE,0,IF($H191=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF191*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE191=FALSE,0,ROUND(SUM($CF191*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG191=FALSE,0,ROUND(SUM($AA191*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY191=TRUE,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA191),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA191)),5)","v":0},{"$f":"SUM(ROUND($CW191:$DB191,2),$DD191,$DF191,$DH191)","v":0},0,{"$f":"SUM(SUM($CU191*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ191*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU191*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ191*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL191,IF(VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM191,$DK191))","v":0},0,false,0,false,0,{"$f":"IF(AND($X191>0,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU191=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH191:$CM191,$CS191,$ED191,$EL191,$ET191:$EY191)-SUM($BY191*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH191:$CM191,$CS191,$ED191,$EL191,$EN191:$ES191)-SUM($BY191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X191>0,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW191=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH191:$CM191,$CO191,$CQ191,$CS191,$ED191,$EF191,$EH191,$EJ191,$ET191:$EY191)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH191:$CM191,$CO191,$CQ191,$CS191,$ED191,$EF191,$EH191,$EJ191,ET191:$EX191)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA191>0,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY191=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW191:$DB191,$DH191,$ED191,$FQ191,$FY191:$GD191)-SUM($CF191*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW191:$DB191,$DH191,$ED191,$FQ191,$FS191:$FX191)-SUM($CF191*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA191>0,VLOOKUP($A191,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA191=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW191:$DB191,$DD191,$DF191,$DH191,$FI191,$FK191,$FM191,$FO191,$FY191:$GD191)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW191:$DB191,$DD191,$DF191,$DH191,$FI191,$FK191,$FM191,$FO191,$FY191:$GD191)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X191>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E191<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC191=FALSE,0,ROUND(SUM($AE191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X191>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A191,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE191=FALSE,0,ROUND(SUM($BY191*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X191>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X191>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X191>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG191=FALSE,0,SUM($BY191*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X191>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI191=FALSE,0,SUM($BY191*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X191>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK191=TRUE,$X191>0),SUM($BY191*Account!$T$2),0)","v":0},{"$f":"IF(AND($X191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM191=FALSE,0,ROUND(SUM($BS191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM191=FALSE,0,ROUND(SUM($BT191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM191=FALSE,0,ROUND(SUM($BU191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM191=FALSE,0,ROUND(SUM($BV191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM191=FALSE,0,ROUND(SUM($BW191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM191=FALSE,0,ROUND(SUM($BX191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H191/$AD191*$X191),5),0)","v":0},{"$f":"ROUND(SUM($FA191*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ191=FALSE,$FB191,ROUND(MAX(0,SUM(SUM($ET191:$EY191)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE191=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I191","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF191*Account!$AA$2),SUM($FF191*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA191>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E191<>\"D-CARE\",Tenant!$F191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH191=FALSE,0,ROUND(SUM($AF191*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA191>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A191,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY191=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ191=FALSE,0,ROUND(SUM($CF191*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA191>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA191>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA191>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL191=FALSE,0,SUM($CF191*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA191>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN191=FALSE,0,SUM($CF191*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA191>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP191=TRUE,$AA191>0),SUM($CF191*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA191>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR191=FALSE,0,ROUND(SUM($BZ191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR191=FALSE,0,ROUND(SUM($CA191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR191=FALSE,0,ROUND(SUM($CB191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR191=FALSE,0,ROUND(SUM($CC191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR191=FALSE,0,ROUND(SUM($CD191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR191=FALSE,0,ROUND(SUM($CE191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ191*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA191*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB191*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC191*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD191*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE191*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H191/$AD191*$AA191),5),0)","v":0},{"$f":"ROUND(SUM($GF191*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE191=FALSE,$GG191,ROUND(MAX(0,SUM(SUM($FY191:$GD191)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ191=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I191","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK191*Account!$AA$2),SUM($GK191*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D191<=FctrChngDts!$B$14,$E191>FctrChngDts!$B$14),AND($D191<=FctrChngDts!$C$14,$E191>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM191=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP191:$GS191))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO191,$DD191,$GP191:$GS191))","v":0},0,0,{"$f":"IF(AND($X191>0,Tenant!$E191=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX191=FALSE,0,ROUND(SUM($AE191*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA191>0,Tenant!$E191=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ191=FALSE,0,ROUND(SUM($AF191*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO191,$GT191,$GW191,$HB191,$CQ191,$DF191,$DV191,$DX191,$DZ191,$EB191),IF(Account!$Q$2=TRUE,SUM($GO191,$GU191,$GW191,$HB191,$CQ191,$DF191,$DV191,$DX191,$DZ191,$EB191),SUM($GO191,$GT191,$GU191,$GV191,$GW191,$HB191,$CQ191,$DF191,$DV191,$DX191,$DZ191,$EB191)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D191,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A191,Tenant!$A:$J,8,FALSE)=TRUE,$HD191<0),0,SUM(SUM(SUM($HD191/$AD191*$HE191)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A191,Tenant!$A:$J,8,FALSE)=TRUE,$HD191<0),0,SUM(SUM(SUM($HD191/$AD191*$HF191)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU191,$DJ191,$DR191,$DT191,$DV191,$DX191,$DZ191,$EB191,$ED191,$EF191,$EH191,$EJ191,$FI191,$FK191,$FM191,$FO191,$GN191,$GV191,$GY191,$HA191)/$AD191*$X191*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU191,$DJ191,$DR191,$DT191,$DV191,$DX191,$DZ191,$EB191,$ED191,$EF191,$EH191,$EJ191,$FI191,$FK191,$FM191,$FO191,$GN191,$GV191,$GY191,$HA191)/$AD191*$AA191*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E191),$AD191,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D191,FctrChngDts!$C$17<=$E191),_xlfn.DAYS($D191,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E191),$AD191,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D191,FctrChngDts!$C$19<=$E191),_xlfn.DAYS($D191,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN191*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN191*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO191*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO191*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D191,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A191,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU191*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A191,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV191*Account!$AA$2)),5)","v":0}]
[191,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G192),0,IF($F192<=$G192,SUM($G192-$F192),IF($F192>$G192,SUM((Account!$L$2-$F192)+$G192+1))))","v":0},{"$f":"IF(AND($D192>=FctrChngDts!$C$2,$D192<=FctrChngDts!$D$2),$D192,\"\")","v":""},{"$f":"IF($I192=\"\",\"\",IF($E192<=FctrChngDts!$D$2,$E192,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D192<FctrChngDts!$E$2,$E192<FctrChngDts!$E$2),AND($D192>=FctrChngDts!$F$2,$E192>=FctrChngDts!$F$2)),\"\",IF(AND($D192>=FctrChngDts!$E$2,$D192<=FctrChngDts!$F$2),$D192,FctrChngDts!$E$2))","v":""},{"$f":"IF($K192=\"\",\"\",IF(AND($J192=$K192,$E192>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K192=$J192,$E192,IF(AND($E192>=FctrChngDts!$E$2,$E192<=FctrChngDts!$F$2),$E192,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D192<DATE(YEAR(Account!$J$2),6,1),$D192>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I192<FctrChngDts!$A$2,$J192<FctrChngDts!$A$2),AND($I192>=FctrChngDts!$B$2,$J192>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I192<FctrChngDts!$A$2,$J192>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I192>=FctrChngDts!$A$2,$J192<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I192<FctrChngDts!$B$2,$J192>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K192<FctrChngDts!$A$2,$L192<FctrChngDts!$A$2),AND($K192>=FctrChngDts!$B$2,$L192>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K192<FctrChngDts!$A$2,$L192>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K192>=FctrChngDts!$A$2,$L192<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K192<FctrChngDts!$B$2,$L192>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I192=\"\",$J192=0),0,IF(AND($N192=TRUE,$I192<>0),SUM($J192-$I192+1),IF($O192=TRUE,SUM(FctrChngDts!$A$2-$I192),IF($P192=TRUE,0,IF($Q192=TRUE,SUM($J192-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I192=\"\",$J192=0),0,IF($N192=TRUE,0,IF($O192=TRUE,SUM($J192-FctrChngDts!$A$2+1),IF(AND($P192=TRUE,$I192<>0),SUM($J192-$I192+1),IF($Q192=TRUE,SUM(FctrChngDts!$B$2-$I192),0)))))","v":0},0,{"$f":"IF(OR($K192=\"\",$L192=0),0,IF(AND($R192=TRUE,$K192<>0),SUM($L192-$K192+1),IF($S192=TRUE,SUM(FctrChngDts!$A$2-$K192),IF($T192=TRUE,0,IF($U192=TRUE,SUM($L192-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K192=\"\",$L192=0),0,IF($R192=TRUE,0,IF($S192=TRUE,SUM($L192-FctrChngDts!$A$2+1),IF(AND($T192=TRUE,$K192<>0),SUM($L192-$K192+1),IF($U192=TRUE,SUM(FctrChngDts!$B$2-$K192),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A192,Tenant!$A192:$J691,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR192=FALSE,VLOOKUP($AQ192,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ192,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR192=FALSE,VLOOKUP($AQ192,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ192,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR192=FALSE,VLOOKUP($AQ192,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ192,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR192=FALSE,VLOOKUP($AQ192,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ192,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A192,Tenant!$A192:$J691,6,FALSE)","v":0},{"$f":"VLOOKUP($A192,Tenant!$A192:$J691,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG192=FALSE,0,IF($DU192=TRUE,SUM($BS192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS192*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DU192=TRUE,SUM($BT192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT192*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DU192=TRUE,SUM($BU192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU192*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DU192=TRUE,SUM($BV192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DU192=TRUE,SUM($BW192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW192*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG192=FALSE,0,IF($DU192=TRUE,SUM($BX192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX192*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN192=FALSE,0,IF($H192=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP192=FALSE,0,ROUND(SUM($BY192*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR192=FALSE,0,ROUND(SUM($X192*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY192=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X192),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X192)),5)","v":0},{"$f":"SUM(ROUND($CH192:$CM192,2),$CO192,$CQ192,$CS192)","v":0},false,{"$f":"ROUND(IF($CV192=FALSE,0,IF($DY192=TRUE,SUM($BZ192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ192*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV192=FALSE,0,IF($DY192=TRUE,SUM($CA192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA192*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV192=FALSE,0,IF($DY192=TRUE,SUM($CB192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB192*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV192=FALSE,0,IF($DY192=TRUE,SUM($CC192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC192*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV192=FALSE,0,IF($DY192=TRUE,SUM($CD192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD192*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV192=FALSE,0,IF($DY192=TRUE,SUM($CE192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE192*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC192=FALSE,0,IF($H192=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF192*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE192=FALSE,0,ROUND(SUM($CF192*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG192=FALSE,0,ROUND(SUM($AA192*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY192=TRUE,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA192),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA192)),5)","v":0},{"$f":"SUM(ROUND($CW192:$DB192,2),$DD192,$DF192,$DH192)","v":0},0,{"$f":"SUM(SUM($CU192*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ192*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU192*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ192*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL192,IF(VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM192,$DK192))","v":0},0,false,0,false,0,{"$f":"IF(AND($X192>0,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU192=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH192:$CM192,$CS192,$ED192,$EL192,$ET192:$EY192)-SUM($BY192*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH192:$CM192,$CS192,$ED192,$EL192,$EN192:$ES192)-SUM($BY192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X192>0,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW192=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH192:$CM192,$CO192,$CQ192,$CS192,$ED192,$EF192,$EH192,$EJ192,$ET192:$EY192)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH192:$CM192,$CO192,$CQ192,$CS192,$ED192,$EF192,$EH192,$EJ192,ET192:$EX192)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA192>0,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY192=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW192:$DB192,$DH192,$ED192,$FQ192,$FY192:$GD192)-SUM($CF192*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW192:$DB192,$DH192,$ED192,$FQ192,$FS192:$FX192)-SUM($CF192*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA192>0,VLOOKUP($A192,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA192=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW192:$DB192,$DD192,$DF192,$DH192,$FI192,$FK192,$FM192,$FO192,$FY192:$GD192)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW192:$DB192,$DD192,$DF192,$DH192,$FI192,$FK192,$FM192,$FO192,$FY192:$GD192)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X192>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E192<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC192=FALSE,0,ROUND(SUM($AE192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X192>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A192,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE192=FALSE,0,ROUND(SUM($BY192*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X192>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X192>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X192>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG192=FALSE,0,SUM($BY192*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X192>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI192=FALSE,0,SUM($BY192*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X192>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK192=TRUE,$X192>0),SUM($BY192*Account!$T$2),0)","v":0},{"$f":"IF(AND($X192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM192=FALSE,0,ROUND(SUM($BS192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM192=FALSE,0,ROUND(SUM($BT192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM192=FALSE,0,ROUND(SUM($BU192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM192=FALSE,0,ROUND(SUM($BV192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM192=FALSE,0,ROUND(SUM($BW192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM192=FALSE,0,ROUND(SUM($BX192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H192/$AD192*$X192),5),0)","v":0},{"$f":"ROUND(SUM($FA192*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ192=FALSE,$FB192,ROUND(MAX(0,SUM(SUM($ET192:$EY192)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE192=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I192","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF192*Account!$AA$2),SUM($FF192*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA192>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E192<>\"D-CARE\",Tenant!$F192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH192=FALSE,0,ROUND(SUM($AF192*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA192>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A192,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY192=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ192=FALSE,0,ROUND(SUM($CF192*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA192>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA192>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA192>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL192=FALSE,0,SUM($CF192*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA192>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN192=FALSE,0,SUM($CF192*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA192>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP192=TRUE,$AA192>0),SUM($CF192*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA192>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR192=FALSE,0,ROUND(SUM($BZ192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR192=FALSE,0,ROUND(SUM($CA192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR192=FALSE,0,ROUND(SUM($CB192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR192=FALSE,0,ROUND(SUM($CC192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR192=FALSE,0,ROUND(SUM($CD192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR192=FALSE,0,ROUND(SUM($CE192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ192*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA192*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB192*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC192*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD192*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE192*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H192/$AD192*$AA192),5),0)","v":0},{"$f":"ROUND(SUM($GF192*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE192=FALSE,$GG192,ROUND(MAX(0,SUM(SUM($FY192:$GD192)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ192=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I192","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK192*Account!$AA$2),SUM($GK192*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D192<=FctrChngDts!$B$14,$E192>FctrChngDts!$B$14),AND($D192<=FctrChngDts!$C$14,$E192>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM192=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP192:$GS192))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO192,$DD192,$GP192:$GS192))","v":0},0,0,{"$f":"IF(AND($X192>0,Tenant!$E192=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX192=FALSE,0,ROUND(SUM($AE192*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA192>0,Tenant!$E192=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ192=FALSE,0,ROUND(SUM($AF192*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO192,$GT192,$GW192,$HB192,$CQ192,$DF192,$DV192,$DX192,$DZ192,$EB192),IF(Account!$Q$2=TRUE,SUM($GO192,$GU192,$GW192,$HB192,$CQ192,$DF192,$DV192,$DX192,$DZ192,$EB192),SUM($GO192,$GT192,$GU192,$GV192,$GW192,$HB192,$CQ192,$DF192,$DV192,$DX192,$DZ192,$EB192)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D192,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A192,Tenant!$A:$J,8,FALSE)=TRUE,$HD192<0),0,SUM(SUM(SUM($HD192/$AD192*$HE192)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A192,Tenant!$A:$J,8,FALSE)=TRUE,$HD192<0),0,SUM(SUM(SUM($HD192/$AD192*$HF192)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU192,$DJ192,$DR192,$DT192,$DV192,$DX192,$DZ192,$EB192,$ED192,$EF192,$EH192,$EJ192,$FI192,$FK192,$FM192,$FO192,$GN192,$GV192,$GY192,$HA192)/$AD192*$X192*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU192,$DJ192,$DR192,$DT192,$DV192,$DX192,$DZ192,$EB192,$ED192,$EF192,$EH192,$EJ192,$FI192,$FK192,$FM192,$FO192,$GN192,$GV192,$GY192,$HA192)/$AD192*$AA192*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E192),$AD192,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D192,FctrChngDts!$C$17<=$E192),_xlfn.DAYS($D192,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E192),$AD192,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D192,FctrChngDts!$C$19<=$E192),_xlfn.DAYS($D192,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN192*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN192*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO192*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO192*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D192,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A192,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU192*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A192,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV192*Account!$AA$2)),5)","v":0}]
[192,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G193),0,IF($F193<=$G193,SUM($G193-$F193),IF($F193>$G193,SUM((Account!$L$2-$F193)+$G193+1))))","v":0},{"$f":"IF(AND($D193>=FctrChngDts!$C$2,$D193<=FctrChngDts!$D$2),$D193,\"\")","v":""},{"$f":"IF($I193=\"\",\"\",IF($E193<=FctrChngDts!$D$2,$E193,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D193<FctrChngDts!$E$2,$E193<FctrChngDts!$E$2),AND($D193>=FctrChngDts!$F$2,$E193>=FctrChngDts!$F$2)),\"\",IF(AND($D193>=FctrChngDts!$E$2,$D193<=FctrChngDts!$F$2),$D193,FctrChngDts!$E$2))","v":""},{"$f":"IF($K193=\"\",\"\",IF(AND($J193=$K193,$E193>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K193=$J193,$E193,IF(AND($E193>=FctrChngDts!$E$2,$E193<=FctrChngDts!$F$2),$E193,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D193<DATE(YEAR(Account!$J$2),6,1),$D193>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I193<FctrChngDts!$A$2,$J193<FctrChngDts!$A$2),AND($I193>=FctrChngDts!$B$2,$J193>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I193<FctrChngDts!$A$2,$J193>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I193>=FctrChngDts!$A$2,$J193<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I193<FctrChngDts!$B$2,$J193>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K193<FctrChngDts!$A$2,$L193<FctrChngDts!$A$2),AND($K193>=FctrChngDts!$B$2,$L193>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K193<FctrChngDts!$A$2,$L193>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K193>=FctrChngDts!$A$2,$L193<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K193<FctrChngDts!$B$2,$L193>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I193=\"\",$J193=0),0,IF(AND($N193=TRUE,$I193<>0),SUM($J193-$I193+1),IF($O193=TRUE,SUM(FctrChngDts!$A$2-$I193),IF($P193=TRUE,0,IF($Q193=TRUE,SUM($J193-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I193=\"\",$J193=0),0,IF($N193=TRUE,0,IF($O193=TRUE,SUM($J193-FctrChngDts!$A$2+1),IF(AND($P193=TRUE,$I193<>0),SUM($J193-$I193+1),IF($Q193=TRUE,SUM(FctrChngDts!$B$2-$I193),0)))))","v":0},0,{"$f":"IF(OR($K193=\"\",$L193=0),0,IF(AND($R193=TRUE,$K193<>0),SUM($L193-$K193+1),IF($S193=TRUE,SUM(FctrChngDts!$A$2-$K193),IF($T193=TRUE,0,IF($U193=TRUE,SUM($L193-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K193=\"\",$L193=0),0,IF($R193=TRUE,0,IF($S193=TRUE,SUM($L193-FctrChngDts!$A$2+1),IF(AND($T193=TRUE,$K193<>0),SUM($L193-$K193+1),IF($U193=TRUE,SUM(FctrChngDts!$B$2-$K193),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A193,Tenant!$A193:$J692,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR193=FALSE,VLOOKUP($AQ193,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ193,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR193=FALSE,VLOOKUP($AQ193,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ193,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR193=FALSE,VLOOKUP($AQ193,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ193,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR193=FALSE,VLOOKUP($AQ193,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ193,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A193,Tenant!$A193:$J692,6,FALSE)","v":0},{"$f":"VLOOKUP($A193,Tenant!$A193:$J692,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG193=FALSE,0,IF($DU193=TRUE,SUM($BS193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS193*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DU193=TRUE,SUM($BT193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT193*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DU193=TRUE,SUM($BU193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU193*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DU193=TRUE,SUM($BV193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DU193=TRUE,SUM($BW193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW193*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG193=FALSE,0,IF($DU193=TRUE,SUM($BX193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX193*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN193=FALSE,0,IF($H193=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP193=FALSE,0,ROUND(SUM($BY193*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR193=FALSE,0,ROUND(SUM($X193*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY193=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X193),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X193)),5)","v":0},{"$f":"SUM(ROUND($CH193:$CM193,2),$CO193,$CQ193,$CS193)","v":0},false,{"$f":"ROUND(IF($CV193=FALSE,0,IF($DY193=TRUE,SUM($BZ193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ193*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV193=FALSE,0,IF($DY193=TRUE,SUM($CA193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA193*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV193=FALSE,0,IF($DY193=TRUE,SUM($CB193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB193*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV193=FALSE,0,IF($DY193=TRUE,SUM($CC193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC193*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV193=FALSE,0,IF($DY193=TRUE,SUM($CD193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD193*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV193=FALSE,0,IF($DY193=TRUE,SUM($CE193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE193*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC193=FALSE,0,IF($H193=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF193*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE193=FALSE,0,ROUND(SUM($CF193*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG193=FALSE,0,ROUND(SUM($AA193*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY193=TRUE,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA193),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA193)),5)","v":0},{"$f":"SUM(ROUND($CW193:$DB193,2),$DD193,$DF193,$DH193)","v":0},0,{"$f":"SUM(SUM($CU193*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ193*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU193*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ193*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL193,IF(VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM193,$DK193))","v":0},0,false,0,false,0,{"$f":"IF(AND($X193>0,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU193=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH193:$CM193,$CS193,$ED193,$EL193,$ET193:$EY193)-SUM($BY193*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH193:$CM193,$CS193,$ED193,$EL193,$EN193:$ES193)-SUM($BY193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X193>0,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW193=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH193:$CM193,$CO193,$CQ193,$CS193,$ED193,$EF193,$EH193,$EJ193,$ET193:$EY193)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH193:$CM193,$CO193,$CQ193,$CS193,$ED193,$EF193,$EH193,$EJ193,ET193:$EX193)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA193>0,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY193=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW193:$DB193,$DH193,$ED193,$FQ193,$FY193:$GD193)-SUM($CF193*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW193:$DB193,$DH193,$ED193,$FQ193,$FS193:$FX193)-SUM($CF193*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA193>0,VLOOKUP($A193,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA193=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW193:$DB193,$DD193,$DF193,$DH193,$FI193,$FK193,$FM193,$FO193,$FY193:$GD193)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW193:$DB193,$DD193,$DF193,$DH193,$FI193,$FK193,$FM193,$FO193,$FY193:$GD193)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X193>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E193<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC193=FALSE,0,ROUND(SUM($AE193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X193>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A193,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE193=FALSE,0,ROUND(SUM($BY193*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X193>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X193>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X193>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG193=FALSE,0,SUM($BY193*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X193>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI193=FALSE,0,SUM($BY193*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X193>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK193=TRUE,$X193>0),SUM($BY193*Account!$T$2),0)","v":0},{"$f":"IF(AND($X193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM193=FALSE,0,ROUND(SUM($BS193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM193=FALSE,0,ROUND(SUM($BT193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM193=FALSE,0,ROUND(SUM($BU193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM193=FALSE,0,ROUND(SUM($BV193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM193=FALSE,0,ROUND(SUM($BW193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM193=FALSE,0,ROUND(SUM($BX193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H193/$AD193*$X193),5),0)","v":0},{"$f":"ROUND(SUM($FA193*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ193=FALSE,$FB193,ROUND(MAX(0,SUM(SUM($ET193:$EY193)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE193=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I193","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF193*Account!$AA$2),SUM($FF193*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA193>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E193<>\"D-CARE\",Tenant!$F193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH193=FALSE,0,ROUND(SUM($AF193*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA193>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A193,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY193=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ193=FALSE,0,ROUND(SUM($CF193*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA193>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA193>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA193>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL193=FALSE,0,SUM($CF193*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA193>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN193=FALSE,0,SUM($CF193*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA193>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP193=TRUE,$AA193>0),SUM($CF193*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA193>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR193=FALSE,0,ROUND(SUM($BZ193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR193=FALSE,0,ROUND(SUM($CA193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR193=FALSE,0,ROUND(SUM($CB193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR193=FALSE,0,ROUND(SUM($CC193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR193=FALSE,0,ROUND(SUM($CD193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR193=FALSE,0,ROUND(SUM($CE193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ193*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA193*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB193*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC193*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD193*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE193*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H193/$AD193*$AA193),5),0)","v":0},{"$f":"ROUND(SUM($GF193*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE193=FALSE,$GG193,ROUND(MAX(0,SUM(SUM($FY193:$GD193)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ193=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I193","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK193*Account!$AA$2),SUM($GK193*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D193<=FctrChngDts!$B$14,$E193>FctrChngDts!$B$14),AND($D193<=FctrChngDts!$C$14,$E193>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM193=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP193:$GS193))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO193,$DD193,$GP193:$GS193))","v":0},0,0,{"$f":"IF(AND($X193>0,Tenant!$E193=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX193=FALSE,0,ROUND(SUM($AE193*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA193>0,Tenant!$E193=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ193=FALSE,0,ROUND(SUM($AF193*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO193,$GT193,$GW193,$HB193,$CQ193,$DF193,$DV193,$DX193,$DZ193,$EB193),IF(Account!$Q$2=TRUE,SUM($GO193,$GU193,$GW193,$HB193,$CQ193,$DF193,$DV193,$DX193,$DZ193,$EB193),SUM($GO193,$GT193,$GU193,$GV193,$GW193,$HB193,$CQ193,$DF193,$DV193,$DX193,$DZ193,$EB193)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D193,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A193,Tenant!$A:$J,8,FALSE)=TRUE,$HD193<0),0,SUM(SUM(SUM($HD193/$AD193*$HE193)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A193,Tenant!$A:$J,8,FALSE)=TRUE,$HD193<0),0,SUM(SUM(SUM($HD193/$AD193*$HF193)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU193,$DJ193,$DR193,$DT193,$DV193,$DX193,$DZ193,$EB193,$ED193,$EF193,$EH193,$EJ193,$FI193,$FK193,$FM193,$FO193,$GN193,$GV193,$GY193,$HA193)/$AD193*$X193*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU193,$DJ193,$DR193,$DT193,$DV193,$DX193,$DZ193,$EB193,$ED193,$EF193,$EH193,$EJ193,$FI193,$FK193,$FM193,$FO193,$GN193,$GV193,$GY193,$HA193)/$AD193*$AA193*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E193),$AD193,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D193,FctrChngDts!$C$17<=$E193),_xlfn.DAYS($D193,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E193),$AD193,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D193,FctrChngDts!$C$19<=$E193),_xlfn.DAYS($D193,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN193*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN193*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO193*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO193*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D193,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A193,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU193*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A193,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV193*Account!$AA$2)),5)","v":0}]
[193,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G194),0,IF($F194<=$G194,SUM($G194-$F194),IF($F194>$G194,SUM((Account!$L$2-$F194)+$G194+1))))","v":0},{"$f":"IF(AND($D194>=FctrChngDts!$C$2,$D194<=FctrChngDts!$D$2),$D194,\"\")","v":""},{"$f":"IF($I194=\"\",\"\",IF($E194<=FctrChngDts!$D$2,$E194,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D194<FctrChngDts!$E$2,$E194<FctrChngDts!$E$2),AND($D194>=FctrChngDts!$F$2,$E194>=FctrChngDts!$F$2)),\"\",IF(AND($D194>=FctrChngDts!$E$2,$D194<=FctrChngDts!$F$2),$D194,FctrChngDts!$E$2))","v":""},{"$f":"IF($K194=\"\",\"\",IF(AND($J194=$K194,$E194>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K194=$J194,$E194,IF(AND($E194>=FctrChngDts!$E$2,$E194<=FctrChngDts!$F$2),$E194,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D194<DATE(YEAR(Account!$J$2),6,1),$D194>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I194<FctrChngDts!$A$2,$J194<FctrChngDts!$A$2),AND($I194>=FctrChngDts!$B$2,$J194>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I194<FctrChngDts!$A$2,$J194>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I194>=FctrChngDts!$A$2,$J194<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I194<FctrChngDts!$B$2,$J194>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K194<FctrChngDts!$A$2,$L194<FctrChngDts!$A$2),AND($K194>=FctrChngDts!$B$2,$L194>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K194<FctrChngDts!$A$2,$L194>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K194>=FctrChngDts!$A$2,$L194<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K194<FctrChngDts!$B$2,$L194>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I194=\"\",$J194=0),0,IF(AND($N194=TRUE,$I194<>0),SUM($J194-$I194+1),IF($O194=TRUE,SUM(FctrChngDts!$A$2-$I194),IF($P194=TRUE,0,IF($Q194=TRUE,SUM($J194-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I194=\"\",$J194=0),0,IF($N194=TRUE,0,IF($O194=TRUE,SUM($J194-FctrChngDts!$A$2+1),IF(AND($P194=TRUE,$I194<>0),SUM($J194-$I194+1),IF($Q194=TRUE,SUM(FctrChngDts!$B$2-$I194),0)))))","v":0},0,{"$f":"IF(OR($K194=\"\",$L194=0),0,IF(AND($R194=TRUE,$K194<>0),SUM($L194-$K194+1),IF($S194=TRUE,SUM(FctrChngDts!$A$2-$K194),IF($T194=TRUE,0,IF($U194=TRUE,SUM($L194-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K194=\"\",$L194=0),0,IF($R194=TRUE,0,IF($S194=TRUE,SUM($L194-FctrChngDts!$A$2+1),IF(AND($T194=TRUE,$K194<>0),SUM($L194-$K194+1),IF($U194=TRUE,SUM(FctrChngDts!$B$2-$K194),0)))))","v":0},0,0,0,{"$f":"SUM($X194,$AA194)","v":0},{"$f":"IF(ROUND(SUM($H194/$AD194*$X194),0)>ROUND(SUM($H194/$AD194*$AA194),0),SUM($H194-$AF194),ROUND(SUM($H194/$AD194*$X194),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AE194=0,0,SUM($AE194/$X194*$V194))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF194=0,0,SUM($AF194/$AA194*$Y194))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH194:$AI194)/SUM($AE194:$AF194)),2)>=0.5,ROUND(SUM(SUM($AH194:$AI194)/SUM($AE194:$AF194)),2),SUM(1-$AN194)),0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF($AE194=0,0,SUM($AE194/$X194*$W194))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF194=0,0,SUM($AF194/$AA194*$Z194))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL194:$AM194)/SUM($AE194:$AF194)),2)>=0.5,ROUND(SUM(SUM($AL194:$AM194)/SUM($AE194:$AF194)),2),SUM(1-$AJ194)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE194/SUM(AE194:AF194)),2)>=0.5,ROUND(SUM(AE194/SUM(AE194:AF194)),2),SUM(1-AP194)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF194/SUM(AE194:AF194)),2)>=0.5,ROUND(SUM(AF194/SUM(AE194:AF194)),2),SUM(1-AO194)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A194,Tenant!$A194:$J693,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR194=FALSE,VLOOKUP($AQ194,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ194,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR194=FALSE,VLOOKUP($AQ194,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ194,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR194=FALSE,VLOOKUP($AQ194,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ194,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR194=FALSE,VLOOKUP($AQ194,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ194,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A194,Tenant!$A194:$J693,6,FALSE)","v":0},{"$f":"VLOOKUP($A194,Tenant!$A194:$J693,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,{"$f":"IF($BB194=\"FWP1\",SUM($V194*$AW194),IF($BB194=\"FWP2\",SUM($Y194*$AW194),IF($BB194=\"SSP1\",SUM(SUM(SUM($V194*$AW194),SUM($W194*$AX194))*$AJ194),IF($BB194=\"SSP2\",SUM(SUM(SUM($Y194*$AW194),SUM($Z194*$AX194))*$AJ194),0))))","v":0},{"$f":"IF($BB194=\"SSP1\",SUM(SUM(SUM($V194*$AW194),SUM($W194*$AX194))*$AN194),IF($BB194=\"SSP2\",SUM(SUM(SUM($Y194*$AW194),SUM($Z194*$AX194))*$AN194),IF($BB194=\"FSP1\",SUM($W194*$AX194),IF($BB194=\"FSP2\",SUM($Z194*$AX194),0))))","v":0},{"$f":"IF($BB194=\"FWP1P2\",SUM($AB194*$AW194*$AO194),IF($BB194=\"SSP1P2\",SUM(SUM(SUM($AB194*$AW194),SUM($AC194*$AX194))*$AO194),IF($BB194=\"FSP1P2\",SUM($AC194*$AX194*$AO194),0)))","v":0},{"$f":"IF($BB194=\"FWP1P2\",SUM($AB194*$AW194*$AP194),IF($BB194=\"SSP1P2\",SUM(SUM(SUM($AB194*$AW194),SUM($AC194*$AX194))*$AP194),IF($BB194=\"FSP1P2\",SUM($AC194*$AX194*$AP194),0)))","v":0},{"$f":"IF($BB194=\"FWP1\",SUM($V194*$AZ194*$BA194),IF($BB194=\"FWP2\",SUM($Y194*$AZ194*$BA194),IF($BB194=\"SSP1\",SUM($X194*$AZ194*$BA194*$AJ194),IF($BB194=\"SSP2\",SUM($AA194*$AZ194*$BA194*$AJ194),0))))","v":0},{"$f":"IF($BB194=\"SSP1\",SUM($X194*$AZ194*$BA194*$AN194),IF($BB194=\"SSP2\",SUM($AA194*$AZ194*$BA194*$AN194),IF($BB194=\"FSP1\",SUM($W194*$AZ194*$BA194),IF($BB194=\"FSP2\",SUM($Z194*$AZ194*$BA194),0))))","v":0},{"$f":"IF($BB194=\"FWP1P2\",SUM($AB194*$AZ194*$BA194*$AO194),IF($BB194=\"SSP1P2\",SUM($AD194*$AZ194*$BA194*$AO194),IF($BB194=\"FSP1P2\",SUM($AC194*$AZ194*$BA194*$AO194),0)))","v":0},{"$f":"IF($BB194=\"FWP1P2\",SUM($AB194*$AZ194*$BA194*$AP194),IF($BB194=\"SSP1P2\",SUM($AD194*$AZ194*$BA194*$AP194),IF($BB194=\"FSP1P2\",SUM($AC194*$AZ194*$BA194*$AP194),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($AH194,SUM($BK194,$BM194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH194-$BS194),SUM(SUM($BK194)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH194-$BS194-$BT194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL194,SUM($BO194,$BQ194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL194-$BV194),SUM(SUM($BO194)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL194-$BV194-$BW194)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MIN($AI194,SUM($BL194,$BN194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI194-$BZ194),SUM(SUM($BL194)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI194-$BZ194-$CA194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM194,SUM($BP194,$BR194)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM194-$CC194),SUM(SUM($BP194)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM194-$CC194-$CD194)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG194=FALSE,0,IF($DU194=TRUE,SUM($BS194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS194*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DU194=TRUE,SUM($BT194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT194*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DU194=TRUE,SUM($BU194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU194*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DU194=TRUE,SUM($BV194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DU194=TRUE,SUM($BW194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW194*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG194=FALSE,0,IF($DU194=TRUE,SUM($BX194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX194*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN194=FALSE,0,IF($H194=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP194=FALSE,0,ROUND(SUM($BY194*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR194=FALSE,0,ROUND(SUM($X194*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY194=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X194),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X194)),5)","v":0},{"$f":"SUM(ROUND($CH194:$CM194,2),$CO194,$CQ194,$CS194)","v":0},false,{"$f":"ROUND(IF($CV194=FALSE,0,IF($DY194=TRUE,SUM($BZ194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ194*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV194=FALSE,0,IF($DY194=TRUE,SUM($CA194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA194*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV194=FALSE,0,IF($DY194=TRUE,SUM($CB194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB194*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV194=FALSE,0,IF($DY194=TRUE,SUM($CC194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC194*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV194=FALSE,0,IF($DY194=TRUE,SUM($CD194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD194*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV194=FALSE,0,IF($DY194=TRUE,SUM($CE194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE194*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC194=FALSE,0,IF($H194=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF194*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE194=FALSE,0,ROUND(SUM($CF194*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG194=FALSE,0,ROUND(SUM($AA194*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY194=TRUE,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA194),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA194)),5)","v":0},{"$f":"SUM(ROUND($CW194:$DB194,2),$DD194,$DF194,$DH194)","v":0},0,{"$f":"SUM(SUM($CU194*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ194*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU194*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ194*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL194,IF(VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM194,$DK194))","v":0},0,{"$f":"IF(AND($X194>0,$DR194>0),TRUE,FALSE)","v":false},0,{"$f":"IF(AND($AA194>0,$DT194>0),TRUE,FALSE)","v":false},0,{"$f":"IF(AND($X194>0,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU194=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH194:$CM194,$CS194,$ED194,$EL194,$ET194:$EY194)-SUM($BY194*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH194:$CM194,$CS194,$ED194,$EL194,$EN194:$ES194)-SUM($BY194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X194>0,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW194=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH194:$CM194,$CO194,$CQ194,$CS194,$ED194,$EF194,$EH194,$EJ194,$ET194:$EY194)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH194:$CM194,$CO194,$CQ194,$CS194,$ED194,$EF194,$EH194,$EJ194,ET194:$EX194)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA194>0,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY194=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW194:$DB194,$DH194,$ED194,$FQ194,$FY194:$GD194)-SUM($CF194*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW194:$DB194,$DH194,$ED194,$FQ194,$FS194:$FX194)-SUM($CF194*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA194>0,VLOOKUP($A194,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA194=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW194:$DB194,$DD194,$DF194,$DH194,$FI194,$FK194,$FM194,$FO194,$FY194:$GD194)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW194:$DB194,$DD194,$DF194,$DH194,$FI194,$FK194,$FM194,$FO194,$FY194:$GD194)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X194>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E194<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC194=FALSE,0,ROUND(SUM($AE194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X194>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A194,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE194=FALSE,0,ROUND(SUM($BY194*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X194>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X194>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X194>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG194=FALSE,0,SUM($BY194*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X194>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI194=FALSE,0,SUM($BY194*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X194>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK194=TRUE,$X194>0),SUM($BY194*Account!$T$2),0)","v":0},{"$f":"IF(AND($X194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM194=FALSE,0,ROUND(SUM($BS194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM194=FALSE,0,ROUND(SUM($BT194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM194=FALSE,0,ROUND(SUM($BU194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM194=FALSE,0,ROUND(SUM($BV194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM194=FALSE,0,ROUND(SUM($BW194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM194=FALSE,0,ROUND(SUM($BX194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H194/$AD194*$X194),5),0)","v":0},{"$f":"ROUND(SUM($FA194*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ194=FALSE,$FB194,ROUND(MAX(0,SUM(SUM($ET194:$EY194)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE194=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I194","v":0},{"$f":"IF($FD194=FALSE,0,$BY194)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF194*Account!$AA$2),SUM($FF194*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA194>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E194<>\"D-CARE\",Tenant!$F194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH194=FALSE,0,ROUND(SUM($AF194*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA194>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A194,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY194=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ194=FALSE,0,ROUND(SUM($CF194*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA194>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA194>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA194>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL194=FALSE,0,SUM($CF194*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA194>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN194=FALSE,0,SUM($CF194*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA194>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP194=TRUE,$AA194>0),SUM($CF194*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA194>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR194=FALSE,0,ROUND(SUM($BZ194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR194=FALSE,0,ROUND(SUM($CA194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR194=FALSE,0,ROUND(SUM($CB194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR194=FALSE,0,ROUND(SUM($CC194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR194=FALSE,0,ROUND(SUM($CD194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR194=FALSE,0,ROUND(SUM($CE194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ194*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA194*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB194*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC194*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD194*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE194*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H194/$AD194*$AA194),5),0)","v":0},{"$f":"ROUND(SUM($GF194*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE194=FALSE,$GG194,ROUND(MAX(0,SUM(SUM($FY194:$GD194)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ194=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I194","v":0},{"$f":"IF($GI194=FALSE,0,$CF194)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK194*Account!$AA$2),SUM($GK194*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D194<=FctrChngDts!$B$14,$E194>FctrChngDts!$B$14),AND($D194<=FctrChngDts!$C$14,$E194>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM194=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP194:$GS194))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO194,$DD194,$GP194:$GS194))","v":0},0,0,{"$f":"IF(AND($X194>0,Tenant!$E194=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX194=FALSE,0,ROUND(SUM($AE194*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA194>0,Tenant!$E194=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ194=FALSE,0,ROUND(SUM($AF194*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO194,$GT194,$GW194,$HB194,$CQ194,$DF194,$DV194,$DX194,$DZ194,$EB194),IF(Account!$Q$2=TRUE,SUM($GO194,$GU194,$GW194,$HB194,$CQ194,$DF194,$DV194,$DX194,$DZ194,$EB194),SUM($GO194,$GT194,$GU194,$GV194,$GW194,$HB194,$CQ194,$DF194,$DV194,$DX194,$DZ194,$EB194)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D194,Account!$Z$2))","v":0},{"$f":"SUM($AD194-$HE194)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A194,Tenant!$A:$J,8,FALSE)=TRUE,$HD194<0),0,SUM(SUM(SUM($HD194/$AD194*$HE194)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A194,Tenant!$A:$J,8,FALSE)=TRUE,$HD194<0),0,SUM(SUM(SUM($HD194/$AD194*$HF194)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU194,$DJ194,$DR194,$DT194,$DV194,$DX194,$DZ194,$EB194,$ED194,$EF194,$EH194,$EJ194,$FI194,$FK194,$FM194,$FO194,$GN194,$GV194,$GY194,$HA194)/$AD194*$X194*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU194,$DJ194,$DR194,$DT194,$DV194,$DX194,$DZ194,$EB194,$ED194,$EF194,$EH194,$EJ194,$FI194,$FK194,$FM194,$FO194,$GN194,$GV194,$GY194,$HA194)/$AD194*$AA194*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E194),$AD194,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D194,FctrChngDts!$C$17<=$E194),_xlfn.DAYS($D194,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E194),$AD194,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D194,FctrChngDts!$C$19<=$E194),_xlfn.DAYS($D194,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD194-$HK194)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM($HM194/$AD194*$HK194)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN194*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN194*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO194*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO194*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D194,Account!$AC$2))","v":0},{"$f":"SUM($AD194-$HS194)","v":0},{"$f":"IF($HS194=0,0,SUM($H194/$AD194*$HS194))","v":0},{"$f":"SUM($H194-$HU194)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A194,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU194*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A194,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV194*Account!$AA$2)),5)","v":0}]
[194,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G195),0,IF($F195<=$G195,SUM($G195-$F195),IF($F195>$G195,SUM((Account!$L$2-$F195)+$G195+1))))","v":0},{"$f":"IF(AND($D195>=FctrChngDts!$C$2,$D195<=FctrChngDts!$D$2),$D195,\"\")","v":""},{"$f":"IF($I195=\"\",\"\",IF($E195<=FctrChngDts!$D$2,$E195,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D195<FctrChngDts!$E$2,$E195<FctrChngDts!$E$2),AND($D195>=FctrChngDts!$F$2,$E195>=FctrChngDts!$F$2)),\"\",IF(AND($D195>=FctrChngDts!$E$2,$D195<=FctrChngDts!$F$2),$D195,FctrChngDts!$E$2))","v":""},{"$f":"IF($K195=\"\",\"\",IF(AND($J195=$K195,$E195>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K195=$J195,$E195,IF(AND($E195>=FctrChngDts!$E$2,$E195<=FctrChngDts!$F$2),$E195,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D195<DATE(YEAR(Account!$J$2),6,1),$D195>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I195<FctrChngDts!$A$2,$J195<FctrChngDts!$A$2),AND($I195>=FctrChngDts!$B$2,$J195>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I195<FctrChngDts!$A$2,$J195>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I195>=FctrChngDts!$A$2,$J195<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I195<FctrChngDts!$B$2,$J195>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K195<FctrChngDts!$A$2,$L195<FctrChngDts!$A$2),AND($K195>=FctrChngDts!$B$2,$L195>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K195<FctrChngDts!$A$2,$L195>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K195>=FctrChngDts!$A$2,$L195<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K195<FctrChngDts!$B$2,$L195>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I195=\"\",$J195=0),0,IF(AND($N195=TRUE,$I195<>0),SUM($J195-$I195+1),IF($O195=TRUE,SUM(FctrChngDts!$A$2-$I195),IF($P195=TRUE,0,IF($Q195=TRUE,SUM($J195-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I195=\"\",$J195=0),0,IF($N195=TRUE,0,IF($O195=TRUE,SUM($J195-FctrChngDts!$A$2+1),IF(AND($P195=TRUE,$I195<>0),SUM($J195-$I195+1),IF($Q195=TRUE,SUM(FctrChngDts!$B$2-$I195),0)))))","v":0},{"$f":"SUM($V195:$W195)","v":0},{"$f":"IF(OR($K195=\"\",$L195=0),0,IF(AND($R195=TRUE,$K195<>0),SUM($L195-$K195+1),IF($S195=TRUE,SUM(FctrChngDts!$A$2-$K195),IF($T195=TRUE,0,IF($U195=TRUE,SUM($L195-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K195=\"\",$L195=0),0,IF($R195=TRUE,0,IF($S195=TRUE,SUM($L195-FctrChngDts!$A$2+1),IF(AND($T195=TRUE,$K195<>0),SUM($L195-$K195+1),IF($U195=TRUE,SUM(FctrChngDts!$B$2-$K195),0)))))","v":0},{"$f":"SUM($Y195:$Z195)","v":0},{"$f":"SUM($V195,$Y195)","v":0},{"$f":"SUM($W195,$Z195)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H195/$AD195*$AA195),0)>ROUND(SUM($H195/$AD195*$X195),0),SUM($H195-$AE195),ROUND(SUM($H195/$AD195*$AA195),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($H195=1,1,SUM($AH195:$AI195))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL195:$AM195)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A195,Tenant!$A195:$J694,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR195=FALSE,VLOOKUP($AQ195,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ195,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR195=FALSE,VLOOKUP($AQ195,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ195,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR195=FALSE,VLOOKUP($AQ195,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ195,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR195=FALSE,VLOOKUP($AQ195,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ195,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A195,Tenant!$A195:$J694,6,FALSE)","v":0},{"$f":"VLOOKUP($A195,Tenant!$A195:$J694,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N195=TRUE,$R195=TRUE,$V195>0,$W195=0,$AA195=0),\"FWP1\",IF(AND($N195=TRUE,$R195=TRUE,$V195>0,$Y195>0,$AC195=0),\"FWP1P2\",IF(AND($N195=TRUE,$R195=TRUE,$X195=0,$Y195>0,$Z195=0),\"FWP2\",IF(AND($O195=TRUE,$R195=TRUE,$V195>0,$W195>0,$AA195=0),\"SSP1\",IF(OR(AND($N195=TRUE,$T195=TRUE,$V195>0,$Z195>0),AND($P195=TRUE,$R195=TRUE,$W195>0,$Y195>0)),\"SSP1P2\",IF(AND($N195=TRUE,$U195=TRUE,$X195=0,$Y195>0,$Z195>0),\"SSP2\",IF(AND($P195=TRUE,$R195=TRUE,$V195=0,$W195>0,$AA195=0),\"FSP1\",IF(AND($P195=TRUE,$T195=TRUE,$W195>0,$Z195>0,$AB195=0),\"FSP1P2\",IF(AND($N195=TRUE,$T195=TRUE,$X195=0,$Y195=0,$Z195>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB195=\"FWP1\",$BB195=\"SSP1\"),$BC195,IF(OR($BB195=\"FWP1P2\",$BB195=\"SSP1P2\"),$BE195,0))","v":0},{"$f":"IF(OR($BB195=\"FWP1P2\",$BB195=\"SSP1P2\"),$BF195,IF(OR($BB195=\"FWP2\",$BB195=\"SSP2\"),$BC195,0))","v":0},{"$f":"IF(OR($BB195=\"FWP1\",$BB195=\"SSP1\"),$BG195,IF(OR($BB195=\"FWP1P2\",$BB195=\"SSP1P2\"),$BI195,0))","v":0},{"$f":"IF(OR($BB195=\"FWP1P2\",$BB195=\"SSP1P2\"),$BJ195,IF(OR($BB195=\"FWP2\",$BB195=\"SSP2\"),$BG195,0))","v":0},{"$f":"IF(OR($BB195=\"FSP1\",$BB195=\"SSP1\"),$BD195,IF(OR($BB195=\"FSP1P2\",$BB195=\"SSP1P2\"),$BE195,0))","v":0},{"$f":"IF(OR($BB195=\"FSP1P2\",$BB195=\"SSP1P2\"),$BF195,IF(OR($BB195=\"FSP2\",$BB195=\"SSP2\"),$BD195,0))","v":0},{"$f":"IF(OR($BB195=\"FSP1\",$BB195=\"SSP1\"),$BH195,IF(OR($BB195=\"FSP1P2\",$BB195=\"SSP1P2\"),$BI195,0))","v":0},{"$f":"IF(OR($BB195=\"FSP1P2\",$BB195=\"SSP1P2\"),$BJ195,IF(OR($BB195=\"FSP2\",$BB195=\"SSP2\"),$BH195,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS195:$BX195)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ195:$CE195)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X195>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DU195=TRUE,SUM($BS195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS195*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DU195=TRUE,SUM($BT195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT195*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DU195=TRUE,SUM($BU195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU195*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DU195=TRUE,SUM($BV195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DU195=TRUE,SUM($BW195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW195*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG195=FALSE,0,IF($DU195=TRUE,SUM($BX195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX195*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN195=FALSE,0,IF($H195=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP195=FALSE,0,ROUND(SUM($BY195*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($X195>0,TRUE,FALSE)","v":false},{"$f":"IF($CR195=FALSE,0,ROUND(SUM($X195*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY195=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X195),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X195)),5)","v":0},{"$f":"SUM(ROUND($CH195:$CM195,2),$CO195,$CQ195,$CS195)","v":0},{"$f":"IF($AA195>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CV195=FALSE,0,IF($DY195=TRUE,SUM($BZ195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ195*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV195=FALSE,0,IF($DY195=TRUE,SUM($CA195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA195*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV195=FALSE,0,IF($DY195=TRUE,SUM($CB195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB195*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV195=FALSE,0,IF($DY195=TRUE,SUM($CC195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV195=FALSE,0,IF($DY195=TRUE,SUM($CD195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD195*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV195=FALSE,0,IF($DY195=TRUE,SUM($CE195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE195*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC195=FALSE,0,IF($H195=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE195=FALSE,0,ROUND(SUM($CF195*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($AA195>0,TRUE,FALSE)","v":false},{"$f":"IF($DG195=FALSE,0,ROUND(SUM($AA195*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY195=TRUE,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA195),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA195)),5)","v":0},{"$f":"SUM(ROUND($CW195:$DB195,2),$DD195,$DF195,$DH195)","v":0},{"$f":"SUM($CU195,$DJ195)","v":0},{"$f":"SUM(SUM($CU195*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ195*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU195*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ195*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM($CT195,$DI195)","v":0},{"$f":"IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL195,IF(VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM195,$DK195))","v":0},{"$f":"IF($DN195>$DO195,SUM($DN195-$DO195),0)","v":0},false,{"$f":"ROUND(IF($DP195=0,0,SUM($DP195/$AD195*$X195)),5)","v":0},false,{"$f":"ROUND(IF($DP195=0,0,SUM($DP195/$AD195*$AA195)),5)","v":0},{"$f":"IF(AND($X195>0,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU195=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH195:$CM195,$CS195,$ED195,$EL195,$ET195:$EY195)-SUM($BY195*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH195:$CM195,$CS195,$ED195,$EL195,$EN195:$ES195)-SUM($BY195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X195>0,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW195=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH195:$CM195,$CO195,$CQ195,$CS195,$ED195,$EF195,$EH195,$EJ195,$ET195:$EY195)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH195:$CM195,$CO195,$CQ195,$CS195,$ED195,$EF195,$EH195,$EJ195,ET195:$EX195)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA195>0,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY195=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW195:$DB195,$DH195,$ED195,$FQ195,$FY195:$GD195)-SUM($CF195*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW195:$DB195,$DH195,$ED195,$FQ195,$FS195:$FX195)-SUM($CF195*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA195>0,VLOOKUP($A195,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA195=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW195:$DB195,$DD195,$DF195,$DH195,$FI195,$FK195,$FM195,$FO195,$FY195:$GD195)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW195:$DB195,$DD195,$DF195,$DH195,$FI195,$FK195,$FM195,$FO195,$FY195:$GD195)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E195<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC195=FALSE,0,ROUND(SUM($AE195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X195>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE195=FALSE,0,ROUND(SUM($BY195*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG195=FALSE,0,SUM($BY195*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X195>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI195=FALSE,0,SUM($BY195*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X195>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK195=TRUE,$X195>0),SUM($BY195*Account!$T$2),0)","v":0},{"$f":"IF(AND($X195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM195=FALSE,0,ROUND(SUM($BS195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM195=FALSE,0,ROUND(SUM($BT195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM195=FALSE,0,ROUND(SUM($BU195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM195=FALSE,0,ROUND(SUM($BV195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM195=FALSE,0,ROUND(SUM($BW195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM195=FALSE,0,ROUND(SUM($BX195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H195/$AD195*$X195),5),0)","v":0},{"$f":"ROUND(SUM($FA195*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ195=FALSE,$FB195,ROUND(MAX(0,SUM(SUM($ET195:$EY195)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE195=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I195","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF195*Account!$AA$2),SUM($FF195*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E195<>\"D-CARE\",Tenant!$F195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH195=FALSE,0,ROUND(SUM($AF195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA195>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A195,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY195=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ195=FALSE,0,ROUND(SUM($CF195*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA195>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA195>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL195=FALSE,0,SUM($CF195*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA195>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN195=FALSE,0,SUM($CF195*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA195>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP195=TRUE,$AA195>0),SUM($CF195*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA195>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR195=FALSE,0,ROUND(SUM($BZ195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR195=FALSE,0,ROUND(SUM($CA195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR195=FALSE,0,ROUND(SUM($CB195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR195=FALSE,0,ROUND(SUM($CC195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR195=FALSE,0,ROUND(SUM($CD195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR195=FALSE,0,ROUND(SUM($CE195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ195*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA195*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB195*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC195*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD195*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE195*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H195/$AD195*$AA195),5),0)","v":0},{"$f":"ROUND(SUM($GF195*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE195=FALSE,$GG195,ROUND(MAX(0,SUM(SUM($FY195:$GD195)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ195=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I195","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK195*Account!$AA$2),SUM($GK195*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D195<=FctrChngDts!$B$14,$E195>FctrChngDts!$B$14),AND($D195<=FctrChngDts!$C$14,$E195>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM195=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},{"$f":"ROUND(SUM($CO195,$DD195,$DK195,$DP195,$GN195),5)","v":0},{"$f":"SUM($ED195,$FI195)","v":0},{"$f":"SUM($EF195,$FK195)","v":0},{"$f":"SUM($EH195,$FM195)","v":0},{"$f":"SUM($EJ195,$FO195)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP195:$GS195))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO195,$DD195,$GP195:$GS195))","v":0},{"$f":"ROUND(SUM($EN195:$ES195,$FS195:$FX195),5)","v":0},{"$f":"IF(SUM($FB195:$FC195,$GG195:$GH195)<0,0,SUM($FB195:$FC195,$GG195:$GH195))","v":0},{"$f":"IF(AND($X195>0,Tenant!$E195=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX195=FALSE,0,ROUND(SUM($AE195*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA195>0,Tenant!$E195=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ195=FALSE,0,ROUND(SUM($AF195*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},{"$f":"SUM($GW195,$GY195,$HA195)","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GO195,$GT195,$GW195,$HB195,$CQ195,$DF195,$DV195,$DX195,$DZ195,$EB195),IF(Account!$Q$2=TRUE,SUM($GO195,$GU195,$GW195,$HB195,$CQ195,$DF195,$DV195,$DX195,$DZ195,$EB195),SUM($GO195,$GT195,$GU195,$GV195,$GW195,$HB195,$CQ195,$DF195,$DV195,$DX195,$DZ195,$EB195)))","v":0},{"$f":"SUM($DK195,$DP195,$DV195,$DX195,$DZ195,$EB195,$GP195:$GS195,$GV195,$GW195,$GY195,$HA195)","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D195,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,8,FALSE)=TRUE,$HD195<0),0,SUM(SUM(SUM($HD195/$AD195*$HE195)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,8,FALSE)=TRUE,$HD195<0),0,SUM(SUM(SUM($HD195/$AD195*$HF195)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU195,$DJ195,$DR195,$DT195,$DV195,$DX195,$DZ195,$EB195,$ED195,$EF195,$EH195,$EJ195,$FI195,$FK195,$FM195,$FO195,$GN195,$GV195,$GY195,$HA195)/$AD195*$X195*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU195,$DJ195,$DR195,$DT195,$DV195,$DX195,$DZ195,$EB195,$ED195,$EF195,$EH195,$EJ195,$FI195,$FK195,$FM195,$FO195,$GN195,$GV195,$GY195,$HA195)/$AD195*$AA195*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E195),$AD195,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D195,FctrChngDts!$C$17<=$E195),_xlfn.DAYS($D195,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E195),$AD195,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D195,FctrChngDts!$C$19<=$E195),_xlfn.DAYS($D195,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($HD195-SUM($HI195:$HJ195))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($HM195-$HN195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN195*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN195*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO195*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO195*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HP195:$HQ195)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D195,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU195*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A195,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV195*Account!$AA$2)),5)","v":0}]
[195,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G196),0,IF($F196<=$G196,SUM($G196-$F196),IF($F196>$G196,SUM((Account!$L$2-$F196)+$G196+1))))","v":0},{"$f":"IF(AND($D196>=FctrChngDts!$C$2,$D196<=FctrChngDts!$D$2),$D196,\"\")","v":""},{"$f":"IF($I196=\"\",\"\",IF($E196<=FctrChngDts!$D$2,$E196,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D196<FctrChngDts!$E$2,$E196<FctrChngDts!$E$2),AND($D196>=FctrChngDts!$F$2,$E196>=FctrChngDts!$F$2)),\"\",IF(AND($D196>=FctrChngDts!$E$2,$D196<=FctrChngDts!$F$2),$D196,FctrChngDts!$E$2))","v":""},{"$f":"IF($K196=\"\",\"\",IF(AND($J196=$K196,$E196>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K196=$J196,$E196,IF(AND($E196>=FctrChngDts!$E$2,$E196<=FctrChngDts!$F$2),$E196,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D196<DATE(YEAR(Account!$J$2),6,1),$D196>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I196<FctrChngDts!$A$2,$J196<FctrChngDts!$A$2),AND($I196>=FctrChngDts!$B$2,$J196>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I196<FctrChngDts!$A$2,$J196>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I196>=FctrChngDts!$A$2,$J196<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I196<FctrChngDts!$B$2,$J196>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K196<FctrChngDts!$A$2,$L196<FctrChngDts!$A$2),AND($K196>=FctrChngDts!$B$2,$L196>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K196<FctrChngDts!$A$2,$L196>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K196>=FctrChngDts!$A$2,$L196<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K196<FctrChngDts!$B$2,$L196>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I196=\"\",$J196=0),0,IF(AND($N196=TRUE,$I196<>0),SUM($J196-$I196+1),IF($O196=TRUE,SUM(FctrChngDts!$A$2-$I196),IF($P196=TRUE,0,IF($Q196=TRUE,SUM($J196-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I196=\"\",$J196=0),0,IF($N196=TRUE,0,IF($O196=TRUE,SUM($J196-FctrChngDts!$A$2+1),IF(AND($P196=TRUE,$I196<>0),SUM($J196-$I196+1),IF($Q196=TRUE,SUM(FctrChngDts!$B$2-$I196),0)))))","v":0},0,{"$f":"IF(OR($K196=\"\",$L196=0),0,IF(AND($R196=TRUE,$K196<>0),SUM($L196-$K196+1),IF($S196=TRUE,SUM(FctrChngDts!$A$2-$K196),IF($T196=TRUE,0,IF($U196=TRUE,SUM($L196-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K196=\"\",$L196=0),0,IF($R196=TRUE,0,IF($S196=TRUE,SUM($L196-FctrChngDts!$A$2+1),IF(AND($T196=TRUE,$K196<>0),SUM($L196-$K196+1),IF($U196=TRUE,SUM(FctrChngDts!$B$2-$K196),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A196,Tenant!$A196:$J695,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR196=FALSE,VLOOKUP($AQ196,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ196,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR196=FALSE,VLOOKUP($AQ196,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ196,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR196=FALSE,VLOOKUP($AQ196,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ196,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR196=FALSE,VLOOKUP($AQ196,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ196,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A196,Tenant!$A196:$J695,6,FALSE)","v":0},{"$f":"VLOOKUP($A196,Tenant!$A196:$J695,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG196=FALSE,0,IF($DU196=TRUE,SUM($BS196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS196*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DU196=TRUE,SUM($BT196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT196*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DU196=TRUE,SUM($BU196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU196*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DU196=TRUE,SUM($BV196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DU196=TRUE,SUM($BW196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW196*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG196=FALSE,0,IF($DU196=TRUE,SUM($BX196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX196*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN196=FALSE,0,IF($H196=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP196=FALSE,0,ROUND(SUM($BY196*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR196=FALSE,0,ROUND(SUM($X196*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY196=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X196),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X196)),5)","v":0},{"$f":"SUM(ROUND($CH196:$CM196,2),$CO196,$CQ196,$CS196)","v":0},false,{"$f":"ROUND(IF($CV196=FALSE,0,IF($DY196=TRUE,SUM($BZ196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ196*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV196=FALSE,0,IF($DY196=TRUE,SUM($CA196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA196*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV196=FALSE,0,IF($DY196=TRUE,SUM($CB196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB196*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV196=FALSE,0,IF($DY196=TRUE,SUM($CC196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC196*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV196=FALSE,0,IF($DY196=TRUE,SUM($CD196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD196*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV196=FALSE,0,IF($DY196=TRUE,SUM($CE196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE196*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC196=FALSE,0,IF($H196=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF196*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE196=FALSE,0,ROUND(SUM($CF196*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG196=FALSE,0,ROUND(SUM($AA196*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY196=TRUE,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA196),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA196)),5)","v":0},{"$f":"SUM(ROUND($CW196:$DB196,2),$DD196,$DF196,$DH196)","v":0},0,{"$f":"SUM(SUM($CU196*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ196*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU196*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ196*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL196,IF(VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM196,$DK196))","v":0},0,false,0,false,0,{"$f":"IF(AND($X196>0,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU196=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH196:$CM196,$CS196,$ED196,$EL196,$ET196:$EY196)-SUM($BY196*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH196:$CM196,$CS196,$ED196,$EL196,$EN196:$ES196)-SUM($BY196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X196>0,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW196=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH196:$CM196,$CO196,$CQ196,$CS196,$ED196,$EF196,$EH196,$EJ196,$ET196:$EY196)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH196:$CM196,$CO196,$CQ196,$CS196,$ED196,$EF196,$EH196,$EJ196,ET196:$EX196)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA196>0,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY196=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW196:$DB196,$DH196,$ED196,$FQ196,$FY196:$GD196)-SUM($CF196*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW196:$DB196,$DH196,$ED196,$FQ196,$FS196:$FX196)-SUM($CF196*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA196>0,VLOOKUP($A196,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA196=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW196:$DB196,$DD196,$DF196,$DH196,$FI196,$FK196,$FM196,$FO196,$FY196:$GD196)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW196:$DB196,$DD196,$DF196,$DH196,$FI196,$FK196,$FM196,$FO196,$FY196:$GD196)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X196>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E196<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC196=FALSE,0,ROUND(SUM($AE196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X196>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A196,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE196=FALSE,0,ROUND(SUM($BY196*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X196>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X196>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X196>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG196=FALSE,0,SUM($BY196*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X196>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI196=FALSE,0,SUM($BY196*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X196>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK196=TRUE,$X196>0),SUM($BY196*Account!$T$2),0)","v":0},{"$f":"IF(AND($X196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM196=FALSE,0,ROUND(SUM($BS196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM196=FALSE,0,ROUND(SUM($BT196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM196=FALSE,0,ROUND(SUM($BU196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM196=FALSE,0,ROUND(SUM($BV196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM196=FALSE,0,ROUND(SUM($BW196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM196=FALSE,0,ROUND(SUM($BX196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H196/$AD196*$X196),5),0)","v":0},{"$f":"ROUND(SUM($FA196*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ196=FALSE,$FB196,ROUND(MAX(0,SUM(SUM($ET196:$EY196)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE196=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I196","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF196*Account!$AA$2),SUM($FF196*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA196>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E196<>\"D-CARE\",Tenant!$F196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH196=FALSE,0,ROUND(SUM($AF196*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA196>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A196,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY196=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ196=FALSE,0,ROUND(SUM($CF196*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA196>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA196>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA196>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL196=FALSE,0,SUM($CF196*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA196>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN196=FALSE,0,SUM($CF196*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA196>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP196=TRUE,$AA196>0),SUM($CF196*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA196>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR196=FALSE,0,ROUND(SUM($BZ196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR196=FALSE,0,ROUND(SUM($CA196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR196=FALSE,0,ROUND(SUM($CB196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR196=FALSE,0,ROUND(SUM($CC196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR196=FALSE,0,ROUND(SUM($CD196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR196=FALSE,0,ROUND(SUM($CE196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ196*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA196*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB196*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC196*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD196*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE196*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H196/$AD196*$AA196),5),0)","v":0},{"$f":"ROUND(SUM($GF196*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE196=FALSE,$GG196,ROUND(MAX(0,SUM(SUM($FY196:$GD196)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ196=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I196","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK196*Account!$AA$2),SUM($GK196*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D196<=FctrChngDts!$B$14,$E196>FctrChngDts!$B$14),AND($D196<=FctrChngDts!$C$14,$E196>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM196=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP196:$GS196))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO196,$DD196,$GP196:$GS196))","v":0},0,0,{"$f":"IF(AND($X196>0,Tenant!$E196=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX196=FALSE,0,ROUND(SUM($AE196*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA196>0,Tenant!$E196=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ196=FALSE,0,ROUND(SUM($AF196*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO196,$GT196,$GW196,$HB196,$CQ196,$DF196,$DV196,$DX196,$DZ196,$EB196),IF(Account!$Q$2=TRUE,SUM($GO196,$GU196,$GW196,$HB196,$CQ196,$DF196,$DV196,$DX196,$DZ196,$EB196),SUM($GO196,$GT196,$GU196,$GV196,$GW196,$HB196,$CQ196,$DF196,$DV196,$DX196,$DZ196,$EB196)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D196,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A196,Tenant!$A:$J,8,FALSE)=TRUE,$HD196<0),0,SUM(SUM(SUM($HD196/$AD196*$HE196)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A196,Tenant!$A:$J,8,FALSE)=TRUE,$HD196<0),0,SUM(SUM(SUM($HD196/$AD196*$HF196)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU196,$DJ196,$DR196,$DT196,$DV196,$DX196,$DZ196,$EB196,$ED196,$EF196,$EH196,$EJ196,$FI196,$FK196,$FM196,$FO196,$GN196,$GV196,$GY196,$HA196)/$AD196*$X196*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU196,$DJ196,$DR196,$DT196,$DV196,$DX196,$DZ196,$EB196,$ED196,$EF196,$EH196,$EJ196,$FI196,$FK196,$FM196,$FO196,$GN196,$GV196,$GY196,$HA196)/$AD196*$AA196*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E196),$AD196,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D196,FctrChngDts!$C$17<=$E196),_xlfn.DAYS($D196,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E196),$AD196,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D196,FctrChngDts!$C$19<=$E196),_xlfn.DAYS($D196,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN196*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN196*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO196*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO196*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D196,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A196,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU196*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A196,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV196*Account!$AA$2)),5)","v":0}]
[196,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G197),0,IF($F197<=$G197,SUM($G197-$F197),IF($F197>$G197,SUM((Account!$L$2-$F197)+$G197+1))))","v":0},{"$f":"IF(AND($D197>=FctrChngDts!$C$2,$D197<=FctrChngDts!$D$2),$D197,\"\")","v":""},{"$f":"IF($I197=\"\",\"\",IF($E197<=FctrChngDts!$D$2,$E197,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D197<FctrChngDts!$E$2,$E197<FctrChngDts!$E$2),AND($D197>=FctrChngDts!$F$2,$E197>=FctrChngDts!$F$2)),\"\",IF(AND($D197>=FctrChngDts!$E$2,$D197<=FctrChngDts!$F$2),$D197,FctrChngDts!$E$2))","v":""},{"$f":"IF($K197=\"\",\"\",IF(AND($J197=$K197,$E197>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K197=$J197,$E197,IF(AND($E197>=FctrChngDts!$E$2,$E197<=FctrChngDts!$F$2),$E197,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D197<DATE(YEAR(Account!$J$2),6,1),$D197>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I197<FctrChngDts!$A$2,$J197<FctrChngDts!$A$2),AND($I197>=FctrChngDts!$B$2,$J197>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I197<FctrChngDts!$A$2,$J197>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I197>=FctrChngDts!$A$2,$J197<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I197<FctrChngDts!$B$2,$J197>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K197<FctrChngDts!$A$2,$L197<FctrChngDts!$A$2),AND($K197>=FctrChngDts!$B$2,$L197>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K197<FctrChngDts!$A$2,$L197>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K197>=FctrChngDts!$A$2,$L197<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K197<FctrChngDts!$B$2,$L197>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I197=\"\",$J197=0),0,IF(AND($N197=TRUE,$I197<>0),SUM($J197-$I197+1),IF($O197=TRUE,SUM(FctrChngDts!$A$2-$I197),IF($P197=TRUE,0,IF($Q197=TRUE,SUM($J197-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I197=\"\",$J197=0),0,IF($N197=TRUE,0,IF($O197=TRUE,SUM($J197-FctrChngDts!$A$2+1),IF(AND($P197=TRUE,$I197<>0),SUM($J197-$I197+1),IF($Q197=TRUE,SUM(FctrChngDts!$B$2-$I197),0)))))","v":0},0,{"$f":"IF(OR($K197=\"\",$L197=0),0,IF(AND($R197=TRUE,$K197<>0),SUM($L197-$K197+1),IF($S197=TRUE,SUM(FctrChngDts!$A$2-$K197),IF($T197=TRUE,0,IF($U197=TRUE,SUM($L197-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K197=\"\",$L197=0),0,IF($R197=TRUE,0,IF($S197=TRUE,SUM($L197-FctrChngDts!$A$2+1),IF(AND($T197=TRUE,$K197<>0),SUM($L197-$K197+1),IF($U197=TRUE,SUM(FctrChngDts!$B$2-$K197),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A197,Tenant!$A197:$J696,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR197=FALSE,VLOOKUP($AQ197,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ197,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR197=FALSE,VLOOKUP($AQ197,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ197,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR197=FALSE,VLOOKUP($AQ197,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ197,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR197=FALSE,VLOOKUP($AQ197,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ197,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A197,Tenant!$A197:$J696,6,FALSE)","v":0},{"$f":"VLOOKUP($A197,Tenant!$A197:$J696,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG197=FALSE,0,IF($DU197=TRUE,SUM($BS197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS197*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DU197=TRUE,SUM($BT197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT197*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DU197=TRUE,SUM($BU197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU197*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DU197=TRUE,SUM($BV197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DU197=TRUE,SUM($BW197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW197*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG197=FALSE,0,IF($DU197=TRUE,SUM($BX197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX197*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN197=FALSE,0,IF($H197=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP197=FALSE,0,ROUND(SUM($BY197*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR197=FALSE,0,ROUND(SUM($X197*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY197=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X197),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X197)),5)","v":0},{"$f":"SUM(ROUND($CH197:$CM197,2),$CO197,$CQ197,$CS197)","v":0},false,{"$f":"ROUND(IF($CV197=FALSE,0,IF($DY197=TRUE,SUM($BZ197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ197*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV197=FALSE,0,IF($DY197=TRUE,SUM($CA197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA197*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV197=FALSE,0,IF($DY197=TRUE,SUM($CB197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB197*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV197=FALSE,0,IF($DY197=TRUE,SUM($CC197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC197*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV197=FALSE,0,IF($DY197=TRUE,SUM($CD197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD197*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV197=FALSE,0,IF($DY197=TRUE,SUM($CE197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE197*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC197=FALSE,0,IF($H197=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF197*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE197=FALSE,0,ROUND(SUM($CF197*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG197=FALSE,0,ROUND(SUM($AA197*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY197=TRUE,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA197),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA197)),5)","v":0},{"$f":"SUM(ROUND($CW197:$DB197,2),$DD197,$DF197,$DH197)","v":0},0,{"$f":"SUM(SUM($CU197*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ197*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU197*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ197*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL197,IF(VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM197,$DK197))","v":0},0,false,0,false,0,{"$f":"IF(AND($X197>0,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU197=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH197:$CM197,$CS197,$ED197,$EL197,$ET197:$EY197)-SUM($BY197*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH197:$CM197,$CS197,$ED197,$EL197,$EN197:$ES197)-SUM($BY197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X197>0,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW197=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH197:$CM197,$CO197,$CQ197,$CS197,$ED197,$EF197,$EH197,$EJ197,$ET197:$EY197)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH197:$CM197,$CO197,$CQ197,$CS197,$ED197,$EF197,$EH197,$EJ197,ET197:$EX197)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA197>0,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY197=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW197:$DB197,$DH197,$ED197,$FQ197,$FY197:$GD197)-SUM($CF197*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW197:$DB197,$DH197,$ED197,$FQ197,$FS197:$FX197)-SUM($CF197*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA197>0,VLOOKUP($A197,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA197=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW197:$DB197,$DD197,$DF197,$DH197,$FI197,$FK197,$FM197,$FO197,$FY197:$GD197)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW197:$DB197,$DD197,$DF197,$DH197,$FI197,$FK197,$FM197,$FO197,$FY197:$GD197)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X197>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E197<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC197=FALSE,0,ROUND(SUM($AE197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X197>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A197,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE197=FALSE,0,ROUND(SUM($BY197*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X197>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X197>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X197>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG197=FALSE,0,SUM($BY197*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X197>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI197=FALSE,0,SUM($BY197*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X197>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK197=TRUE,$X197>0),SUM($BY197*Account!$T$2),0)","v":0},{"$f":"IF(AND($X197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM197=FALSE,0,ROUND(SUM($BS197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM197=FALSE,0,ROUND(SUM($BT197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM197=FALSE,0,ROUND(SUM($BU197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM197=FALSE,0,ROUND(SUM($BV197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM197=FALSE,0,ROUND(SUM($BW197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM197=FALSE,0,ROUND(SUM($BX197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H197/$AD197*$X197),5),0)","v":0},{"$f":"ROUND(SUM($FA197*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ197=FALSE,$FB197,ROUND(MAX(0,SUM(SUM($ET197:$EY197)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE197=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I197","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF197*Account!$AA$2),SUM($FF197*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA197>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E197<>\"D-CARE\",Tenant!$F197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH197=FALSE,0,ROUND(SUM($AF197*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA197>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A197,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY197=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ197=FALSE,0,ROUND(SUM($CF197*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA197>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA197>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA197>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL197=FALSE,0,SUM($CF197*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA197>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN197=FALSE,0,SUM($CF197*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA197>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP197=TRUE,$AA197>0),SUM($CF197*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA197>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR197=FALSE,0,ROUND(SUM($BZ197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR197=FALSE,0,ROUND(SUM($CA197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR197=FALSE,0,ROUND(SUM($CB197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR197=FALSE,0,ROUND(SUM($CC197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR197=FALSE,0,ROUND(SUM($CD197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR197=FALSE,0,ROUND(SUM($CE197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ197*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA197*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB197*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC197*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD197*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE197*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H197/$AD197*$AA197),5),0)","v":0},{"$f":"ROUND(SUM($GF197*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE197=FALSE,$GG197,ROUND(MAX(0,SUM(SUM($FY197:$GD197)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ197=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I197","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK197*Account!$AA$2),SUM($GK197*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D197<=FctrChngDts!$B$14,$E197>FctrChngDts!$B$14),AND($D197<=FctrChngDts!$C$14,$E197>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM197=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP197:$GS197))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO197,$DD197,$GP197:$GS197))","v":0},0,0,{"$f":"IF(AND($X197>0,Tenant!$E197=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX197=FALSE,0,ROUND(SUM($AE197*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA197>0,Tenant!$E197=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ197=FALSE,0,ROUND(SUM($AF197*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO197,$GT197,$GW197,$HB197,$CQ197,$DF197,$DV197,$DX197,$DZ197,$EB197),IF(Account!$Q$2=TRUE,SUM($GO197,$GU197,$GW197,$HB197,$CQ197,$DF197,$DV197,$DX197,$DZ197,$EB197),SUM($GO197,$GT197,$GU197,$GV197,$GW197,$HB197,$CQ197,$DF197,$DV197,$DX197,$DZ197,$EB197)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D197,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A197,Tenant!$A:$J,8,FALSE)=TRUE,$HD197<0),0,SUM(SUM(SUM($HD197/$AD197*$HE197)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A197,Tenant!$A:$J,8,FALSE)=TRUE,$HD197<0),0,SUM(SUM(SUM($HD197/$AD197*$HF197)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU197,$DJ197,$DR197,$DT197,$DV197,$DX197,$DZ197,$EB197,$ED197,$EF197,$EH197,$EJ197,$FI197,$FK197,$FM197,$FO197,$GN197,$GV197,$GY197,$HA197)/$AD197*$X197*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU197,$DJ197,$DR197,$DT197,$DV197,$DX197,$DZ197,$EB197,$ED197,$EF197,$EH197,$EJ197,$FI197,$FK197,$FM197,$FO197,$GN197,$GV197,$GY197,$HA197)/$AD197*$AA197*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E197),$AD197,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D197,FctrChngDts!$C$17<=$E197),_xlfn.DAYS($D197,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E197),$AD197,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D197,FctrChngDts!$C$19<=$E197),_xlfn.DAYS($D197,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN197*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN197*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO197*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO197*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D197,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A197,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU197*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A197,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV197*Account!$AA$2)),5)","v":0}]
[197,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G198),0,IF($F198<=$G198,SUM($G198-$F198),IF($F198>$G198,SUM((Account!$L$2-$F198)+$G198+1))))","v":0},{"$f":"IF(AND($D198>=FctrChngDts!$C$2,$D198<=FctrChngDts!$D$2),$D198,\"\")","v":""},{"$f":"IF($I198=\"\",\"\",IF($E198<=FctrChngDts!$D$2,$E198,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D198<FctrChngDts!$E$2,$E198<FctrChngDts!$E$2),AND($D198>=FctrChngDts!$F$2,$E198>=FctrChngDts!$F$2)),\"\",IF(AND($D198>=FctrChngDts!$E$2,$D198<=FctrChngDts!$F$2),$D198,FctrChngDts!$E$2))","v":""},{"$f":"IF($K198=\"\",\"\",IF(AND($J198=$K198,$E198>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K198=$J198,$E198,IF(AND($E198>=FctrChngDts!$E$2,$E198<=FctrChngDts!$F$2),$E198,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D198<DATE(YEAR(Account!$J$2),6,1),$D198>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I198<FctrChngDts!$A$2,$J198<FctrChngDts!$A$2),AND($I198>=FctrChngDts!$B$2,$J198>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I198<FctrChngDts!$A$2,$J198>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I198>=FctrChngDts!$A$2,$J198<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I198<FctrChngDts!$B$2,$J198>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K198<FctrChngDts!$A$2,$L198<FctrChngDts!$A$2),AND($K198>=FctrChngDts!$B$2,$L198>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K198<FctrChngDts!$A$2,$L198>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K198>=FctrChngDts!$A$2,$L198<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K198<FctrChngDts!$B$2,$L198>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I198=\"\",$J198=0),0,IF(AND($N198=TRUE,$I198<>0),SUM($J198-$I198+1),IF($O198=TRUE,SUM(FctrChngDts!$A$2-$I198),IF($P198=TRUE,0,IF($Q198=TRUE,SUM($J198-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I198=\"\",$J198=0),0,IF($N198=TRUE,0,IF($O198=TRUE,SUM($J198-FctrChngDts!$A$2+1),IF(AND($P198=TRUE,$I198<>0),SUM($J198-$I198+1),IF($Q198=TRUE,SUM(FctrChngDts!$B$2-$I198),0)))))","v":0},0,{"$f":"IF(OR($K198=\"\",$L198=0),0,IF(AND($R198=TRUE,$K198<>0),SUM($L198-$K198+1),IF($S198=TRUE,SUM(FctrChngDts!$A$2-$K198),IF($T198=TRUE,0,IF($U198=TRUE,SUM($L198-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K198=\"\",$L198=0),0,IF($R198=TRUE,0,IF($S198=TRUE,SUM($L198-FctrChngDts!$A$2+1),IF(AND($T198=TRUE,$K198<>0),SUM($L198-$K198+1),IF($U198=TRUE,SUM(FctrChngDts!$B$2-$K198),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A198,Tenant!$A198:$J697,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR198=FALSE,VLOOKUP($AQ198,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ198,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR198=FALSE,VLOOKUP($AQ198,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ198,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR198=FALSE,VLOOKUP($AQ198,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ198,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR198=FALSE,VLOOKUP($AQ198,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ198,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A198,Tenant!$A198:$J697,6,FALSE)","v":0},{"$f":"VLOOKUP($A198,Tenant!$A198:$J697,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG198=FALSE,0,IF($DU198=TRUE,SUM($BS198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS198*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DU198=TRUE,SUM($BT198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT198*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DU198=TRUE,SUM($BU198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU198*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DU198=TRUE,SUM($BV198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DU198=TRUE,SUM($BW198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW198*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG198=FALSE,0,IF($DU198=TRUE,SUM($BX198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX198*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN198=FALSE,0,IF($H198=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP198=FALSE,0,ROUND(SUM($BY198*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR198=FALSE,0,ROUND(SUM($X198*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY198=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X198),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X198)),5)","v":0},{"$f":"SUM(ROUND($CH198:$CM198,2),$CO198,$CQ198,$CS198)","v":0},false,{"$f":"ROUND(IF($CV198=FALSE,0,IF($DY198=TRUE,SUM($BZ198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ198*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV198=FALSE,0,IF($DY198=TRUE,SUM($CA198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA198*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV198=FALSE,0,IF($DY198=TRUE,SUM($CB198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB198*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV198=FALSE,0,IF($DY198=TRUE,SUM($CC198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV198=FALSE,0,IF($DY198=TRUE,SUM($CD198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD198*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV198=FALSE,0,IF($DY198=TRUE,SUM($CE198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE198*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC198=FALSE,0,IF($H198=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE198=FALSE,0,ROUND(SUM($CF198*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG198=FALSE,0,ROUND(SUM($AA198*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY198=TRUE,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA198),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA198)),5)","v":0},{"$f":"SUM(ROUND($CW198:$DB198,2),$DD198,$DF198,$DH198)","v":0},0,{"$f":"SUM(SUM($CU198*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ198*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU198*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ198*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL198,IF(VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM198,$DK198))","v":0},0,false,0,false,0,{"$f":"IF(AND($X198>0,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU198=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH198:$CM198,$CS198,$ED198,$EL198,$ET198:$EY198)-SUM($BY198*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH198:$CM198,$CS198,$ED198,$EL198,$EN198:$ES198)-SUM($BY198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X198>0,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW198=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH198:$CM198,$CO198,$CQ198,$CS198,$ED198,$EF198,$EH198,$EJ198,$ET198:$EY198)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH198:$CM198,$CO198,$CQ198,$CS198,$ED198,$EF198,$EH198,$EJ198,ET198:$EX198)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA198>0,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY198=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW198:$DB198,$DH198,$ED198,$FQ198,$FY198:$GD198)-SUM($CF198*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW198:$DB198,$DH198,$ED198,$FQ198,$FS198:$FX198)-SUM($CF198*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA198>0,VLOOKUP($A198,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA198=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW198:$DB198,$DD198,$DF198,$DH198,$FI198,$FK198,$FM198,$FO198,$FY198:$GD198)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW198:$DB198,$DD198,$DF198,$DH198,$FI198,$FK198,$FM198,$FO198,$FY198:$GD198)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E198<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC198=FALSE,0,ROUND(SUM($AE198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X198>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE198=FALSE,0,ROUND(SUM($BY198*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG198=FALSE,0,SUM($BY198*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X198>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI198=FALSE,0,SUM($BY198*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X198>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK198=TRUE,$X198>0),SUM($BY198*Account!$T$2),0)","v":0},{"$f":"IF(AND($X198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM198=FALSE,0,ROUND(SUM($BS198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM198=FALSE,0,ROUND(SUM($BT198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM198=FALSE,0,ROUND(SUM($BU198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM198=FALSE,0,ROUND(SUM($BV198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM198=FALSE,0,ROUND(SUM($BW198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM198=FALSE,0,ROUND(SUM($BX198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H198/$AD198*$X198),5),0)","v":0},{"$f":"ROUND(SUM($FA198*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ198=FALSE,$FB198,ROUND(MAX(0,SUM(SUM($ET198:$EY198)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE198=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I198","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF198*Account!$AA$2),SUM($FF198*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E198<>\"D-CARE\",Tenant!$F198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH198=FALSE,0,ROUND(SUM($AF198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA198>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A198,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY198=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ198=FALSE,0,ROUND(SUM($CF198*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA198>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA198>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL198=FALSE,0,SUM($CF198*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA198>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN198=FALSE,0,SUM($CF198*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA198>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP198=TRUE,$AA198>0),SUM($CF198*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA198>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR198=FALSE,0,ROUND(SUM($BZ198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR198=FALSE,0,ROUND(SUM($CA198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR198=FALSE,0,ROUND(SUM($CB198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR198=FALSE,0,ROUND(SUM($CC198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR198=FALSE,0,ROUND(SUM($CD198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR198=FALSE,0,ROUND(SUM($CE198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ198*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA198*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB198*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC198*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD198*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE198*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H198/$AD198*$AA198),5),0)","v":0},{"$f":"ROUND(SUM($GF198*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE198=FALSE,$GG198,ROUND(MAX(0,SUM(SUM($FY198:$GD198)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ198=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I198","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK198*Account!$AA$2),SUM($GK198*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D198<=FctrChngDts!$B$14,$E198>FctrChngDts!$B$14),AND($D198<=FctrChngDts!$C$14,$E198>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM198=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP198:$GS198))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO198,$DD198,$GP198:$GS198))","v":0},0,0,{"$f":"IF(AND($X198>0,Tenant!$E198=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX198=FALSE,0,ROUND(SUM($AE198*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA198>0,Tenant!$E198=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ198=FALSE,0,ROUND(SUM($AF198*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO198,$GT198,$GW198,$HB198,$CQ198,$DF198,$DV198,$DX198,$DZ198,$EB198),IF(Account!$Q$2=TRUE,SUM($GO198,$GU198,$GW198,$HB198,$CQ198,$DF198,$DV198,$DX198,$DZ198,$EB198),SUM($GO198,$GT198,$GU198,$GV198,$GW198,$HB198,$CQ198,$DF198,$DV198,$DX198,$DZ198,$EB198)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D198,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,8,FALSE)=TRUE,$HD198<0),0,SUM(SUM(SUM($HD198/$AD198*$HE198)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,8,FALSE)=TRUE,$HD198<0),0,SUM(SUM(SUM($HD198/$AD198*$HF198)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU198,$DJ198,$DR198,$DT198,$DV198,$DX198,$DZ198,$EB198,$ED198,$EF198,$EH198,$EJ198,$FI198,$FK198,$FM198,$FO198,$GN198,$GV198,$GY198,$HA198)/$AD198*$X198*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU198,$DJ198,$DR198,$DT198,$DV198,$DX198,$DZ198,$EB198,$ED198,$EF198,$EH198,$EJ198,$FI198,$FK198,$FM198,$FO198,$GN198,$GV198,$GY198,$HA198)/$AD198*$AA198*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E198),$AD198,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D198,FctrChngDts!$C$17<=$E198),_xlfn.DAYS($D198,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E198),$AD198,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D198,FctrChngDts!$C$19<=$E198),_xlfn.DAYS($D198,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN198*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN198*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO198*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO198*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D198,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU198*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A198,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV198*Account!$AA$2)),5)","v":0}]
[198,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G199),0,IF($F199<=$G199,SUM($G199-$F199),IF($F199>$G199,SUM((Account!$L$2-$F199)+$G199+1))))","v":0},{"$f":"IF(AND($D199>=FctrChngDts!$C$2,$D199<=FctrChngDts!$D$2),$D199,\"\")","v":""},{"$f":"IF($I199=\"\",\"\",IF($E199<=FctrChngDts!$D$2,$E199,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D199<FctrChngDts!$E$2,$E199<FctrChngDts!$E$2),AND($D199>=FctrChngDts!$F$2,$E199>=FctrChngDts!$F$2)),\"\",IF(AND($D199>=FctrChngDts!$E$2,$D199<=FctrChngDts!$F$2),$D199,FctrChngDts!$E$2))","v":""},{"$f":"IF($K199=\"\",\"\",IF(AND($J199=$K199,$E199>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K199=$J199,$E199,IF(AND($E199>=FctrChngDts!$E$2,$E199<=FctrChngDts!$F$2),$E199,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D199<DATE(YEAR(Account!$J$2),6,1),$D199>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I199<FctrChngDts!$A$2,$J199<FctrChngDts!$A$2),AND($I199>=FctrChngDts!$B$2,$J199>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I199<FctrChngDts!$A$2,$J199>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I199>=FctrChngDts!$A$2,$J199<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I199<FctrChngDts!$B$2,$J199>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K199<FctrChngDts!$A$2,$L199<FctrChngDts!$A$2),AND($K199>=FctrChngDts!$B$2,$L199>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K199<FctrChngDts!$A$2,$L199>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K199>=FctrChngDts!$A$2,$L199<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K199<FctrChngDts!$B$2,$L199>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I199=\"\",$J199=0),0,IF(AND($N199=TRUE,$I199<>0),SUM($J199-$I199+1),IF($O199=TRUE,SUM(FctrChngDts!$A$2-$I199),IF($P199=TRUE,0,IF($Q199=TRUE,SUM($J199-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I199=\"\",$J199=0),0,IF($N199=TRUE,0,IF($O199=TRUE,SUM($J199-FctrChngDts!$A$2+1),IF(AND($P199=TRUE,$I199<>0),SUM($J199-$I199+1),IF($Q199=TRUE,SUM(FctrChngDts!$B$2-$I199),0)))))","v":0},0,{"$f":"IF(OR($K199=\"\",$L199=0),0,IF(AND($R199=TRUE,$K199<>0),SUM($L199-$K199+1),IF($S199=TRUE,SUM(FctrChngDts!$A$2-$K199),IF($T199=TRUE,0,IF($U199=TRUE,SUM($L199-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K199=\"\",$L199=0),0,IF($R199=TRUE,0,IF($S199=TRUE,SUM($L199-FctrChngDts!$A$2+1),IF(AND($T199=TRUE,$K199<>0),SUM($L199-$K199+1),IF($U199=TRUE,SUM(FctrChngDts!$B$2-$K199),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A199,Tenant!$A199:$J698,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR199=FALSE,VLOOKUP($AQ199,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ199,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR199=FALSE,VLOOKUP($AQ199,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ199,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR199=FALSE,VLOOKUP($AQ199,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ199,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR199=FALSE,VLOOKUP($AQ199,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ199,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A199,Tenant!$A199:$J698,6,FALSE)","v":0},{"$f":"VLOOKUP($A199,Tenant!$A199:$J698,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG199=FALSE,0,IF($DU199=TRUE,SUM($BS199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS199*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DU199=TRUE,SUM($BT199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT199*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DU199=TRUE,SUM($BU199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU199*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DU199=TRUE,SUM($BV199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DU199=TRUE,SUM($BW199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW199*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG199=FALSE,0,IF($DU199=TRUE,SUM($BX199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX199*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN199=FALSE,0,IF($H199=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP199=FALSE,0,ROUND(SUM($BY199*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR199=FALSE,0,ROUND(SUM($X199*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY199=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X199),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X199)),5)","v":0},{"$f":"SUM(ROUND($CH199:$CM199,2),$CO199,$CQ199,$CS199)","v":0},false,{"$f":"ROUND(IF($CV199=FALSE,0,IF($DY199=TRUE,SUM($BZ199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ199*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV199=FALSE,0,IF($DY199=TRUE,SUM($CA199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA199*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV199=FALSE,0,IF($DY199=TRUE,SUM($CB199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB199*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV199=FALSE,0,IF($DY199=TRUE,SUM($CC199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC199*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV199=FALSE,0,IF($DY199=TRUE,SUM($CD199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD199*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV199=FALSE,0,IF($DY199=TRUE,SUM($CE199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE199*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC199=FALSE,0,IF($H199=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF199*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE199=FALSE,0,ROUND(SUM($CF199*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG199=FALSE,0,ROUND(SUM($AA199*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY199=TRUE,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA199),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA199)),5)","v":0},{"$f":"SUM(ROUND($CW199:$DB199,2),$DD199,$DF199,$DH199)","v":0},0,{"$f":"SUM(SUM($CU199*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ199*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU199*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ199*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL199,IF(VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM199,$DK199))","v":0},0,false,0,false,0,{"$f":"IF(AND($X199>0,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU199=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH199:$CM199,$CS199,$ED199,$EL199,$ET199:$EY199)-SUM($BY199*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH199:$CM199,$CS199,$ED199,$EL199,$EN199:$ES199)-SUM($BY199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X199>0,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW199=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH199:$CM199,$CO199,$CQ199,$CS199,$ED199,$EF199,$EH199,$EJ199,$ET199:$EY199)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH199:$CM199,$CO199,$CQ199,$CS199,$ED199,$EF199,$EH199,$EJ199,ET199:$EX199)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA199>0,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY199=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW199:$DB199,$DH199,$ED199,$FQ199,$FY199:$GD199)-SUM($CF199*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW199:$DB199,$DH199,$ED199,$FQ199,$FS199:$FX199)-SUM($CF199*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA199>0,VLOOKUP($A199,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA199=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW199:$DB199,$DD199,$DF199,$DH199,$FI199,$FK199,$FM199,$FO199,$FY199:$GD199)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW199:$DB199,$DD199,$DF199,$DH199,$FI199,$FK199,$FM199,$FO199,$FY199:$GD199)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X199>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E199<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC199=FALSE,0,ROUND(SUM($AE199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X199>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A199,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE199=FALSE,0,ROUND(SUM($BY199*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X199>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X199>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X199>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG199=FALSE,0,SUM($BY199*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X199>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI199=FALSE,0,SUM($BY199*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X199>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK199=TRUE,$X199>0),SUM($BY199*Account!$T$2),0)","v":0},{"$f":"IF(AND($X199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM199=FALSE,0,ROUND(SUM($BS199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM199=FALSE,0,ROUND(SUM($BT199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM199=FALSE,0,ROUND(SUM($BU199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM199=FALSE,0,ROUND(SUM($BV199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM199=FALSE,0,ROUND(SUM($BW199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM199=FALSE,0,ROUND(SUM($BX199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H199/$AD199*$X199),5),0)","v":0},{"$f":"ROUND(SUM($FA199*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ199=FALSE,$FB199,ROUND(MAX(0,SUM(SUM($ET199:$EY199)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE199=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I199","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF199*Account!$AA$2),SUM($FF199*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA199>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E199<>\"D-CARE\",Tenant!$F199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH199=FALSE,0,ROUND(SUM($AF199*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA199>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A199,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY199=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ199=FALSE,0,ROUND(SUM($CF199*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA199>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA199>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA199>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL199=FALSE,0,SUM($CF199*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA199>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN199=FALSE,0,SUM($CF199*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA199>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP199=TRUE,$AA199>0),SUM($CF199*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA199>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR199=FALSE,0,ROUND(SUM($BZ199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR199=FALSE,0,ROUND(SUM($CA199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR199=FALSE,0,ROUND(SUM($CB199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR199=FALSE,0,ROUND(SUM($CC199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR199=FALSE,0,ROUND(SUM($CD199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR199=FALSE,0,ROUND(SUM($CE199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ199*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA199*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB199*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC199*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD199*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE199*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H199/$AD199*$AA199),5),0)","v":0},{"$f":"ROUND(SUM($GF199*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE199=FALSE,$GG199,ROUND(MAX(0,SUM(SUM($FY199:$GD199)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ199=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I199","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK199*Account!$AA$2),SUM($GK199*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D199<=FctrChngDts!$B$14,$E199>FctrChngDts!$B$14),AND($D199<=FctrChngDts!$C$14,$E199>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM199=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP199:$GS199))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO199,$DD199,$GP199:$GS199))","v":0},0,0,{"$f":"IF(AND($X199>0,Tenant!$E199=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX199=FALSE,0,ROUND(SUM($AE199*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA199>0,Tenant!$E199=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ199=FALSE,0,ROUND(SUM($AF199*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO199,$GT199,$GW199,$HB199,$CQ199,$DF199,$DV199,$DX199,$DZ199,$EB199),IF(Account!$Q$2=TRUE,SUM($GO199,$GU199,$GW199,$HB199,$CQ199,$DF199,$DV199,$DX199,$DZ199,$EB199),SUM($GO199,$GT199,$GU199,$GV199,$GW199,$HB199,$CQ199,$DF199,$DV199,$DX199,$DZ199,$EB199)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D199,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A199,Tenant!$A:$J,8,FALSE)=TRUE,$HD199<0),0,SUM(SUM(SUM($HD199/$AD199*$HE199)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A199,Tenant!$A:$J,8,FALSE)=TRUE,$HD199<0),0,SUM(SUM(SUM($HD199/$AD199*$HF199)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU199,$DJ199,$DR199,$DT199,$DV199,$DX199,$DZ199,$EB199,$ED199,$EF199,$EH199,$EJ199,$FI199,$FK199,$FM199,$FO199,$GN199,$GV199,$GY199,$HA199)/$AD199*$X199*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU199,$DJ199,$DR199,$DT199,$DV199,$DX199,$DZ199,$EB199,$ED199,$EF199,$EH199,$EJ199,$FI199,$FK199,$FM199,$FO199,$GN199,$GV199,$GY199,$HA199)/$AD199*$AA199*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E199),$AD199,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D199,FctrChngDts!$C$17<=$E199),_xlfn.DAYS($D199,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E199),$AD199,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D199,FctrChngDts!$C$19<=$E199),_xlfn.DAYS($D199,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN199*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN199*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO199*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO199*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D199,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A199,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU199*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A199,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV199*Account!$AA$2)),5)","v":0}]
[199,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G200),0,IF($F200<=$G200,SUM($G200-$F200),IF($F200>$G200,SUM((Account!$L$2-$F200)+$G200+1))))","v":0},{"$f":"IF(AND($D200>=FctrChngDts!$C$2,$D200<=FctrChngDts!$D$2),$D200,\"\")","v":""},{"$f":"IF($I200=\"\",\"\",IF($E200<=FctrChngDts!$D$2,$E200,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D200<FctrChngDts!$E$2,$E200<FctrChngDts!$E$2),AND($D200>=FctrChngDts!$F$2,$E200>=FctrChngDts!$F$2)),\"\",IF(AND($D200>=FctrChngDts!$E$2,$D200<=FctrChngDts!$F$2),$D200,FctrChngDts!$E$2))","v":""},{"$f":"IF($K200=\"\",\"\",IF(AND($J200=$K200,$E200>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K200=$J200,$E200,IF(AND($E200>=FctrChngDts!$E$2,$E200<=FctrChngDts!$F$2),$E200,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D200<DATE(YEAR(Account!$J$2),6,1),$D200>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I200<FctrChngDts!$A$2,$J200<FctrChngDts!$A$2),AND($I200>=FctrChngDts!$B$2,$J200>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I200<FctrChngDts!$A$2,$J200>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I200>=FctrChngDts!$A$2,$J200<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I200<FctrChngDts!$B$2,$J200>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K200<FctrChngDts!$A$2,$L200<FctrChngDts!$A$2),AND($K200>=FctrChngDts!$B$2,$L200>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K200<FctrChngDts!$A$2,$L200>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K200>=FctrChngDts!$A$2,$L200<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K200<FctrChngDts!$B$2,$L200>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I200=\"\",$J200=0),0,IF(AND($N200=TRUE,$I200<>0),SUM($J200-$I200+1),IF($O200=TRUE,SUM(FctrChngDts!$A$2-$I200),IF($P200=TRUE,0,IF($Q200=TRUE,SUM($J200-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I200=\"\",$J200=0),0,IF($N200=TRUE,0,IF($O200=TRUE,SUM($J200-FctrChngDts!$A$2+1),IF(AND($P200=TRUE,$I200<>0),SUM($J200-$I200+1),IF($Q200=TRUE,SUM(FctrChngDts!$B$2-$I200),0)))))","v":0},0,{"$f":"IF(OR($K200=\"\",$L200=0),0,IF(AND($R200=TRUE,$K200<>0),SUM($L200-$K200+1),IF($S200=TRUE,SUM(FctrChngDts!$A$2-$K200),IF($T200=TRUE,0,IF($U200=TRUE,SUM($L200-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K200=\"\",$L200=0),0,IF($R200=TRUE,0,IF($S200=TRUE,SUM($L200-FctrChngDts!$A$2+1),IF(AND($T200=TRUE,$K200<>0),SUM($L200-$K200+1),IF($U200=TRUE,SUM(FctrChngDts!$B$2-$K200),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A200,Tenant!$A200:$J699,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR200=FALSE,VLOOKUP($AQ200,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ200,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR200=FALSE,VLOOKUP($AQ200,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ200,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR200=FALSE,VLOOKUP($AQ200,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ200,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR200=FALSE,VLOOKUP($AQ200,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ200,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A200,Tenant!$A200:$J699,6,FALSE)","v":0},{"$f":"VLOOKUP($A200,Tenant!$A200:$J699,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG200=FALSE,0,IF($DU200=TRUE,SUM($BS200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS200*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DU200=TRUE,SUM($BT200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT200*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DU200=TRUE,SUM($BU200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU200*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DU200=TRUE,SUM($BV200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DU200=TRUE,SUM($BW200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW200*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG200=FALSE,0,IF($DU200=TRUE,SUM($BX200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX200*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN200=FALSE,0,IF($H200=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP200=FALSE,0,ROUND(SUM($BY200*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR200=FALSE,0,ROUND(SUM($X200*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY200=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X200),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X200)),5)","v":0},{"$f":"SUM(ROUND($CH200:$CM200,2),$CO200,$CQ200,$CS200)","v":0},false,{"$f":"ROUND(IF($CV200=FALSE,0,IF($DY200=TRUE,SUM($BZ200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ200*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV200=FALSE,0,IF($DY200=TRUE,SUM($CA200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA200*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV200=FALSE,0,IF($DY200=TRUE,SUM($CB200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB200*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV200=FALSE,0,IF($DY200=TRUE,SUM($CC200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV200=FALSE,0,IF($DY200=TRUE,SUM($CD200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD200*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV200=FALSE,0,IF($DY200=TRUE,SUM($CE200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE200*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC200=FALSE,0,IF($H200=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE200=FALSE,0,ROUND(SUM($CF200*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG200=FALSE,0,ROUND(SUM($AA200*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY200=TRUE,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA200),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA200)),5)","v":0},{"$f":"SUM(ROUND($CW200:$DB200,2),$DD200,$DF200,$DH200)","v":0},0,{"$f":"SUM(SUM($CU200*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ200*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU200*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ200*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL200,IF(VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM200,$DK200))","v":0},0,false,0,false,0,{"$f":"IF(AND($X200>0,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU200=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH200:$CM200,$CS200,$ED200,$EL200,$ET200:$EY200)-SUM($BY200*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH200:$CM200,$CS200,$ED200,$EL200,$EN200:$ES200)-SUM($BY200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X200>0,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW200=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH200:$CM200,$CO200,$CQ200,$CS200,$ED200,$EF200,$EH200,$EJ200,$ET200:$EY200)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH200:$CM200,$CO200,$CQ200,$CS200,$ED200,$EF200,$EH200,$EJ200,ET200:$EX200)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA200>0,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY200=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW200:$DB200,$DH200,$ED200,$FQ200,$FY200:$GD200)-SUM($CF200*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW200:$DB200,$DH200,$ED200,$FQ200,$FS200:$FX200)-SUM($CF200*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA200>0,VLOOKUP($A200,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA200=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW200:$DB200,$DD200,$DF200,$DH200,$FI200,$FK200,$FM200,$FO200,$FY200:$GD200)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW200:$DB200,$DD200,$DF200,$DH200,$FI200,$FK200,$FM200,$FO200,$FY200:$GD200)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E200<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC200=FALSE,0,ROUND(SUM($AE200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X200>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE200=FALSE,0,ROUND(SUM($BY200*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG200=FALSE,0,SUM($BY200*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X200>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI200=FALSE,0,SUM($BY200*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X200>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK200=TRUE,$X200>0),SUM($BY200*Account!$T$2),0)","v":0},{"$f":"IF(AND($X200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM200=FALSE,0,ROUND(SUM($BS200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM200=FALSE,0,ROUND(SUM($BT200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM200=FALSE,0,ROUND(SUM($BU200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM200=FALSE,0,ROUND(SUM($BV200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM200=FALSE,0,ROUND(SUM($BW200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM200=FALSE,0,ROUND(SUM($BX200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H200/$AD200*$X200),5),0)","v":0},{"$f":"ROUND(SUM($FA200*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ200=FALSE,$FB200,ROUND(MAX(0,SUM(SUM($ET200:$EY200)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE200=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I200","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF200*Account!$AA$2),SUM($FF200*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E200<>\"D-CARE\",Tenant!$F200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH200=FALSE,0,ROUND(SUM($AF200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA200>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A200,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY200=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ200=FALSE,0,ROUND(SUM($CF200*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA200>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA200>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL200=FALSE,0,SUM($CF200*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA200>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN200=FALSE,0,SUM($CF200*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA200>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP200=TRUE,$AA200>0),SUM($CF200*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA200>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR200=FALSE,0,ROUND(SUM($BZ200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR200=FALSE,0,ROUND(SUM($CA200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR200=FALSE,0,ROUND(SUM($CB200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR200=FALSE,0,ROUND(SUM($CC200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR200=FALSE,0,ROUND(SUM($CD200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR200=FALSE,0,ROUND(SUM($CE200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ200*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA200*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB200*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC200*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD200*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE200*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H200/$AD200*$AA200),5),0)","v":0},{"$f":"ROUND(SUM($GF200*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE200=FALSE,$GG200,ROUND(MAX(0,SUM(SUM($FY200:$GD200)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ200=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I200","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK200*Account!$AA$2),SUM($GK200*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D200<=FctrChngDts!$B$14,$E200>FctrChngDts!$B$14),AND($D200<=FctrChngDts!$C$14,$E200>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM200=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP200:$GS200))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO200,$DD200,$GP200:$GS200))","v":0},0,0,{"$f":"IF(AND($X200>0,Tenant!$E200=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX200=FALSE,0,ROUND(SUM($AE200*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA200>0,Tenant!$E200=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ200=FALSE,0,ROUND(SUM($AF200*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO200,$GT200,$GW200,$HB200,$CQ200,$DF200,$DV200,$DX200,$DZ200,$EB200),IF(Account!$Q$2=TRUE,SUM($GO200,$GU200,$GW200,$HB200,$CQ200,$DF200,$DV200,$DX200,$DZ200,$EB200),SUM($GO200,$GT200,$GU200,$GV200,$GW200,$HB200,$CQ200,$DF200,$DV200,$DX200,$DZ200,$EB200)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D200,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,8,FALSE)=TRUE,$HD200<0),0,SUM(SUM(SUM($HD200/$AD200*$HE200)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,8,FALSE)=TRUE,$HD200<0),0,SUM(SUM(SUM($HD200/$AD200*$HF200)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU200,$DJ200,$DR200,$DT200,$DV200,$DX200,$DZ200,$EB200,$ED200,$EF200,$EH200,$EJ200,$FI200,$FK200,$FM200,$FO200,$GN200,$GV200,$GY200,$HA200)/$AD200*$X200*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU200,$DJ200,$DR200,$DT200,$DV200,$DX200,$DZ200,$EB200,$ED200,$EF200,$EH200,$EJ200,$FI200,$FK200,$FM200,$FO200,$GN200,$GV200,$GY200,$HA200)/$AD200*$AA200*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E200),$AD200,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D200,FctrChngDts!$C$17<=$E200),_xlfn.DAYS($D200,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E200),$AD200,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D200,FctrChngDts!$C$19<=$E200),_xlfn.DAYS($D200,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN200*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN200*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO200*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO200*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D200,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU200*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A200,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV200*Account!$AA$2)),5)","v":0}]
[200,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G201),0,IF($F201<=$G201,SUM($G201-$F201),IF($F201>$G201,SUM((Account!$L$2-$F201)+$G201+1))))","v":0},{"$f":"IF(AND($D201>=FctrChngDts!$C$2,$D201<=FctrChngDts!$D$2),$D201,\"\")","v":""},{"$f":"IF($I201=\"\",\"\",IF($E201<=FctrChngDts!$D$2,$E201,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D201<FctrChngDts!$E$2,$E201<FctrChngDts!$E$2),AND($D201>=FctrChngDts!$F$2,$E201>=FctrChngDts!$F$2)),\"\",IF(AND($D201>=FctrChngDts!$E$2,$D201<=FctrChngDts!$F$2),$D201,FctrChngDts!$E$2))","v":""},{"$f":"IF($K201=\"\",\"\",IF(AND($J201=$K201,$E201>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K201=$J201,$E201,IF(AND($E201>=FctrChngDts!$E$2,$E201<=FctrChngDts!$F$2),$E201,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D201<DATE(YEAR(Account!$J$2),6,1),$D201>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I201<FctrChngDts!$A$2,$J201<FctrChngDts!$A$2),AND($I201>=FctrChngDts!$B$2,$J201>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I201<FctrChngDts!$A$2,$J201>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I201>=FctrChngDts!$A$2,$J201<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I201<FctrChngDts!$B$2,$J201>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K201<FctrChngDts!$A$2,$L201<FctrChngDts!$A$2),AND($K201>=FctrChngDts!$B$2,$L201>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K201<FctrChngDts!$A$2,$L201>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K201>=FctrChngDts!$A$2,$L201<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K201<FctrChngDts!$B$2,$L201>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I201=\"\",$J201=0),0,IF(AND($N201=TRUE,$I201<>0),SUM($J201-$I201+1),IF($O201=TRUE,SUM(FctrChngDts!$A$2-$I201),IF($P201=TRUE,0,IF($Q201=TRUE,SUM($J201-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I201=\"\",$J201=0),0,IF($N201=TRUE,0,IF($O201=TRUE,SUM($J201-FctrChngDts!$A$2+1),IF(AND($P201=TRUE,$I201<>0),SUM($J201-$I201+1),IF($Q201=TRUE,SUM(FctrChngDts!$B$2-$I201),0)))))","v":0},0,{"$f":"IF(OR($K201=\"\",$L201=0),0,IF(AND($R201=TRUE,$K201<>0),SUM($L201-$K201+1),IF($S201=TRUE,SUM(FctrChngDts!$A$2-$K201),IF($T201=TRUE,0,IF($U201=TRUE,SUM($L201-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K201=\"\",$L201=0),0,IF($R201=TRUE,0,IF($S201=TRUE,SUM($L201-FctrChngDts!$A$2+1),IF(AND($T201=TRUE,$K201<>0),SUM($L201-$K201+1),IF($U201=TRUE,SUM(FctrChngDts!$B$2-$K201),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A201,Tenant!$A201:$J700,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR201=FALSE,VLOOKUP($AQ201,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ201,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR201=FALSE,VLOOKUP($AQ201,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ201,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR201=FALSE,VLOOKUP($AQ201,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ201,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR201=FALSE,VLOOKUP($AQ201,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ201,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A201,Tenant!$A201:$J700,6,FALSE)","v":0},{"$f":"VLOOKUP($A201,Tenant!$A201:$J700,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG201=FALSE,0,IF($DU201=TRUE,SUM($BS201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS201*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DU201=TRUE,SUM($BT201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT201*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DU201=TRUE,SUM($BU201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU201*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DU201=TRUE,SUM($BV201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DU201=TRUE,SUM($BW201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW201*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG201=FALSE,0,IF($DU201=TRUE,SUM($BX201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX201*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN201=FALSE,0,IF($H201=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP201=FALSE,0,ROUND(SUM($BY201*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR201=FALSE,0,ROUND(SUM($X201*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY201=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X201),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X201)),5)","v":0},{"$f":"SUM(ROUND($CH201:$CM201,2),$CO201,$CQ201,$CS201)","v":0},false,{"$f":"ROUND(IF($CV201=FALSE,0,IF($DY201=TRUE,SUM($BZ201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ201*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV201=FALSE,0,IF($DY201=TRUE,SUM($CA201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA201*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV201=FALSE,0,IF($DY201=TRUE,SUM($CB201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB201*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV201=FALSE,0,IF($DY201=TRUE,SUM($CC201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC201*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV201=FALSE,0,IF($DY201=TRUE,SUM($CD201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD201*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV201=FALSE,0,IF($DY201=TRUE,SUM($CE201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE201*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC201=FALSE,0,IF($H201=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF201*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE201=FALSE,0,ROUND(SUM($CF201*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG201=FALSE,0,ROUND(SUM($AA201*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY201=TRUE,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA201),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA201)),5)","v":0},{"$f":"SUM(ROUND($CW201:$DB201,2),$DD201,$DF201,$DH201)","v":0},0,{"$f":"SUM(SUM($CU201*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ201*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU201*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ201*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL201,IF(VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM201,$DK201))","v":0},0,false,0,false,0,{"$f":"IF(AND($X201>0,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU201=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH201:$CM201,$CS201,$ED201,$EL201,$ET201:$EY201)-SUM($BY201*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH201:$CM201,$CS201,$ED201,$EL201,$EN201:$ES201)-SUM($BY201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X201>0,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW201=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH201:$CM201,$CO201,$CQ201,$CS201,$ED201,$EF201,$EH201,$EJ201,$ET201:$EY201)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH201:$CM201,$CO201,$CQ201,$CS201,$ED201,$EF201,$EH201,$EJ201,ET201:$EX201)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA201>0,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY201=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW201:$DB201,$DH201,$ED201,$FQ201,$FY201:$GD201)-SUM($CF201*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW201:$DB201,$DH201,$ED201,$FQ201,$FS201:$FX201)-SUM($CF201*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA201>0,VLOOKUP($A201,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA201=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW201:$DB201,$DD201,$DF201,$DH201,$FI201,$FK201,$FM201,$FO201,$FY201:$GD201)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW201:$DB201,$DD201,$DF201,$DH201,$FI201,$FK201,$FM201,$FO201,$FY201:$GD201)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X201>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E201<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC201=FALSE,0,ROUND(SUM($AE201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X201>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A201,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE201=FALSE,0,ROUND(SUM($BY201*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X201>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X201>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X201>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG201=FALSE,0,SUM($BY201*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X201>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI201=FALSE,0,SUM($BY201*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X201>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK201=TRUE,$X201>0),SUM($BY201*Account!$T$2),0)","v":0},{"$f":"IF(AND($X201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM201=FALSE,0,ROUND(SUM($BS201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM201=FALSE,0,ROUND(SUM($BT201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM201=FALSE,0,ROUND(SUM($BU201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM201=FALSE,0,ROUND(SUM($BV201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM201=FALSE,0,ROUND(SUM($BW201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM201=FALSE,0,ROUND(SUM($BX201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H201/$AD201*$X201),5),0)","v":0},{"$f":"ROUND(SUM($FA201*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ201=FALSE,$FB201,ROUND(MAX(0,SUM(SUM($ET201:$EY201)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE201=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I201","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF201*Account!$AA$2),SUM($FF201*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA201>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E201<>\"D-CARE\",Tenant!$F201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH201=FALSE,0,ROUND(SUM($AF201*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA201>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A201,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY201=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ201=FALSE,0,ROUND(SUM($CF201*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA201>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA201>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA201>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL201=FALSE,0,SUM($CF201*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA201>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN201=FALSE,0,SUM($CF201*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA201>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP201=TRUE,$AA201>0),SUM($CF201*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA201>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR201=FALSE,0,ROUND(SUM($BZ201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR201=FALSE,0,ROUND(SUM($CA201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR201=FALSE,0,ROUND(SUM($CB201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR201=FALSE,0,ROUND(SUM($CC201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR201=FALSE,0,ROUND(SUM($CD201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR201=FALSE,0,ROUND(SUM($CE201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ201*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA201*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB201*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC201*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD201*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE201*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H201/$AD201*$AA201),5),0)","v":0},{"$f":"ROUND(SUM($GF201*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE201=FALSE,$GG201,ROUND(MAX(0,SUM(SUM($FY201:$GD201)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ201=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I201","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK201*Account!$AA$2),SUM($GK201*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D201<=FctrChngDts!$B$14,$E201>FctrChngDts!$B$14),AND($D201<=FctrChngDts!$C$14,$E201>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM201=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP201:$GS201))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO201,$DD201,$GP201:$GS201))","v":0},0,0,{"$f":"IF(AND($X201>0,Tenant!$E201=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX201=FALSE,0,ROUND(SUM($AE201*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA201>0,Tenant!$E201=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ201=FALSE,0,ROUND(SUM($AF201*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO201,$GT201,$GW201,$HB201,$CQ201,$DF201,$DV201,$DX201,$DZ201,$EB201),IF(Account!$Q$2=TRUE,SUM($GO201,$GU201,$GW201,$HB201,$CQ201,$DF201,$DV201,$DX201,$DZ201,$EB201),SUM($GO201,$GT201,$GU201,$GV201,$GW201,$HB201,$CQ201,$DF201,$DV201,$DX201,$DZ201,$EB201)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D201,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A201,Tenant!$A:$J,8,FALSE)=TRUE,$HD201<0),0,SUM(SUM(SUM($HD201/$AD201*$HE201)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A201,Tenant!$A:$J,8,FALSE)=TRUE,$HD201<0),0,SUM(SUM(SUM($HD201/$AD201*$HF201)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU201,$DJ201,$DR201,$DT201,$DV201,$DX201,$DZ201,$EB201,$ED201,$EF201,$EH201,$EJ201,$FI201,$FK201,$FM201,$FO201,$GN201,$GV201,$GY201,$HA201)/$AD201*$X201*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU201,$DJ201,$DR201,$DT201,$DV201,$DX201,$DZ201,$EB201,$ED201,$EF201,$EH201,$EJ201,$FI201,$FK201,$FM201,$FO201,$GN201,$GV201,$GY201,$HA201)/$AD201*$AA201*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E201),$AD201,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D201,FctrChngDts!$C$17<=$E201),_xlfn.DAYS($D201,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E201),$AD201,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D201,FctrChngDts!$C$19<=$E201),_xlfn.DAYS($D201,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN201*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN201*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO201*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO201*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D201,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A201,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU201*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A201,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV201*Account!$AA$2)),5)","v":0}]
[201,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G202),0,IF($F202<=$G202,SUM($G202-$F202),IF($F202>$G202,SUM((Account!$L$2-$F202)+$G202+1))))","v":0},{"$f":"IF(AND($D202>=FctrChngDts!$C$2,$D202<=FctrChngDts!$D$2),$D202,\"\")","v":""},{"$f":"IF($I202=\"\",\"\",IF($E202<=FctrChngDts!$D$2,$E202,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D202<FctrChngDts!$E$2,$E202<FctrChngDts!$E$2),AND($D202>=FctrChngDts!$F$2,$E202>=FctrChngDts!$F$2)),\"\",IF(AND($D202>=FctrChngDts!$E$2,$D202<=FctrChngDts!$F$2),$D202,FctrChngDts!$E$2))","v":""},{"$f":"IF($K202=\"\",\"\",IF(AND($J202=$K202,$E202>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K202=$J202,$E202,IF(AND($E202>=FctrChngDts!$E$2,$E202<=FctrChngDts!$F$2),$E202,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D202<DATE(YEAR(Account!$J$2),6,1),$D202>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I202<FctrChngDts!$A$2,$J202<FctrChngDts!$A$2),AND($I202>=FctrChngDts!$B$2,$J202>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I202<FctrChngDts!$A$2,$J202>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I202>=FctrChngDts!$A$2,$J202<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I202<FctrChngDts!$B$2,$J202>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K202<FctrChngDts!$A$2,$L202<FctrChngDts!$A$2),AND($K202>=FctrChngDts!$B$2,$L202>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K202<FctrChngDts!$A$2,$L202>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K202>=FctrChngDts!$A$2,$L202<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K202<FctrChngDts!$B$2,$L202>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I202=\"\",$J202=0),0,IF(AND($N202=TRUE,$I202<>0),SUM($J202-$I202+1),IF($O202=TRUE,SUM(FctrChngDts!$A$2-$I202),IF($P202=TRUE,0,IF($Q202=TRUE,SUM($J202-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I202=\"\",$J202=0),0,IF($N202=TRUE,0,IF($O202=TRUE,SUM($J202-FctrChngDts!$A$2+1),IF(AND($P202=TRUE,$I202<>0),SUM($J202-$I202+1),IF($Q202=TRUE,SUM(FctrChngDts!$B$2-$I202),0)))))","v":0},0,{"$f":"IF(OR($K202=\"\",$L202=0),0,IF(AND($R202=TRUE,$K202<>0),SUM($L202-$K202+1),IF($S202=TRUE,SUM(FctrChngDts!$A$2-$K202),IF($T202=TRUE,0,IF($U202=TRUE,SUM($L202-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K202=\"\",$L202=0),0,IF($R202=TRUE,0,IF($S202=TRUE,SUM($L202-FctrChngDts!$A$2+1),IF(AND($T202=TRUE,$K202<>0),SUM($L202-$K202+1),IF($U202=TRUE,SUM(FctrChngDts!$B$2-$K202),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A202,Tenant!$A202:$J701,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR202=FALSE,VLOOKUP($AQ202,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ202,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR202=FALSE,VLOOKUP($AQ202,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ202,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR202=FALSE,VLOOKUP($AQ202,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ202,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR202=FALSE,VLOOKUP($AQ202,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ202,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A202,Tenant!$A202:$J701,6,FALSE)","v":0},{"$f":"VLOOKUP($A202,Tenant!$A202:$J701,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG202=FALSE,0,IF($DU202=TRUE,SUM($BS202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS202*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DU202=TRUE,SUM($BT202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT202*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DU202=TRUE,SUM($BU202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU202*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DU202=TRUE,SUM($BV202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DU202=TRUE,SUM($BW202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW202*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG202=FALSE,0,IF($DU202=TRUE,SUM($BX202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX202*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN202=FALSE,0,IF($H202=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP202=FALSE,0,ROUND(SUM($BY202*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR202=FALSE,0,ROUND(SUM($X202*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY202=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X202),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X202)),5)","v":0},{"$f":"SUM(ROUND($CH202:$CM202,2),$CO202,$CQ202,$CS202)","v":0},false,{"$f":"ROUND(IF($CV202=FALSE,0,IF($DY202=TRUE,SUM($BZ202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ202*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV202=FALSE,0,IF($DY202=TRUE,SUM($CA202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA202*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV202=FALSE,0,IF($DY202=TRUE,SUM($CB202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB202*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV202=FALSE,0,IF($DY202=TRUE,SUM($CC202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC202*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV202=FALSE,0,IF($DY202=TRUE,SUM($CD202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD202*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV202=FALSE,0,IF($DY202=TRUE,SUM($CE202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE202*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC202=FALSE,0,IF($H202=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF202*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE202=FALSE,0,ROUND(SUM($CF202*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG202=FALSE,0,ROUND(SUM($AA202*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY202=TRUE,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA202),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA202)),5)","v":0},{"$f":"SUM(ROUND($CW202:$DB202,2),$DD202,$DF202,$DH202)","v":0},0,{"$f":"SUM(SUM($CU202*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ202*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU202*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ202*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL202,IF(VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM202,$DK202))","v":0},0,false,0,false,0,{"$f":"IF(AND($X202>0,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU202=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH202:$CM202,$CS202,$ED202,$EL202,$ET202:$EY202)-SUM($BY202*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH202:$CM202,$CS202,$ED202,$EL202,$EN202:$ES202)-SUM($BY202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X202>0,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW202=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH202:$CM202,$CO202,$CQ202,$CS202,$ED202,$EF202,$EH202,$EJ202,$ET202:$EY202)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH202:$CM202,$CO202,$CQ202,$CS202,$ED202,$EF202,$EH202,$EJ202,ET202:$EX202)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA202>0,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY202=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW202:$DB202,$DH202,$ED202,$FQ202,$FY202:$GD202)-SUM($CF202*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW202:$DB202,$DH202,$ED202,$FQ202,$FS202:$FX202)-SUM($CF202*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA202>0,VLOOKUP($A202,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA202=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW202:$DB202,$DD202,$DF202,$DH202,$FI202,$FK202,$FM202,$FO202,$FY202:$GD202)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW202:$DB202,$DD202,$DF202,$DH202,$FI202,$FK202,$FM202,$FO202,$FY202:$GD202)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X202>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E202<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC202=FALSE,0,ROUND(SUM($AE202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X202>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A202,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE202=FALSE,0,ROUND(SUM($BY202*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X202>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X202>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X202>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG202=FALSE,0,SUM($BY202*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X202>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI202=FALSE,0,SUM($BY202*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X202>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK202=TRUE,$X202>0),SUM($BY202*Account!$T$2),0)","v":0},{"$f":"IF(AND($X202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM202=FALSE,0,ROUND(SUM($BS202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM202=FALSE,0,ROUND(SUM($BT202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM202=FALSE,0,ROUND(SUM($BU202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM202=FALSE,0,ROUND(SUM($BV202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM202=FALSE,0,ROUND(SUM($BW202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM202=FALSE,0,ROUND(SUM($BX202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H202/$AD202*$X202),5),0)","v":0},{"$f":"ROUND(SUM($FA202*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ202=FALSE,$FB202,ROUND(MAX(0,SUM(SUM($ET202:$EY202)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE202=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I202","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF202*Account!$AA$2),SUM($FF202*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA202>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E202<>\"D-CARE\",Tenant!$F202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH202=FALSE,0,ROUND(SUM($AF202*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA202>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A202,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY202=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ202=FALSE,0,ROUND(SUM($CF202*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA202>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA202>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA202>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL202=FALSE,0,SUM($CF202*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA202>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN202=FALSE,0,SUM($CF202*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA202>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP202=TRUE,$AA202>0),SUM($CF202*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA202>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR202=FALSE,0,ROUND(SUM($BZ202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR202=FALSE,0,ROUND(SUM($CA202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR202=FALSE,0,ROUND(SUM($CB202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR202=FALSE,0,ROUND(SUM($CC202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR202=FALSE,0,ROUND(SUM($CD202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR202=FALSE,0,ROUND(SUM($CE202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ202*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA202*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB202*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC202*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD202*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE202*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H202/$AD202*$AA202),5),0)","v":0},{"$f":"ROUND(SUM($GF202*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE202=FALSE,$GG202,ROUND(MAX(0,SUM(SUM($FY202:$GD202)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ202=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I202","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK202*Account!$AA$2),SUM($GK202*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D202<=FctrChngDts!$B$14,$E202>FctrChngDts!$B$14),AND($D202<=FctrChngDts!$C$14,$E202>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM202=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP202:$GS202))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO202,$DD202,$GP202:$GS202))","v":0},0,0,{"$f":"IF(AND($X202>0,Tenant!$E202=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX202=FALSE,0,ROUND(SUM($AE202*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA202>0,Tenant!$E202=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ202=FALSE,0,ROUND(SUM($AF202*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO202,$GT202,$GW202,$HB202,$CQ202,$DF202,$DV202,$DX202,$DZ202,$EB202),IF(Account!$Q$2=TRUE,SUM($GO202,$GU202,$GW202,$HB202,$CQ202,$DF202,$DV202,$DX202,$DZ202,$EB202),SUM($GO202,$GT202,$GU202,$GV202,$GW202,$HB202,$CQ202,$DF202,$DV202,$DX202,$DZ202,$EB202)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D202,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A202,Tenant!$A:$J,8,FALSE)=TRUE,$HD202<0),0,SUM(SUM(SUM($HD202/$AD202*$HE202)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A202,Tenant!$A:$J,8,FALSE)=TRUE,$HD202<0),0,SUM(SUM(SUM($HD202/$AD202*$HF202)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU202,$DJ202,$DR202,$DT202,$DV202,$DX202,$DZ202,$EB202,$ED202,$EF202,$EH202,$EJ202,$FI202,$FK202,$FM202,$FO202,$GN202,$GV202,$GY202,$HA202)/$AD202*$X202*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU202,$DJ202,$DR202,$DT202,$DV202,$DX202,$DZ202,$EB202,$ED202,$EF202,$EH202,$EJ202,$FI202,$FK202,$FM202,$FO202,$GN202,$GV202,$GY202,$HA202)/$AD202*$AA202*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E202),$AD202,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D202,FctrChngDts!$C$17<=$E202),_xlfn.DAYS($D202,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E202),$AD202,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D202,FctrChngDts!$C$19<=$E202),_xlfn.DAYS($D202,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN202*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN202*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO202*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO202*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D202,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A202,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU202*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A202,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV202*Account!$AA$2)),5)","v":0}]
[202,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G203),0,IF($F203<=$G203,SUM($G203-$F203),IF($F203>$G203,SUM((Account!$L$2-$F203)+$G203+1))))","v":0},{"$f":"IF(AND($D203>=FctrChngDts!$C$2,$D203<=FctrChngDts!$D$2),$D203,\"\")","v":""},{"$f":"IF($I203=\"\",\"\",IF($E203<=FctrChngDts!$D$2,$E203,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D203<FctrChngDts!$E$2,$E203<FctrChngDts!$E$2),AND($D203>=FctrChngDts!$F$2,$E203>=FctrChngDts!$F$2)),\"\",IF(AND($D203>=FctrChngDts!$E$2,$D203<=FctrChngDts!$F$2),$D203,FctrChngDts!$E$2))","v":""},{"$f":"IF($K203=\"\",\"\",IF(AND($J203=$K203,$E203>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K203=$J203,$E203,IF(AND($E203>=FctrChngDts!$E$2,$E203<=FctrChngDts!$F$2),$E203,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D203<DATE(YEAR(Account!$J$2),6,1),$D203>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I203<FctrChngDts!$A$2,$J203<FctrChngDts!$A$2),AND($I203>=FctrChngDts!$B$2,$J203>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I203<FctrChngDts!$A$2,$J203>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I203>=FctrChngDts!$A$2,$J203<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I203<FctrChngDts!$B$2,$J203>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K203<FctrChngDts!$A$2,$L203<FctrChngDts!$A$2),AND($K203>=FctrChngDts!$B$2,$L203>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K203<FctrChngDts!$A$2,$L203>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K203>=FctrChngDts!$A$2,$L203<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K203<FctrChngDts!$B$2,$L203>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I203=\"\",$J203=0),0,IF(AND($N203=TRUE,$I203<>0),SUM($J203-$I203+1),IF($O203=TRUE,SUM(FctrChngDts!$A$2-$I203),IF($P203=TRUE,0,IF($Q203=TRUE,SUM($J203-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I203=\"\",$J203=0),0,IF($N203=TRUE,0,IF($O203=TRUE,SUM($J203-FctrChngDts!$A$2+1),IF(AND($P203=TRUE,$I203<>0),SUM($J203-$I203+1),IF($Q203=TRUE,SUM(FctrChngDts!$B$2-$I203),0)))))","v":0},0,{"$f":"IF(OR($K203=\"\",$L203=0),0,IF(AND($R203=TRUE,$K203<>0),SUM($L203-$K203+1),IF($S203=TRUE,SUM(FctrChngDts!$A$2-$K203),IF($T203=TRUE,0,IF($U203=TRUE,SUM($L203-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K203=\"\",$L203=0),0,IF($R203=TRUE,0,IF($S203=TRUE,SUM($L203-FctrChngDts!$A$2+1),IF(AND($T203=TRUE,$K203<>0),SUM($L203-$K203+1),IF($U203=TRUE,SUM(FctrChngDts!$B$2-$K203),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A203,Tenant!$A203:$J702,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR203=FALSE,VLOOKUP($AQ203,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ203,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR203=FALSE,VLOOKUP($AQ203,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ203,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR203=FALSE,VLOOKUP($AQ203,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ203,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR203=FALSE,VLOOKUP($AQ203,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ203,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A203,Tenant!$A203:$J702,6,FALSE)","v":0},{"$f":"VLOOKUP($A203,Tenant!$A203:$J702,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG203=FALSE,0,IF($DU203=TRUE,SUM($BS203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS203*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DU203=TRUE,SUM($BT203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT203*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DU203=TRUE,SUM($BU203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU203*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DU203=TRUE,SUM($BV203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DU203=TRUE,SUM($BW203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW203*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG203=FALSE,0,IF($DU203=TRUE,SUM($BX203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX203*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN203=FALSE,0,IF($H203=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP203=FALSE,0,ROUND(SUM($BY203*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR203=FALSE,0,ROUND(SUM($X203*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY203=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X203),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X203)),5)","v":0},{"$f":"SUM(ROUND($CH203:$CM203,2),$CO203,$CQ203,$CS203)","v":0},false,{"$f":"ROUND(IF($CV203=FALSE,0,IF($DY203=TRUE,SUM($BZ203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ203*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV203=FALSE,0,IF($DY203=TRUE,SUM($CA203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA203*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV203=FALSE,0,IF($DY203=TRUE,SUM($CB203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB203*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV203=FALSE,0,IF($DY203=TRUE,SUM($CC203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV203=FALSE,0,IF($DY203=TRUE,SUM($CD203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD203*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV203=FALSE,0,IF($DY203=TRUE,SUM($CE203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE203*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC203=FALSE,0,IF($H203=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE203=FALSE,0,ROUND(SUM($CF203*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG203=FALSE,0,ROUND(SUM($AA203*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY203=TRUE,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA203),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA203)),5)","v":0},{"$f":"SUM(ROUND($CW203:$DB203,2),$DD203,$DF203,$DH203)","v":0},0,{"$f":"SUM(SUM($CU203*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ203*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU203*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ203*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL203,IF(VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM203,$DK203))","v":0},0,false,0,false,0,{"$f":"IF(AND($X203>0,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU203=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH203:$CM203,$CS203,$ED203,$EL203,$ET203:$EY203)-SUM($BY203*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH203:$CM203,$CS203,$ED203,$EL203,$EN203:$ES203)-SUM($BY203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X203>0,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW203=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH203:$CM203,$CO203,$CQ203,$CS203,$ED203,$EF203,$EH203,$EJ203,$ET203:$EY203)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH203:$CM203,$CO203,$CQ203,$CS203,$ED203,$EF203,$EH203,$EJ203,ET203:$EX203)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA203>0,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY203=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW203:$DB203,$DH203,$ED203,$FQ203,$FY203:$GD203)-SUM($CF203*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW203:$DB203,$DH203,$ED203,$FQ203,$FS203:$FX203)-SUM($CF203*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA203>0,VLOOKUP($A203,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA203=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW203:$DB203,$DD203,$DF203,$DH203,$FI203,$FK203,$FM203,$FO203,$FY203:$GD203)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW203:$DB203,$DD203,$DF203,$DH203,$FI203,$FK203,$FM203,$FO203,$FY203:$GD203)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E203<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC203=FALSE,0,ROUND(SUM($AE203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X203>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE203=FALSE,0,ROUND(SUM($BY203*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG203=FALSE,0,SUM($BY203*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X203>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI203=FALSE,0,SUM($BY203*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X203>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK203=TRUE,$X203>0),SUM($BY203*Account!$T$2),0)","v":0},{"$f":"IF(AND($X203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM203=FALSE,0,ROUND(SUM($BS203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM203=FALSE,0,ROUND(SUM($BT203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM203=FALSE,0,ROUND(SUM($BU203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM203=FALSE,0,ROUND(SUM($BV203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM203=FALSE,0,ROUND(SUM($BW203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM203=FALSE,0,ROUND(SUM($BX203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H203/$AD203*$X203),5),0)","v":0},{"$f":"ROUND(SUM($FA203*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ203=FALSE,$FB203,ROUND(MAX(0,SUM(SUM($ET203:$EY203)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE203=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I203","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF203*Account!$AA$2),SUM($FF203*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E203<>\"D-CARE\",Tenant!$F203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH203=FALSE,0,ROUND(SUM($AF203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA203>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A203,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY203=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ203=FALSE,0,ROUND(SUM($CF203*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA203>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA203>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL203=FALSE,0,SUM($CF203*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA203>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN203=FALSE,0,SUM($CF203*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA203>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP203=TRUE,$AA203>0),SUM($CF203*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA203>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR203=FALSE,0,ROUND(SUM($BZ203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR203=FALSE,0,ROUND(SUM($CA203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR203=FALSE,0,ROUND(SUM($CB203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR203=FALSE,0,ROUND(SUM($CC203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR203=FALSE,0,ROUND(SUM($CD203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR203=FALSE,0,ROUND(SUM($CE203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ203*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA203*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB203*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC203*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD203*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE203*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H203/$AD203*$AA203),5),0)","v":0},{"$f":"ROUND(SUM($GF203*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE203=FALSE,$GG203,ROUND(MAX(0,SUM(SUM($FY203:$GD203)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ203=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I203","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK203*Account!$AA$2),SUM($GK203*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D203<=FctrChngDts!$B$14,$E203>FctrChngDts!$B$14),AND($D203<=FctrChngDts!$C$14,$E203>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM203=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP203:$GS203))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO203,$DD203,$GP203:$GS203))","v":0},0,0,{"$f":"IF(AND($X203>0,Tenant!$E203=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX203=FALSE,0,ROUND(SUM($AE203*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA203>0,Tenant!$E203=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ203=FALSE,0,ROUND(SUM($AF203*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO203,$GT203,$GW203,$HB203,$CQ203,$DF203,$DV203,$DX203,$DZ203,$EB203),IF(Account!$Q$2=TRUE,SUM($GO203,$GU203,$GW203,$HB203,$CQ203,$DF203,$DV203,$DX203,$DZ203,$EB203),SUM($GO203,$GT203,$GU203,$GV203,$GW203,$HB203,$CQ203,$DF203,$DV203,$DX203,$DZ203,$EB203)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D203,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,8,FALSE)=TRUE,$HD203<0),0,SUM(SUM(SUM($HD203/$AD203*$HE203)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,8,FALSE)=TRUE,$HD203<0),0,SUM(SUM(SUM($HD203/$AD203*$HF203)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU203,$DJ203,$DR203,$DT203,$DV203,$DX203,$DZ203,$EB203,$ED203,$EF203,$EH203,$EJ203,$FI203,$FK203,$FM203,$FO203,$GN203,$GV203,$GY203,$HA203)/$AD203*$X203*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU203,$DJ203,$DR203,$DT203,$DV203,$DX203,$DZ203,$EB203,$ED203,$EF203,$EH203,$EJ203,$FI203,$FK203,$FM203,$FO203,$GN203,$GV203,$GY203,$HA203)/$AD203*$AA203*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E203),$AD203,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D203,FctrChngDts!$C$17<=$E203),_xlfn.DAYS($D203,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E203),$AD203,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D203,FctrChngDts!$C$19<=$E203),_xlfn.DAYS($D203,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN203*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN203*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO203*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO203*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D203,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU203*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A203,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV203*Account!$AA$2)),5)","v":0}]
[203,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G204),0,IF($F204<=$G204,SUM($G204-$F204),IF($F204>$G204,SUM((Account!$L$2-$F204)+$G204+1))))","v":0},{"$f":"IF(AND($D204>=FctrChngDts!$C$2,$D204<=FctrChngDts!$D$2),$D204,\"\")","v":""},{"$f":"IF($I204=\"\",\"\",IF($E204<=FctrChngDts!$D$2,$E204,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D204<FctrChngDts!$E$2,$E204<FctrChngDts!$E$2),AND($D204>=FctrChngDts!$F$2,$E204>=FctrChngDts!$F$2)),\"\",IF(AND($D204>=FctrChngDts!$E$2,$D204<=FctrChngDts!$F$2),$D204,FctrChngDts!$E$2))","v":""},{"$f":"IF($K204=\"\",\"\",IF(AND($J204=$K204,$E204>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K204=$J204,$E204,IF(AND($E204>=FctrChngDts!$E$2,$E204<=FctrChngDts!$F$2),$E204,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D204<DATE(YEAR(Account!$J$2),6,1),$D204>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I204<FctrChngDts!$A$2,$J204<FctrChngDts!$A$2),AND($I204>=FctrChngDts!$B$2,$J204>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I204<FctrChngDts!$A$2,$J204>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I204>=FctrChngDts!$A$2,$J204<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I204<FctrChngDts!$B$2,$J204>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K204<FctrChngDts!$A$2,$L204<FctrChngDts!$A$2),AND($K204>=FctrChngDts!$B$2,$L204>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K204<FctrChngDts!$A$2,$L204>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K204>=FctrChngDts!$A$2,$L204<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K204<FctrChngDts!$B$2,$L204>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I204=\"\",$J204=0),0,IF(AND($N204=TRUE,$I204<>0),SUM($J204-$I204+1),IF($O204=TRUE,SUM(FctrChngDts!$A$2-$I204),IF($P204=TRUE,0,IF($Q204=TRUE,SUM($J204-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I204=\"\",$J204=0),0,IF($N204=TRUE,0,IF($O204=TRUE,SUM($J204-FctrChngDts!$A$2+1),IF(AND($P204=TRUE,$I204<>0),SUM($J204-$I204+1),IF($Q204=TRUE,SUM(FctrChngDts!$B$2-$I204),0)))))","v":0},0,{"$f":"IF(OR($K204=\"\",$L204=0),0,IF(AND($R204=TRUE,$K204<>0),SUM($L204-$K204+1),IF($S204=TRUE,SUM(FctrChngDts!$A$2-$K204),IF($T204=TRUE,0,IF($U204=TRUE,SUM($L204-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K204=\"\",$L204=0),0,IF($R204=TRUE,0,IF($S204=TRUE,SUM($L204-FctrChngDts!$A$2+1),IF(AND($T204=TRUE,$K204<>0),SUM($L204-$K204+1),IF($U204=TRUE,SUM(FctrChngDts!$B$2-$K204),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A204,Tenant!$A204:$J703,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR204=FALSE,VLOOKUP($AQ204,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ204,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR204=FALSE,VLOOKUP($AQ204,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ204,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR204=FALSE,VLOOKUP($AQ204,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ204,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR204=FALSE,VLOOKUP($AQ204,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ204,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A204,Tenant!$A204:$J703,6,FALSE)","v":0},{"$f":"VLOOKUP($A204,Tenant!$A204:$J703,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG204=FALSE,0,IF($DU204=TRUE,SUM($BS204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS204*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DU204=TRUE,SUM($BT204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT204*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DU204=TRUE,SUM($BU204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU204*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DU204=TRUE,SUM($BV204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DU204=TRUE,SUM($BW204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW204*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG204=FALSE,0,IF($DU204=TRUE,SUM($BX204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX204*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN204=FALSE,0,IF($H204=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP204=FALSE,0,ROUND(SUM($BY204*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR204=FALSE,0,ROUND(SUM($X204*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY204=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X204),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X204)),5)","v":0},{"$f":"SUM(ROUND($CH204:$CM204,2),$CO204,$CQ204,$CS204)","v":0},false,{"$f":"ROUND(IF($CV204=FALSE,0,IF($DY204=TRUE,SUM($BZ204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ204*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV204=FALSE,0,IF($DY204=TRUE,SUM($CA204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA204*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV204=FALSE,0,IF($DY204=TRUE,SUM($CB204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB204*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV204=FALSE,0,IF($DY204=TRUE,SUM($CC204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC204*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV204=FALSE,0,IF($DY204=TRUE,SUM($CD204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD204*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV204=FALSE,0,IF($DY204=TRUE,SUM($CE204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE204*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC204=FALSE,0,IF($H204=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF204*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE204=FALSE,0,ROUND(SUM($CF204*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG204=FALSE,0,ROUND(SUM($AA204*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY204=TRUE,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA204),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA204)),5)","v":0},{"$f":"SUM(ROUND($CW204:$DB204,2),$DD204,$DF204,$DH204)","v":0},0,{"$f":"SUM(SUM($CU204*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ204*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU204*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ204*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL204,IF(VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM204,$DK204))","v":0},0,false,0,false,0,{"$f":"IF(AND($X204>0,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU204=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH204:$CM204,$CS204,$ED204,$EL204,$ET204:$EY204)-SUM($BY204*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH204:$CM204,$CS204,$ED204,$EL204,$EN204:$ES204)-SUM($BY204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X204>0,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW204=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH204:$CM204,$CO204,$CQ204,$CS204,$ED204,$EF204,$EH204,$EJ204,$ET204:$EY204)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH204:$CM204,$CO204,$CQ204,$CS204,$ED204,$EF204,$EH204,$EJ204,ET204:$EX204)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA204>0,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY204=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW204:$DB204,$DH204,$ED204,$FQ204,$FY204:$GD204)-SUM($CF204*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW204:$DB204,$DH204,$ED204,$FQ204,$FS204:$FX204)-SUM($CF204*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA204>0,VLOOKUP($A204,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA204=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW204:$DB204,$DD204,$DF204,$DH204,$FI204,$FK204,$FM204,$FO204,$FY204:$GD204)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW204:$DB204,$DD204,$DF204,$DH204,$FI204,$FK204,$FM204,$FO204,$FY204:$GD204)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X204>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E204<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC204=FALSE,0,ROUND(SUM($AE204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X204>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A204,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE204=FALSE,0,ROUND(SUM($BY204*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X204>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X204>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X204>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG204=FALSE,0,SUM($BY204*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X204>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI204=FALSE,0,SUM($BY204*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X204>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK204=TRUE,$X204>0),SUM($BY204*Account!$T$2),0)","v":0},{"$f":"IF(AND($X204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM204=FALSE,0,ROUND(SUM($BS204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM204=FALSE,0,ROUND(SUM($BT204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM204=FALSE,0,ROUND(SUM($BU204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM204=FALSE,0,ROUND(SUM($BV204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM204=FALSE,0,ROUND(SUM($BW204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM204=FALSE,0,ROUND(SUM($BX204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H204/$AD204*$X204),5),0)","v":0},{"$f":"ROUND(SUM($FA204*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ204=FALSE,$FB204,ROUND(MAX(0,SUM(SUM($ET204:$EY204)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE204=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I204","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF204*Account!$AA$2),SUM($FF204*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA204>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E204<>\"D-CARE\",Tenant!$F204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH204=FALSE,0,ROUND(SUM($AF204*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA204>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A204,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY204=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ204=FALSE,0,ROUND(SUM($CF204*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA204>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA204>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA204>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL204=FALSE,0,SUM($CF204*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA204>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN204=FALSE,0,SUM($CF204*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA204>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP204=TRUE,$AA204>0),SUM($CF204*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA204>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR204=FALSE,0,ROUND(SUM($BZ204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR204=FALSE,0,ROUND(SUM($CA204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR204=FALSE,0,ROUND(SUM($CB204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR204=FALSE,0,ROUND(SUM($CC204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR204=FALSE,0,ROUND(SUM($CD204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR204=FALSE,0,ROUND(SUM($CE204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ204*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA204*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB204*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC204*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD204*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE204*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H204/$AD204*$AA204),5),0)","v":0},{"$f":"ROUND(SUM($GF204*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE204=FALSE,$GG204,ROUND(MAX(0,SUM(SUM($FY204:$GD204)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ204=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I204","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK204*Account!$AA$2),SUM($GK204*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D204<=FctrChngDts!$B$14,$E204>FctrChngDts!$B$14),AND($D204<=FctrChngDts!$C$14,$E204>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM204=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP204:$GS204))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO204,$DD204,$GP204:$GS204))","v":0},0,0,{"$f":"IF(AND($X204>0,Tenant!$E204=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX204=FALSE,0,ROUND(SUM($AE204*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA204>0,Tenant!$E204=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ204=FALSE,0,ROUND(SUM($AF204*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO204,$GT204,$GW204,$HB204,$CQ204,$DF204,$DV204,$DX204,$DZ204,$EB204),IF(Account!$Q$2=TRUE,SUM($GO204,$GU204,$GW204,$HB204,$CQ204,$DF204,$DV204,$DX204,$DZ204,$EB204),SUM($GO204,$GT204,$GU204,$GV204,$GW204,$HB204,$CQ204,$DF204,$DV204,$DX204,$DZ204,$EB204)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D204,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A204,Tenant!$A:$J,8,FALSE)=TRUE,$HD204<0),0,SUM(SUM(SUM($HD204/$AD204*$HE204)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A204,Tenant!$A:$J,8,FALSE)=TRUE,$HD204<0),0,SUM(SUM(SUM($HD204/$AD204*$HF204)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU204,$DJ204,$DR204,$DT204,$DV204,$DX204,$DZ204,$EB204,$ED204,$EF204,$EH204,$EJ204,$FI204,$FK204,$FM204,$FO204,$GN204,$GV204,$GY204,$HA204)/$AD204*$X204*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU204,$DJ204,$DR204,$DT204,$DV204,$DX204,$DZ204,$EB204,$ED204,$EF204,$EH204,$EJ204,$FI204,$FK204,$FM204,$FO204,$GN204,$GV204,$GY204,$HA204)/$AD204*$AA204*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E204),$AD204,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D204,FctrChngDts!$C$17<=$E204),_xlfn.DAYS($D204,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E204),$AD204,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D204,FctrChngDts!$C$19<=$E204),_xlfn.DAYS($D204,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN204*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN204*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO204*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO204*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D204,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A204,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU204*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A204,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV204*Account!$AA$2)),5)","v":0}]
[204,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G205),0,IF($F205<=$G205,SUM($G205-$F205),IF($F205>$G205,SUM((Account!$L$2-$F205)+$G205+1))))","v":0},{"$f":"IF(AND($D205>=FctrChngDts!$C$2,$D205<=FctrChngDts!$D$2),$D205,\"\")","v":""},{"$f":"IF($I205=\"\",\"\",IF($E205<=FctrChngDts!$D$2,$E205,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D205<FctrChngDts!$E$2,$E205<FctrChngDts!$E$2),AND($D205>=FctrChngDts!$F$2,$E205>=FctrChngDts!$F$2)),\"\",IF(AND($D205>=FctrChngDts!$E$2,$D205<=FctrChngDts!$F$2),$D205,FctrChngDts!$E$2))","v":""},{"$f":"IF($K205=\"\",\"\",IF(AND($J205=$K205,$E205>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K205=$J205,$E205,IF(AND($E205>=FctrChngDts!$E$2,$E205<=FctrChngDts!$F$2),$E205,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D205<DATE(YEAR(Account!$J$2),6,1),$D205>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I205<FctrChngDts!$A$2,$J205<FctrChngDts!$A$2),AND($I205>=FctrChngDts!$B$2,$J205>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I205<FctrChngDts!$A$2,$J205>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I205>=FctrChngDts!$A$2,$J205<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I205<FctrChngDts!$B$2,$J205>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K205<FctrChngDts!$A$2,$L205<FctrChngDts!$A$2),AND($K205>=FctrChngDts!$B$2,$L205>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K205<FctrChngDts!$A$2,$L205>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K205>=FctrChngDts!$A$2,$L205<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K205<FctrChngDts!$B$2,$L205>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I205=\"\",$J205=0),0,IF(AND($N205=TRUE,$I205<>0),SUM($J205-$I205+1),IF($O205=TRUE,SUM(FctrChngDts!$A$2-$I205),IF($P205=TRUE,0,IF($Q205=TRUE,SUM($J205-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I205=\"\",$J205=0),0,IF($N205=TRUE,0,IF($O205=TRUE,SUM($J205-FctrChngDts!$A$2+1),IF(AND($P205=TRUE,$I205<>0),SUM($J205-$I205+1),IF($Q205=TRUE,SUM(FctrChngDts!$B$2-$I205),0)))))","v":0},0,{"$f":"IF(OR($K205=\"\",$L205=0),0,IF(AND($R205=TRUE,$K205<>0),SUM($L205-$K205+1),IF($S205=TRUE,SUM(FctrChngDts!$A$2-$K205),IF($T205=TRUE,0,IF($U205=TRUE,SUM($L205-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K205=\"\",$L205=0),0,IF($R205=TRUE,0,IF($S205=TRUE,SUM($L205-FctrChngDts!$A$2+1),IF(AND($T205=TRUE,$K205<>0),SUM($L205-$K205+1),IF($U205=TRUE,SUM(FctrChngDts!$B$2-$K205),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A205,Tenant!$A205:$J704,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR205=FALSE,VLOOKUP($AQ205,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ205,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR205=FALSE,VLOOKUP($AQ205,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ205,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR205=FALSE,VLOOKUP($AQ205,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ205,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR205=FALSE,VLOOKUP($AQ205,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ205,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A205,Tenant!$A205:$J704,6,FALSE)","v":0},{"$f":"VLOOKUP($A205,Tenant!$A205:$J704,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG205=FALSE,0,IF($DU205=TRUE,SUM($BS205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS205*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DU205=TRUE,SUM($BT205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT205*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DU205=TRUE,SUM($BU205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU205*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DU205=TRUE,SUM($BV205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DU205=TRUE,SUM($BW205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW205*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG205=FALSE,0,IF($DU205=TRUE,SUM($BX205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX205*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN205=FALSE,0,IF($H205=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP205=FALSE,0,ROUND(SUM($BY205*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR205=FALSE,0,ROUND(SUM($X205*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY205=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X205),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X205)),5)","v":0},{"$f":"SUM(ROUND($CH205:$CM205,2),$CO205,$CQ205,$CS205)","v":0},false,{"$f":"ROUND(IF($CV205=FALSE,0,IF($DY205=TRUE,SUM($BZ205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ205*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV205=FALSE,0,IF($DY205=TRUE,SUM($CA205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA205*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV205=FALSE,0,IF($DY205=TRUE,SUM($CB205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB205*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV205=FALSE,0,IF($DY205=TRUE,SUM($CC205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC205*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV205=FALSE,0,IF($DY205=TRUE,SUM($CD205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD205*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV205=FALSE,0,IF($DY205=TRUE,SUM($CE205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE205*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC205=FALSE,0,IF($H205=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF205*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE205=FALSE,0,ROUND(SUM($CF205*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG205=FALSE,0,ROUND(SUM($AA205*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY205=TRUE,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA205),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA205)),5)","v":0},{"$f":"SUM(ROUND($CW205:$DB205,2),$DD205,$DF205,$DH205)","v":0},0,{"$f":"SUM(SUM($CU205*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ205*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU205*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ205*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL205,IF(VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM205,$DK205))","v":0},0,false,0,false,0,{"$f":"IF(AND($X205>0,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU205=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH205:$CM205,$CS205,$ED205,$EL205,$ET205:$EY205)-SUM($BY205*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH205:$CM205,$CS205,$ED205,$EL205,$EN205:$ES205)-SUM($BY205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X205>0,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW205=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH205:$CM205,$CO205,$CQ205,$CS205,$ED205,$EF205,$EH205,$EJ205,$ET205:$EY205)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH205:$CM205,$CO205,$CQ205,$CS205,$ED205,$EF205,$EH205,$EJ205,ET205:$EX205)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA205>0,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY205=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW205:$DB205,$DH205,$ED205,$FQ205,$FY205:$GD205)-SUM($CF205*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW205:$DB205,$DH205,$ED205,$FQ205,$FS205:$FX205)-SUM($CF205*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA205>0,VLOOKUP($A205,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA205=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW205:$DB205,$DD205,$DF205,$DH205,$FI205,$FK205,$FM205,$FO205,$FY205:$GD205)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW205:$DB205,$DD205,$DF205,$DH205,$FI205,$FK205,$FM205,$FO205,$FY205:$GD205)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X205>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E205<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC205=FALSE,0,ROUND(SUM($AE205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X205>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A205,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE205=FALSE,0,ROUND(SUM($BY205*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X205>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X205>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X205>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG205=FALSE,0,SUM($BY205*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X205>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI205=FALSE,0,SUM($BY205*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X205>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK205=TRUE,$X205>0),SUM($BY205*Account!$T$2),0)","v":0},{"$f":"IF(AND($X205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM205=FALSE,0,ROUND(SUM($BS205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM205=FALSE,0,ROUND(SUM($BT205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM205=FALSE,0,ROUND(SUM($BU205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM205=FALSE,0,ROUND(SUM($BV205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM205=FALSE,0,ROUND(SUM($BW205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM205=FALSE,0,ROUND(SUM($BX205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H205/$AD205*$X205),5),0)","v":0},{"$f":"ROUND(SUM($FA205*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ205=FALSE,$FB205,ROUND(MAX(0,SUM(SUM($ET205:$EY205)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE205=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I205","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF205*Account!$AA$2),SUM($FF205*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA205>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E205<>\"D-CARE\",Tenant!$F205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH205=FALSE,0,ROUND(SUM($AF205*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA205>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A205,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY205=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ205=FALSE,0,ROUND(SUM($CF205*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA205>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA205>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA205>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL205=FALSE,0,SUM($CF205*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA205>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN205=FALSE,0,SUM($CF205*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA205>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP205=TRUE,$AA205>0),SUM($CF205*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA205>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR205=FALSE,0,ROUND(SUM($BZ205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR205=FALSE,0,ROUND(SUM($CA205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR205=FALSE,0,ROUND(SUM($CB205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR205=FALSE,0,ROUND(SUM($CC205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR205=FALSE,0,ROUND(SUM($CD205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR205=FALSE,0,ROUND(SUM($CE205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ205*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA205*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB205*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC205*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD205*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE205*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H205/$AD205*$AA205),5),0)","v":0},{"$f":"ROUND(SUM($GF205*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE205=FALSE,$GG205,ROUND(MAX(0,SUM(SUM($FY205:$GD205)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ205=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I205","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK205*Account!$AA$2),SUM($GK205*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D205<=FctrChngDts!$B$14,$E205>FctrChngDts!$B$14),AND($D205<=FctrChngDts!$C$14,$E205>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM205=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP205:$GS205))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO205,$DD205,$GP205:$GS205))","v":0},0,0,{"$f":"IF(AND($X205>0,Tenant!$E205=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX205=FALSE,0,ROUND(SUM($AE205*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA205>0,Tenant!$E205=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ205=FALSE,0,ROUND(SUM($AF205*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO205,$GT205,$GW205,$HB205,$CQ205,$DF205,$DV205,$DX205,$DZ205,$EB205),IF(Account!$Q$2=TRUE,SUM($GO205,$GU205,$GW205,$HB205,$CQ205,$DF205,$DV205,$DX205,$DZ205,$EB205),SUM($GO205,$GT205,$GU205,$GV205,$GW205,$HB205,$CQ205,$DF205,$DV205,$DX205,$DZ205,$EB205)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D205,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A205,Tenant!$A:$J,8,FALSE)=TRUE,$HD205<0),0,SUM(SUM(SUM($HD205/$AD205*$HE205)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A205,Tenant!$A:$J,8,FALSE)=TRUE,$HD205<0),0,SUM(SUM(SUM($HD205/$AD205*$HF205)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU205,$DJ205,$DR205,$DT205,$DV205,$DX205,$DZ205,$EB205,$ED205,$EF205,$EH205,$EJ205,$FI205,$FK205,$FM205,$FO205,$GN205,$GV205,$GY205,$HA205)/$AD205*$X205*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU205,$DJ205,$DR205,$DT205,$DV205,$DX205,$DZ205,$EB205,$ED205,$EF205,$EH205,$EJ205,$FI205,$FK205,$FM205,$FO205,$GN205,$GV205,$GY205,$HA205)/$AD205*$AA205*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E205),$AD205,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D205,FctrChngDts!$C$17<=$E205),_xlfn.DAYS($D205,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E205),$AD205,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D205,FctrChngDts!$C$19<=$E205),_xlfn.DAYS($D205,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN205*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN205*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO205*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO205*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D205,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A205,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU205*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A205,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV205*Account!$AA$2)),5)","v":0}]
[205,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G206),0,IF($F206<=$G206,SUM($G206-$F206),IF($F206>$G206,SUM((Account!$L$2-$F206)+$G206+1))))","v":0},{"$f":"IF(AND($D206>=FctrChngDts!$C$2,$D206<=FctrChngDts!$D$2),$D206,\"\")","v":""},{"$f":"IF($I206=\"\",\"\",IF($E206<=FctrChngDts!$D$2,$E206,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D206<FctrChngDts!$E$2,$E206<FctrChngDts!$E$2),AND($D206>=FctrChngDts!$F$2,$E206>=FctrChngDts!$F$2)),\"\",IF(AND($D206>=FctrChngDts!$E$2,$D206<=FctrChngDts!$F$2),$D206,FctrChngDts!$E$2))","v":""},{"$f":"IF($K206=\"\",\"\",IF(AND($J206=$K206,$E206>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K206=$J206,$E206,IF(AND($E206>=FctrChngDts!$E$2,$E206<=FctrChngDts!$F$2),$E206,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D206<DATE(YEAR(Account!$J$2),6,1),$D206>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I206<FctrChngDts!$A$2,$J206<FctrChngDts!$A$2),AND($I206>=FctrChngDts!$B$2,$J206>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I206<FctrChngDts!$A$2,$J206>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I206>=FctrChngDts!$A$2,$J206<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I206<FctrChngDts!$B$2,$J206>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K206<FctrChngDts!$A$2,$L206<FctrChngDts!$A$2),AND($K206>=FctrChngDts!$B$2,$L206>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K206<FctrChngDts!$A$2,$L206>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K206>=FctrChngDts!$A$2,$L206<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K206<FctrChngDts!$B$2,$L206>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I206=\"\",$J206=0),0,IF(AND($N206=TRUE,$I206<>0),SUM($J206-$I206+1),IF($O206=TRUE,SUM(FctrChngDts!$A$2-$I206),IF($P206=TRUE,0,IF($Q206=TRUE,SUM($J206-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I206=\"\",$J206=0),0,IF($N206=TRUE,0,IF($O206=TRUE,SUM($J206-FctrChngDts!$A$2+1),IF(AND($P206=TRUE,$I206<>0),SUM($J206-$I206+1),IF($Q206=TRUE,SUM(FctrChngDts!$B$2-$I206),0)))))","v":0},0,{"$f":"IF(OR($K206=\"\",$L206=0),0,IF(AND($R206=TRUE,$K206<>0),SUM($L206-$K206+1),IF($S206=TRUE,SUM(FctrChngDts!$A$2-$K206),IF($T206=TRUE,0,IF($U206=TRUE,SUM($L206-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K206=\"\",$L206=0),0,IF($R206=TRUE,0,IF($S206=TRUE,SUM($L206-FctrChngDts!$A$2+1),IF(AND($T206=TRUE,$K206<>0),SUM($L206-$K206+1),IF($U206=TRUE,SUM(FctrChngDts!$B$2-$K206),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A206,Tenant!$A206:$J705,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR206=FALSE,VLOOKUP($AQ206,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ206,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR206=FALSE,VLOOKUP($AQ206,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ206,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR206=FALSE,VLOOKUP($AQ206,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ206,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR206=FALSE,VLOOKUP($AQ206,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ206,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A206,Tenant!$A206:$J705,6,FALSE)","v":0},{"$f":"VLOOKUP($A206,Tenant!$A206:$J705,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG206=FALSE,0,IF($DU206=TRUE,SUM($BS206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS206*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DU206=TRUE,SUM($BT206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT206*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DU206=TRUE,SUM($BU206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU206*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DU206=TRUE,SUM($BV206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DU206=TRUE,SUM($BW206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW206*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG206=FALSE,0,IF($DU206=TRUE,SUM($BX206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX206*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN206=FALSE,0,IF($H206=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP206=FALSE,0,ROUND(SUM($BY206*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR206=FALSE,0,ROUND(SUM($X206*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY206=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X206),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X206)),5)","v":0},{"$f":"SUM(ROUND($CH206:$CM206,2),$CO206,$CQ206,$CS206)","v":0},false,{"$f":"ROUND(IF($CV206=FALSE,0,IF($DY206=TRUE,SUM($BZ206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ206*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV206=FALSE,0,IF($DY206=TRUE,SUM($CA206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA206*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV206=FALSE,0,IF($DY206=TRUE,SUM($CB206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB206*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV206=FALSE,0,IF($DY206=TRUE,SUM($CC206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC206*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV206=FALSE,0,IF($DY206=TRUE,SUM($CD206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD206*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV206=FALSE,0,IF($DY206=TRUE,SUM($CE206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE206*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC206=FALSE,0,IF($H206=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF206*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE206=FALSE,0,ROUND(SUM($CF206*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG206=FALSE,0,ROUND(SUM($AA206*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY206=TRUE,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA206),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA206)),5)","v":0},{"$f":"SUM(ROUND($CW206:$DB206,2),$DD206,$DF206,$DH206)","v":0},0,{"$f":"SUM(SUM($CU206*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ206*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU206*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ206*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL206,IF(VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM206,$DK206))","v":0},0,false,0,false,0,{"$f":"IF(AND($X206>0,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU206=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH206:$CM206,$CS206,$ED206,$EL206,$ET206:$EY206)-SUM($BY206*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH206:$CM206,$CS206,$ED206,$EL206,$EN206:$ES206)-SUM($BY206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X206>0,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW206=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH206:$CM206,$CO206,$CQ206,$CS206,$ED206,$EF206,$EH206,$EJ206,$ET206:$EY206)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH206:$CM206,$CO206,$CQ206,$CS206,$ED206,$EF206,$EH206,$EJ206,ET206:$EX206)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA206>0,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY206=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW206:$DB206,$DH206,$ED206,$FQ206,$FY206:$GD206)-SUM($CF206*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW206:$DB206,$DH206,$ED206,$FQ206,$FS206:$FX206)-SUM($CF206*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA206>0,VLOOKUP($A206,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA206=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW206:$DB206,$DD206,$DF206,$DH206,$FI206,$FK206,$FM206,$FO206,$FY206:$GD206)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW206:$DB206,$DD206,$DF206,$DH206,$FI206,$FK206,$FM206,$FO206,$FY206:$GD206)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X206>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E206<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC206=FALSE,0,ROUND(SUM($AE206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X206>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A206,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE206=FALSE,0,ROUND(SUM($BY206*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X206>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X206>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X206>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG206=FALSE,0,SUM($BY206*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X206>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI206=FALSE,0,SUM($BY206*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X206>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK206=TRUE,$X206>0),SUM($BY206*Account!$T$2),0)","v":0},{"$f":"IF(AND($X206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM206=FALSE,0,ROUND(SUM($BS206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM206=FALSE,0,ROUND(SUM($BT206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM206=FALSE,0,ROUND(SUM($BU206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM206=FALSE,0,ROUND(SUM($BV206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM206=FALSE,0,ROUND(SUM($BW206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM206=FALSE,0,ROUND(SUM($BX206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H206/$AD206*$X206),5),0)","v":0},{"$f":"ROUND(SUM($FA206*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ206=FALSE,$FB206,ROUND(MAX(0,SUM(SUM($ET206:$EY206)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE206=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I206","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF206*Account!$AA$2),SUM($FF206*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA206>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E206<>\"D-CARE\",Tenant!$F206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH206=FALSE,0,ROUND(SUM($AF206*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA206>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A206,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY206=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ206=FALSE,0,ROUND(SUM($CF206*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA206>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA206>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA206>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL206=FALSE,0,SUM($CF206*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA206>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN206=FALSE,0,SUM($CF206*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA206>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP206=TRUE,$AA206>0),SUM($CF206*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA206>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR206=FALSE,0,ROUND(SUM($BZ206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR206=FALSE,0,ROUND(SUM($CA206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR206=FALSE,0,ROUND(SUM($CB206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR206=FALSE,0,ROUND(SUM($CC206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR206=FALSE,0,ROUND(SUM($CD206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR206=FALSE,0,ROUND(SUM($CE206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ206*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA206*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB206*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC206*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD206*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE206*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H206/$AD206*$AA206),5),0)","v":0},{"$f":"ROUND(SUM($GF206*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE206=FALSE,$GG206,ROUND(MAX(0,SUM(SUM($FY206:$GD206)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ206=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I206","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK206*Account!$AA$2),SUM($GK206*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D206<=FctrChngDts!$B$14,$E206>FctrChngDts!$B$14),AND($D206<=FctrChngDts!$C$14,$E206>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM206=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP206:$GS206))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO206,$DD206,$GP206:$GS206))","v":0},0,0,{"$f":"IF(AND($X206>0,Tenant!$E206=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX206=FALSE,0,ROUND(SUM($AE206*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA206>0,Tenant!$E206=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ206=FALSE,0,ROUND(SUM($AF206*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO206,$GT206,$GW206,$HB206,$CQ206,$DF206,$DV206,$DX206,$DZ206,$EB206),IF(Account!$Q$2=TRUE,SUM($GO206,$GU206,$GW206,$HB206,$CQ206,$DF206,$DV206,$DX206,$DZ206,$EB206),SUM($GO206,$GT206,$GU206,$GV206,$GW206,$HB206,$CQ206,$DF206,$DV206,$DX206,$DZ206,$EB206)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D206,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A206,Tenant!$A:$J,8,FALSE)=TRUE,$HD206<0),0,SUM(SUM(SUM($HD206/$AD206*$HE206)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A206,Tenant!$A:$J,8,FALSE)=TRUE,$HD206<0),0,SUM(SUM(SUM($HD206/$AD206*$HF206)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU206,$DJ206,$DR206,$DT206,$DV206,$DX206,$DZ206,$EB206,$ED206,$EF206,$EH206,$EJ206,$FI206,$FK206,$FM206,$FO206,$GN206,$GV206,$GY206,$HA206)/$AD206*$X206*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU206,$DJ206,$DR206,$DT206,$DV206,$DX206,$DZ206,$EB206,$ED206,$EF206,$EH206,$EJ206,$FI206,$FK206,$FM206,$FO206,$GN206,$GV206,$GY206,$HA206)/$AD206*$AA206*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E206),$AD206,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D206,FctrChngDts!$C$17<=$E206),_xlfn.DAYS($D206,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E206),$AD206,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D206,FctrChngDts!$C$19<=$E206),_xlfn.DAYS($D206,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN206*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN206*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO206*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO206*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D206,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A206,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU206*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A206,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV206*Account!$AA$2)),5)","v":0}]
[206,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G207),0,IF($F207<=$G207,SUM($G207-$F207),IF($F207>$G207,SUM((Account!$L$2-$F207)+$G207+1))))","v":0},{"$f":"IF(AND($D207>=FctrChngDts!$C$2,$D207<=FctrChngDts!$D$2),$D207,\"\")","v":""},{"$f":"IF($I207=\"\",\"\",IF($E207<=FctrChngDts!$D$2,$E207,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D207<FctrChngDts!$E$2,$E207<FctrChngDts!$E$2),AND($D207>=FctrChngDts!$F$2,$E207>=FctrChngDts!$F$2)),\"\",IF(AND($D207>=FctrChngDts!$E$2,$D207<=FctrChngDts!$F$2),$D207,FctrChngDts!$E$2))","v":""},{"$f":"IF($K207=\"\",\"\",IF(AND($J207=$K207,$E207>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K207=$J207,$E207,IF(AND($E207>=FctrChngDts!$E$2,$E207<=FctrChngDts!$F$2),$E207,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D207<DATE(YEAR(Account!$J$2),6,1),$D207>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I207<FctrChngDts!$A$2,$J207<FctrChngDts!$A$2),AND($I207>=FctrChngDts!$B$2,$J207>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I207<FctrChngDts!$A$2,$J207>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I207>=FctrChngDts!$A$2,$J207<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I207<FctrChngDts!$B$2,$J207>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K207<FctrChngDts!$A$2,$L207<FctrChngDts!$A$2),AND($K207>=FctrChngDts!$B$2,$L207>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K207<FctrChngDts!$A$2,$L207>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K207>=FctrChngDts!$A$2,$L207<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K207<FctrChngDts!$B$2,$L207>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I207=\"\",$J207=0),0,IF(AND($N207=TRUE,$I207<>0),SUM($J207-$I207+1),IF($O207=TRUE,SUM(FctrChngDts!$A$2-$I207),IF($P207=TRUE,0,IF($Q207=TRUE,SUM($J207-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I207=\"\",$J207=0),0,IF($N207=TRUE,0,IF($O207=TRUE,SUM($J207-FctrChngDts!$A$2+1),IF(AND($P207=TRUE,$I207<>0),SUM($J207-$I207+1),IF($Q207=TRUE,SUM(FctrChngDts!$B$2-$I207),0)))))","v":0},0,{"$f":"IF(OR($K207=\"\",$L207=0),0,IF(AND($R207=TRUE,$K207<>0),SUM($L207-$K207+1),IF($S207=TRUE,SUM(FctrChngDts!$A$2-$K207),IF($T207=TRUE,0,IF($U207=TRUE,SUM($L207-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K207=\"\",$L207=0),0,IF($R207=TRUE,0,IF($S207=TRUE,SUM($L207-FctrChngDts!$A$2+1),IF(AND($T207=TRUE,$K207<>0),SUM($L207-$K207+1),IF($U207=TRUE,SUM(FctrChngDts!$B$2-$K207),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A207,Tenant!$A207:$J706,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR207=FALSE,VLOOKUP($AQ207,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ207,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR207=FALSE,VLOOKUP($AQ207,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ207,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR207=FALSE,VLOOKUP($AQ207,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ207,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR207=FALSE,VLOOKUP($AQ207,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ207,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A207,Tenant!$A207:$J706,6,FALSE)","v":0},{"$f":"VLOOKUP($A207,Tenant!$A207:$J706,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG207=FALSE,0,IF($DU207=TRUE,SUM($BS207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS207*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DU207=TRUE,SUM($BT207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT207*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DU207=TRUE,SUM($BU207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU207*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DU207=TRUE,SUM($BV207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DU207=TRUE,SUM($BW207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW207*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG207=FALSE,0,IF($DU207=TRUE,SUM($BX207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX207*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN207=FALSE,0,IF($H207=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP207=FALSE,0,ROUND(SUM($BY207*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR207=FALSE,0,ROUND(SUM($X207*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY207=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X207),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X207)),5)","v":0},{"$f":"SUM(ROUND($CH207:$CM207,2),$CO207,$CQ207,$CS207)","v":0},false,{"$f":"ROUND(IF($CV207=FALSE,0,IF($DY207=TRUE,SUM($BZ207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ207*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV207=FALSE,0,IF($DY207=TRUE,SUM($CA207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA207*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV207=FALSE,0,IF($DY207=TRUE,SUM($CB207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB207*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV207=FALSE,0,IF($DY207=TRUE,SUM($CC207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC207*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV207=FALSE,0,IF($DY207=TRUE,SUM($CD207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD207*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV207=FALSE,0,IF($DY207=TRUE,SUM($CE207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE207*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC207=FALSE,0,IF($H207=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF207*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE207=FALSE,0,ROUND(SUM($CF207*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG207=FALSE,0,ROUND(SUM($AA207*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY207=TRUE,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA207),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA207)),5)","v":0},{"$f":"SUM(ROUND($CW207:$DB207,2),$DD207,$DF207,$DH207)","v":0},0,{"$f":"SUM(SUM($CU207*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ207*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU207*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ207*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL207,IF(VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM207,$DK207))","v":0},0,false,0,false,0,{"$f":"IF(AND($X207>0,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU207=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH207:$CM207,$CS207,$ED207,$EL207,$ET207:$EY207)-SUM($BY207*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH207:$CM207,$CS207,$ED207,$EL207,$EN207:$ES207)-SUM($BY207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X207>0,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW207=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH207:$CM207,$CO207,$CQ207,$CS207,$ED207,$EF207,$EH207,$EJ207,$ET207:$EY207)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH207:$CM207,$CO207,$CQ207,$CS207,$ED207,$EF207,$EH207,$EJ207,ET207:$EX207)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA207>0,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY207=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW207:$DB207,$DH207,$ED207,$FQ207,$FY207:$GD207)-SUM($CF207*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW207:$DB207,$DH207,$ED207,$FQ207,$FS207:$FX207)-SUM($CF207*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA207>0,VLOOKUP($A207,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA207=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW207:$DB207,$DD207,$DF207,$DH207,$FI207,$FK207,$FM207,$FO207,$FY207:$GD207)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW207:$DB207,$DD207,$DF207,$DH207,$FI207,$FK207,$FM207,$FO207,$FY207:$GD207)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X207>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E207<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC207=FALSE,0,ROUND(SUM($AE207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X207>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A207,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE207=FALSE,0,ROUND(SUM($BY207*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X207>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X207>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X207>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG207=FALSE,0,SUM($BY207*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X207>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI207=FALSE,0,SUM($BY207*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X207>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK207=TRUE,$X207>0),SUM($BY207*Account!$T$2),0)","v":0},{"$f":"IF(AND($X207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM207=FALSE,0,ROUND(SUM($BS207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM207=FALSE,0,ROUND(SUM($BT207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM207=FALSE,0,ROUND(SUM($BU207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM207=FALSE,0,ROUND(SUM($BV207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM207=FALSE,0,ROUND(SUM($BW207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM207=FALSE,0,ROUND(SUM($BX207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H207/$AD207*$X207),5),0)","v":0},{"$f":"ROUND(SUM($FA207*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ207=FALSE,$FB207,ROUND(MAX(0,SUM(SUM($ET207:$EY207)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE207=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I207","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF207*Account!$AA$2),SUM($FF207*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA207>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E207<>\"D-CARE\",Tenant!$F207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH207=FALSE,0,ROUND(SUM($AF207*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA207>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A207,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY207=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ207=FALSE,0,ROUND(SUM($CF207*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA207>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA207>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA207>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL207=FALSE,0,SUM($CF207*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA207>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN207=FALSE,0,SUM($CF207*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA207>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP207=TRUE,$AA207>0),SUM($CF207*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA207>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR207=FALSE,0,ROUND(SUM($BZ207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR207=FALSE,0,ROUND(SUM($CA207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR207=FALSE,0,ROUND(SUM($CB207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR207=FALSE,0,ROUND(SUM($CC207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR207=FALSE,0,ROUND(SUM($CD207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR207=FALSE,0,ROUND(SUM($CE207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ207*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA207*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB207*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC207*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD207*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE207*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H207/$AD207*$AA207),5),0)","v":0},{"$f":"ROUND(SUM($GF207*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE207=FALSE,$GG207,ROUND(MAX(0,SUM(SUM($FY207:$GD207)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ207=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I207","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK207*Account!$AA$2),SUM($GK207*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D207<=FctrChngDts!$B$14,$E207>FctrChngDts!$B$14),AND($D207<=FctrChngDts!$C$14,$E207>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM207=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP207:$GS207))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO207,$DD207,$GP207:$GS207))","v":0},0,0,{"$f":"IF(AND($X207>0,Tenant!$E207=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX207=FALSE,0,ROUND(SUM($AE207*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA207>0,Tenant!$E207=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ207=FALSE,0,ROUND(SUM($AF207*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO207,$GT207,$GW207,$HB207,$CQ207,$DF207,$DV207,$DX207,$DZ207,$EB207),IF(Account!$Q$2=TRUE,SUM($GO207,$GU207,$GW207,$HB207,$CQ207,$DF207,$DV207,$DX207,$DZ207,$EB207),SUM($GO207,$GT207,$GU207,$GV207,$GW207,$HB207,$CQ207,$DF207,$DV207,$DX207,$DZ207,$EB207)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D207,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A207,Tenant!$A:$J,8,FALSE)=TRUE,$HD207<0),0,SUM(SUM(SUM($HD207/$AD207*$HE207)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A207,Tenant!$A:$J,8,FALSE)=TRUE,$HD207<0),0,SUM(SUM(SUM($HD207/$AD207*$HF207)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU207,$DJ207,$DR207,$DT207,$DV207,$DX207,$DZ207,$EB207,$ED207,$EF207,$EH207,$EJ207,$FI207,$FK207,$FM207,$FO207,$GN207,$GV207,$GY207,$HA207)/$AD207*$X207*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU207,$DJ207,$DR207,$DT207,$DV207,$DX207,$DZ207,$EB207,$ED207,$EF207,$EH207,$EJ207,$FI207,$FK207,$FM207,$FO207,$GN207,$GV207,$GY207,$HA207)/$AD207*$AA207*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E207),$AD207,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D207,FctrChngDts!$C$17<=$E207),_xlfn.DAYS($D207,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E207),$AD207,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D207,FctrChngDts!$C$19<=$E207),_xlfn.DAYS($D207,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN207*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN207*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO207*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO207*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D207,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A207,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU207*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A207,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV207*Account!$AA$2)),5)","v":0}]
[207,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G208),0,IF($F208<=$G208,SUM($G208-$F208),IF($F208>$G208,SUM((Account!$L$2-$F208)+$G208+1))))","v":0},{"$f":"IF(AND($D208>=FctrChngDts!$C$2,$D208<=FctrChngDts!$D$2),$D208,\"\")","v":""},{"$f":"IF($I208=\"\",\"\",IF($E208<=FctrChngDts!$D$2,$E208,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D208<FctrChngDts!$E$2,$E208<FctrChngDts!$E$2),AND($D208>=FctrChngDts!$F$2,$E208>=FctrChngDts!$F$2)),\"\",IF(AND($D208>=FctrChngDts!$E$2,$D208<=FctrChngDts!$F$2),$D208,FctrChngDts!$E$2))","v":""},{"$f":"IF($K208=\"\",\"\",IF(AND($J208=$K208,$E208>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K208=$J208,$E208,IF(AND($E208>=FctrChngDts!$E$2,$E208<=FctrChngDts!$F$2),$E208,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D208<DATE(YEAR(Account!$J$2),6,1),$D208>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I208<FctrChngDts!$A$2,$J208<FctrChngDts!$A$2),AND($I208>=FctrChngDts!$B$2,$J208>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I208<FctrChngDts!$A$2,$J208>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I208>=FctrChngDts!$A$2,$J208<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I208<FctrChngDts!$B$2,$J208>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K208<FctrChngDts!$A$2,$L208<FctrChngDts!$A$2),AND($K208>=FctrChngDts!$B$2,$L208>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K208<FctrChngDts!$A$2,$L208>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K208>=FctrChngDts!$A$2,$L208<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K208<FctrChngDts!$B$2,$L208>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I208=\"\",$J208=0),0,IF(AND($N208=TRUE,$I208<>0),SUM($J208-$I208+1),IF($O208=TRUE,SUM(FctrChngDts!$A$2-$I208),IF($P208=TRUE,0,IF($Q208=TRUE,SUM($J208-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I208=\"\",$J208=0),0,IF($N208=TRUE,0,IF($O208=TRUE,SUM($J208-FctrChngDts!$A$2+1),IF(AND($P208=TRUE,$I208<>0),SUM($J208-$I208+1),IF($Q208=TRUE,SUM(FctrChngDts!$B$2-$I208),0)))))","v":0},0,{"$f":"IF(OR($K208=\"\",$L208=0),0,IF(AND($R208=TRUE,$K208<>0),SUM($L208-$K208+1),IF($S208=TRUE,SUM(FctrChngDts!$A$2-$K208),IF($T208=TRUE,0,IF($U208=TRUE,SUM($L208-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K208=\"\",$L208=0),0,IF($R208=TRUE,0,IF($S208=TRUE,SUM($L208-FctrChngDts!$A$2+1),IF(AND($T208=TRUE,$K208<>0),SUM($L208-$K208+1),IF($U208=TRUE,SUM(FctrChngDts!$B$2-$K208),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A208,Tenant!$A208:$J707,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR208=FALSE,VLOOKUP($AQ208,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ208,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR208=FALSE,VLOOKUP($AQ208,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ208,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR208=FALSE,VLOOKUP($AQ208,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ208,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR208=FALSE,VLOOKUP($AQ208,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ208,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A208,Tenant!$A208:$J707,6,FALSE)","v":0},{"$f":"VLOOKUP($A208,Tenant!$A208:$J707,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG208=FALSE,0,IF($DU208=TRUE,SUM($BS208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS208*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DU208=TRUE,SUM($BT208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT208*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DU208=TRUE,SUM($BU208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU208*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DU208=TRUE,SUM($BV208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DU208=TRUE,SUM($BW208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW208*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG208=FALSE,0,IF($DU208=TRUE,SUM($BX208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX208*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN208=FALSE,0,IF($H208=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP208=FALSE,0,ROUND(SUM($BY208*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR208=FALSE,0,ROUND(SUM($X208*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY208=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X208),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X208)),5)","v":0},{"$f":"SUM(ROUND($CH208:$CM208,2),$CO208,$CQ208,$CS208)","v":0},false,{"$f":"ROUND(IF($CV208=FALSE,0,IF($DY208=TRUE,SUM($BZ208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ208*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV208=FALSE,0,IF($DY208=TRUE,SUM($CA208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA208*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV208=FALSE,0,IF($DY208=TRUE,SUM($CB208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB208*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV208=FALSE,0,IF($DY208=TRUE,SUM($CC208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV208=FALSE,0,IF($DY208=TRUE,SUM($CD208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD208*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV208=FALSE,0,IF($DY208=TRUE,SUM($CE208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE208*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC208=FALSE,0,IF($H208=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE208=FALSE,0,ROUND(SUM($CF208*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG208=FALSE,0,ROUND(SUM($AA208*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY208=TRUE,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA208),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA208)),5)","v":0},{"$f":"SUM(ROUND($CW208:$DB208,2),$DD208,$DF208,$DH208)","v":0},0,{"$f":"SUM(SUM($CU208*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ208*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU208*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ208*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL208,IF(VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM208,$DK208))","v":0},0,false,0,false,0,{"$f":"IF(AND($X208>0,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU208=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH208:$CM208,$CS208,$ED208,$EL208,$ET208:$EY208)-SUM($BY208*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH208:$CM208,$CS208,$ED208,$EL208,$EN208:$ES208)-SUM($BY208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X208>0,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW208=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH208:$CM208,$CO208,$CQ208,$CS208,$ED208,$EF208,$EH208,$EJ208,$ET208:$EY208)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH208:$CM208,$CO208,$CQ208,$CS208,$ED208,$EF208,$EH208,$EJ208,ET208:$EX208)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA208>0,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY208=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW208:$DB208,$DH208,$ED208,$FQ208,$FY208:$GD208)-SUM($CF208*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW208:$DB208,$DH208,$ED208,$FQ208,$FS208:$FX208)-SUM($CF208*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA208>0,VLOOKUP($A208,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA208=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW208:$DB208,$DD208,$DF208,$DH208,$FI208,$FK208,$FM208,$FO208,$FY208:$GD208)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW208:$DB208,$DD208,$DF208,$DH208,$FI208,$FK208,$FM208,$FO208,$FY208:$GD208)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E208<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC208=FALSE,0,ROUND(SUM($AE208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X208>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE208=FALSE,0,ROUND(SUM($BY208*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG208=FALSE,0,SUM($BY208*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X208>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI208=FALSE,0,SUM($BY208*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X208>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK208=TRUE,$X208>0),SUM($BY208*Account!$T$2),0)","v":0},{"$f":"IF(AND($X208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM208=FALSE,0,ROUND(SUM($BS208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM208=FALSE,0,ROUND(SUM($BT208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM208=FALSE,0,ROUND(SUM($BU208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM208=FALSE,0,ROUND(SUM($BV208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM208=FALSE,0,ROUND(SUM($BW208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM208=FALSE,0,ROUND(SUM($BX208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H208/$AD208*$X208),5),0)","v":0},{"$f":"ROUND(SUM($FA208*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ208=FALSE,$FB208,ROUND(MAX(0,SUM(SUM($ET208:$EY208)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE208=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I208","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF208*Account!$AA$2),SUM($FF208*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E208<>\"D-CARE\",Tenant!$F208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH208=FALSE,0,ROUND(SUM($AF208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA208>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A208,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY208=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ208=FALSE,0,ROUND(SUM($CF208*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA208>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA208>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL208=FALSE,0,SUM($CF208*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA208>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN208=FALSE,0,SUM($CF208*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA208>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP208=TRUE,$AA208>0),SUM($CF208*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA208>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR208=FALSE,0,ROUND(SUM($BZ208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR208=FALSE,0,ROUND(SUM($CA208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR208=FALSE,0,ROUND(SUM($CB208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR208=FALSE,0,ROUND(SUM($CC208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR208=FALSE,0,ROUND(SUM($CD208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR208=FALSE,0,ROUND(SUM($CE208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ208*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA208*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB208*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC208*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD208*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE208*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H208/$AD208*$AA208),5),0)","v":0},{"$f":"ROUND(SUM($GF208*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE208=FALSE,$GG208,ROUND(MAX(0,SUM(SUM($FY208:$GD208)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ208=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I208","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK208*Account!$AA$2),SUM($GK208*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D208<=FctrChngDts!$B$14,$E208>FctrChngDts!$B$14),AND($D208<=FctrChngDts!$C$14,$E208>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM208=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP208:$GS208))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO208,$DD208,$GP208:$GS208))","v":0},0,0,{"$f":"IF(AND($X208>0,Tenant!$E208=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX208=FALSE,0,ROUND(SUM($AE208*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA208>0,Tenant!$E208=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ208=FALSE,0,ROUND(SUM($AF208*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO208,$GT208,$GW208,$HB208,$CQ208,$DF208,$DV208,$DX208,$DZ208,$EB208),IF(Account!$Q$2=TRUE,SUM($GO208,$GU208,$GW208,$HB208,$CQ208,$DF208,$DV208,$DX208,$DZ208,$EB208),SUM($GO208,$GT208,$GU208,$GV208,$GW208,$HB208,$CQ208,$DF208,$DV208,$DX208,$DZ208,$EB208)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D208,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,8,FALSE)=TRUE,$HD208<0),0,SUM(SUM(SUM($HD208/$AD208*$HE208)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,8,FALSE)=TRUE,$HD208<0),0,SUM(SUM(SUM($HD208/$AD208*$HF208)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU208,$DJ208,$DR208,$DT208,$DV208,$DX208,$DZ208,$EB208,$ED208,$EF208,$EH208,$EJ208,$FI208,$FK208,$FM208,$FO208,$GN208,$GV208,$GY208,$HA208)/$AD208*$X208*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU208,$DJ208,$DR208,$DT208,$DV208,$DX208,$DZ208,$EB208,$ED208,$EF208,$EH208,$EJ208,$FI208,$FK208,$FM208,$FO208,$GN208,$GV208,$GY208,$HA208)/$AD208*$AA208*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E208),$AD208,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D208,FctrChngDts!$C$17<=$E208),_xlfn.DAYS($D208,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E208),$AD208,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D208,FctrChngDts!$C$19<=$E208),_xlfn.DAYS($D208,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN208*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN208*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO208*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO208*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D208,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU208*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A208,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV208*Account!$AA$2)),5)","v":0}]
[208,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G209),0,IF($F209<=$G209,SUM($G209-$F209),IF($F209>$G209,SUM((Account!$L$2-$F209)+$G209+1))))","v":0},{"$f":"IF(AND($D209>=FctrChngDts!$C$2,$D209<=FctrChngDts!$D$2),$D209,\"\")","v":""},{"$f":"IF($I209=\"\",\"\",IF($E209<=FctrChngDts!$D$2,$E209,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D209<FctrChngDts!$E$2,$E209<FctrChngDts!$E$2),AND($D209>=FctrChngDts!$F$2,$E209>=FctrChngDts!$F$2)),\"\",IF(AND($D209>=FctrChngDts!$E$2,$D209<=FctrChngDts!$F$2),$D209,FctrChngDts!$E$2))","v":""},{"$f":"IF($K209=\"\",\"\",IF(AND($J209=$K209,$E209>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K209=$J209,$E209,IF(AND($E209>=FctrChngDts!$E$2,$E209<=FctrChngDts!$F$2),$E209,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D209<DATE(YEAR(Account!$J$2),6,1),$D209>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I209<FctrChngDts!$A$2,$J209<FctrChngDts!$A$2),AND($I209>=FctrChngDts!$B$2,$J209>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I209<FctrChngDts!$A$2,$J209>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I209>=FctrChngDts!$A$2,$J209<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I209<FctrChngDts!$B$2,$J209>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K209<FctrChngDts!$A$2,$L209<FctrChngDts!$A$2),AND($K209>=FctrChngDts!$B$2,$L209>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K209<FctrChngDts!$A$2,$L209>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K209>=FctrChngDts!$A$2,$L209<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K209<FctrChngDts!$B$2,$L209>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I209=\"\",$J209=0),0,IF(AND($N209=TRUE,$I209<>0),SUM($J209-$I209+1),IF($O209=TRUE,SUM(FctrChngDts!$A$2-$I209),IF($P209=TRUE,0,IF($Q209=TRUE,SUM($J209-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I209=\"\",$J209=0),0,IF($N209=TRUE,0,IF($O209=TRUE,SUM($J209-FctrChngDts!$A$2+1),IF(AND($P209=TRUE,$I209<>0),SUM($J209-$I209+1),IF($Q209=TRUE,SUM(FctrChngDts!$B$2-$I209),0)))))","v":0},0,{"$f":"IF(OR($K209=\"\",$L209=0),0,IF(AND($R209=TRUE,$K209<>0),SUM($L209-$K209+1),IF($S209=TRUE,SUM(FctrChngDts!$A$2-$K209),IF($T209=TRUE,0,IF($U209=TRUE,SUM($L209-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K209=\"\",$L209=0),0,IF($R209=TRUE,0,IF($S209=TRUE,SUM($L209-FctrChngDts!$A$2+1),IF(AND($T209=TRUE,$K209<>0),SUM($L209-$K209+1),IF($U209=TRUE,SUM(FctrChngDts!$B$2-$K209),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A209,Tenant!$A209:$J708,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR209=FALSE,VLOOKUP($AQ209,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ209,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR209=FALSE,VLOOKUP($AQ209,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ209,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR209=FALSE,VLOOKUP($AQ209,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ209,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR209=FALSE,VLOOKUP($AQ209,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ209,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A209,Tenant!$A209:$J708,6,FALSE)","v":0},{"$f":"VLOOKUP($A209,Tenant!$A209:$J708,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG209=FALSE,0,IF($DU209=TRUE,SUM($BS209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS209*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DU209=TRUE,SUM($BT209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT209*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DU209=TRUE,SUM($BU209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU209*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DU209=TRUE,SUM($BV209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DU209=TRUE,SUM($BW209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW209*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG209=FALSE,0,IF($DU209=TRUE,SUM($BX209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX209*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN209=FALSE,0,IF($H209=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP209=FALSE,0,ROUND(SUM($BY209*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR209=FALSE,0,ROUND(SUM($X209*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY209=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X209),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X209)),5)","v":0},{"$f":"SUM(ROUND($CH209:$CM209,2),$CO209,$CQ209,$CS209)","v":0},false,{"$f":"ROUND(IF($CV209=FALSE,0,IF($DY209=TRUE,SUM($BZ209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ209*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV209=FALSE,0,IF($DY209=TRUE,SUM($CA209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA209*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV209=FALSE,0,IF($DY209=TRUE,SUM($CB209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB209*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV209=FALSE,0,IF($DY209=TRUE,SUM($CC209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC209*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV209=FALSE,0,IF($DY209=TRUE,SUM($CD209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD209*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV209=FALSE,0,IF($DY209=TRUE,SUM($CE209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE209*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC209=FALSE,0,IF($H209=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF209*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE209=FALSE,0,ROUND(SUM($CF209*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG209=FALSE,0,ROUND(SUM($AA209*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY209=TRUE,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA209),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA209)),5)","v":0},{"$f":"SUM(ROUND($CW209:$DB209,2),$DD209,$DF209,$DH209)","v":0},0,{"$f":"SUM(SUM($CU209*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ209*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU209*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ209*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL209,IF(VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM209,$DK209))","v":0},0,false,0,false,0,{"$f":"IF(AND($X209>0,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU209=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH209:$CM209,$CS209,$ED209,$EL209,$ET209:$EY209)-SUM($BY209*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH209:$CM209,$CS209,$ED209,$EL209,$EN209:$ES209)-SUM($BY209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X209>0,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW209=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH209:$CM209,$CO209,$CQ209,$CS209,$ED209,$EF209,$EH209,$EJ209,$ET209:$EY209)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH209:$CM209,$CO209,$CQ209,$CS209,$ED209,$EF209,$EH209,$EJ209,ET209:$EX209)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA209>0,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY209=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW209:$DB209,$DH209,$ED209,$FQ209,$FY209:$GD209)-SUM($CF209*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW209:$DB209,$DH209,$ED209,$FQ209,$FS209:$FX209)-SUM($CF209*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA209>0,VLOOKUP($A209,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA209=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW209:$DB209,$DD209,$DF209,$DH209,$FI209,$FK209,$FM209,$FO209,$FY209:$GD209)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW209:$DB209,$DD209,$DF209,$DH209,$FI209,$FK209,$FM209,$FO209,$FY209:$GD209)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X209>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E209<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC209=FALSE,0,ROUND(SUM($AE209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X209>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A209,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE209=FALSE,0,ROUND(SUM($BY209*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X209>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X209>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X209>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG209=FALSE,0,SUM($BY209*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X209>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI209=FALSE,0,SUM($BY209*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X209>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK209=TRUE,$X209>0),SUM($BY209*Account!$T$2),0)","v":0},{"$f":"IF(AND($X209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM209=FALSE,0,ROUND(SUM($BS209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM209=FALSE,0,ROUND(SUM($BT209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM209=FALSE,0,ROUND(SUM($BU209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM209=FALSE,0,ROUND(SUM($BV209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM209=FALSE,0,ROUND(SUM($BW209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM209=FALSE,0,ROUND(SUM($BX209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H209/$AD209*$X209),5),0)","v":0},{"$f":"ROUND(SUM($FA209*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ209=FALSE,$FB209,ROUND(MAX(0,SUM(SUM($ET209:$EY209)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE209=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I209","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF209*Account!$AA$2),SUM($FF209*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA209>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E209<>\"D-CARE\",Tenant!$F209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH209=FALSE,0,ROUND(SUM($AF209*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA209>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A209,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY209=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ209=FALSE,0,ROUND(SUM($CF209*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA209>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA209>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA209>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL209=FALSE,0,SUM($CF209*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA209>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN209=FALSE,0,SUM($CF209*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA209>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP209=TRUE,$AA209>0),SUM($CF209*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA209>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR209=FALSE,0,ROUND(SUM($BZ209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR209=FALSE,0,ROUND(SUM($CA209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR209=FALSE,0,ROUND(SUM($CB209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR209=FALSE,0,ROUND(SUM($CC209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR209=FALSE,0,ROUND(SUM($CD209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR209=FALSE,0,ROUND(SUM($CE209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ209*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA209*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB209*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC209*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD209*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE209*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H209/$AD209*$AA209),5),0)","v":0},{"$f":"ROUND(SUM($GF209*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE209=FALSE,$GG209,ROUND(MAX(0,SUM(SUM($FY209:$GD209)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ209=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I209","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK209*Account!$AA$2),SUM($GK209*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D209<=FctrChngDts!$B$14,$E209>FctrChngDts!$B$14),AND($D209<=FctrChngDts!$C$14,$E209>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM209=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP209:$GS209))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO209,$DD209,$GP209:$GS209))","v":0},0,0,{"$f":"IF(AND($X209>0,Tenant!$E209=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX209=FALSE,0,ROUND(SUM($AE209*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA209>0,Tenant!$E209=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ209=FALSE,0,ROUND(SUM($AF209*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO209,$GT209,$GW209,$HB209,$CQ209,$DF209,$DV209,$DX209,$DZ209,$EB209),IF(Account!$Q$2=TRUE,SUM($GO209,$GU209,$GW209,$HB209,$CQ209,$DF209,$DV209,$DX209,$DZ209,$EB209),SUM($GO209,$GT209,$GU209,$GV209,$GW209,$HB209,$CQ209,$DF209,$DV209,$DX209,$DZ209,$EB209)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D209,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A209,Tenant!$A:$J,8,FALSE)=TRUE,$HD209<0),0,SUM(SUM(SUM($HD209/$AD209*$HE209)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A209,Tenant!$A:$J,8,FALSE)=TRUE,$HD209<0),0,SUM(SUM(SUM($HD209/$AD209*$HF209)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU209,$DJ209,$DR209,$DT209,$DV209,$DX209,$DZ209,$EB209,$ED209,$EF209,$EH209,$EJ209,$FI209,$FK209,$FM209,$FO209,$GN209,$GV209,$GY209,$HA209)/$AD209*$X209*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU209,$DJ209,$DR209,$DT209,$DV209,$DX209,$DZ209,$EB209,$ED209,$EF209,$EH209,$EJ209,$FI209,$FK209,$FM209,$FO209,$GN209,$GV209,$GY209,$HA209)/$AD209*$AA209*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E209),$AD209,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D209,FctrChngDts!$C$17<=$E209),_xlfn.DAYS($D209,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E209),$AD209,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D209,FctrChngDts!$C$19<=$E209),_xlfn.DAYS($D209,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN209*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN209*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO209*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO209*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D209,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A209,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU209*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A209,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV209*Account!$AA$2)),5)","v":0}]
[209,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G210),0,IF($F210<=$G210,SUM($G210-$F210),IF($F210>$G210,SUM((Account!$L$2-$F210)+$G210+1))))","v":0},{"$f":"IF(AND($D210>=FctrChngDts!$C$2,$D210<=FctrChngDts!$D$2),$D210,\"\")","v":""},{"$f":"IF($I210=\"\",\"\",IF($E210<=FctrChngDts!$D$2,$E210,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D210<FctrChngDts!$E$2,$E210<FctrChngDts!$E$2),AND($D210>=FctrChngDts!$F$2,$E210>=FctrChngDts!$F$2)),\"\",IF(AND($D210>=FctrChngDts!$E$2,$D210<=FctrChngDts!$F$2),$D210,FctrChngDts!$E$2))","v":""},{"$f":"IF($K210=\"\",\"\",IF(AND($J210=$K210,$E210>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K210=$J210,$E210,IF(AND($E210>=FctrChngDts!$E$2,$E210<=FctrChngDts!$F$2),$E210,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D210<DATE(YEAR(Account!$J$2),6,1),$D210>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I210<FctrChngDts!$A$2,$J210<FctrChngDts!$A$2),AND($I210>=FctrChngDts!$B$2,$J210>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I210<FctrChngDts!$A$2,$J210>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I210>=FctrChngDts!$A$2,$J210<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I210<FctrChngDts!$B$2,$J210>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K210<FctrChngDts!$A$2,$L210<FctrChngDts!$A$2),AND($K210>=FctrChngDts!$B$2,$L210>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K210<FctrChngDts!$A$2,$L210>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K210>=FctrChngDts!$A$2,$L210<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K210<FctrChngDts!$B$2,$L210>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I210=\"\",$J210=0),0,IF(AND($N210=TRUE,$I210<>0),SUM($J210-$I210+1),IF($O210=TRUE,SUM(FctrChngDts!$A$2-$I210),IF($P210=TRUE,0,IF($Q210=TRUE,SUM($J210-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I210=\"\",$J210=0),0,IF($N210=TRUE,0,IF($O210=TRUE,SUM($J210-FctrChngDts!$A$2+1),IF(AND($P210=TRUE,$I210<>0),SUM($J210-$I210+1),IF($Q210=TRUE,SUM(FctrChngDts!$B$2-$I210),0)))))","v":0},0,{"$f":"IF(OR($K210=\"\",$L210=0),0,IF(AND($R210=TRUE,$K210<>0),SUM($L210-$K210+1),IF($S210=TRUE,SUM(FctrChngDts!$A$2-$K210),IF($T210=TRUE,0,IF($U210=TRUE,SUM($L210-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K210=\"\",$L210=0),0,IF($R210=TRUE,0,IF($S210=TRUE,SUM($L210-FctrChngDts!$A$2+1),IF(AND($T210=TRUE,$K210<>0),SUM($L210-$K210+1),IF($U210=TRUE,SUM(FctrChngDts!$B$2-$K210),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A210,Tenant!$A210:$J709,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR210=FALSE,VLOOKUP($AQ210,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ210,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR210=FALSE,VLOOKUP($AQ210,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ210,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR210=FALSE,VLOOKUP($AQ210,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ210,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR210=FALSE,VLOOKUP($AQ210,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ210,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A210,Tenant!$A210:$J709,6,FALSE)","v":0},{"$f":"VLOOKUP($A210,Tenant!$A210:$J709,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG210=FALSE,0,IF($DU210=TRUE,SUM($BS210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS210*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DU210=TRUE,SUM($BT210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT210*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DU210=TRUE,SUM($BU210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU210*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DU210=TRUE,SUM($BV210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DU210=TRUE,SUM($BW210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW210*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG210=FALSE,0,IF($DU210=TRUE,SUM($BX210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX210*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN210=FALSE,0,IF($H210=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP210=FALSE,0,ROUND(SUM($BY210*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR210=FALSE,0,ROUND(SUM($X210*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY210=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X210),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X210)),5)","v":0},{"$f":"SUM(ROUND($CH210:$CM210,2),$CO210,$CQ210,$CS210)","v":0},false,{"$f":"ROUND(IF($CV210=FALSE,0,IF($DY210=TRUE,SUM($BZ210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ210*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV210=FALSE,0,IF($DY210=TRUE,SUM($CA210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA210*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV210=FALSE,0,IF($DY210=TRUE,SUM($CB210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB210*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV210=FALSE,0,IF($DY210=TRUE,SUM($CC210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC210*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV210=FALSE,0,IF($DY210=TRUE,SUM($CD210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD210*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV210=FALSE,0,IF($DY210=TRUE,SUM($CE210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE210*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC210=FALSE,0,IF($H210=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF210*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE210=FALSE,0,ROUND(SUM($CF210*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG210=FALSE,0,ROUND(SUM($AA210*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY210=TRUE,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA210),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA210)),5)","v":0},{"$f":"SUM(ROUND($CW210:$DB210,2),$DD210,$DF210,$DH210)","v":0},0,{"$f":"SUM(SUM($CU210*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ210*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU210*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ210*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL210,IF(VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM210,$DK210))","v":0},0,false,0,false,0,{"$f":"IF(AND($X210>0,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU210=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH210:$CM210,$CS210,$ED210,$EL210,$ET210:$EY210)-SUM($BY210*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH210:$CM210,$CS210,$ED210,$EL210,$EN210:$ES210)-SUM($BY210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X210>0,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW210=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH210:$CM210,$CO210,$CQ210,$CS210,$ED210,$EF210,$EH210,$EJ210,$ET210:$EY210)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH210:$CM210,$CO210,$CQ210,$CS210,$ED210,$EF210,$EH210,$EJ210,ET210:$EX210)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA210>0,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY210=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW210:$DB210,$DH210,$ED210,$FQ210,$FY210:$GD210)-SUM($CF210*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW210:$DB210,$DH210,$ED210,$FQ210,$FS210:$FX210)-SUM($CF210*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA210>0,VLOOKUP($A210,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA210=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW210:$DB210,$DD210,$DF210,$DH210,$FI210,$FK210,$FM210,$FO210,$FY210:$GD210)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW210:$DB210,$DD210,$DF210,$DH210,$FI210,$FK210,$FM210,$FO210,$FY210:$GD210)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X210>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E210<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC210=FALSE,0,ROUND(SUM($AE210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X210>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A210,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE210=FALSE,0,ROUND(SUM($BY210*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X210>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X210>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X210>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG210=FALSE,0,SUM($BY210*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X210>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI210=FALSE,0,SUM($BY210*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X210>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK210=TRUE,$X210>0),SUM($BY210*Account!$T$2),0)","v":0},{"$f":"IF(AND($X210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM210=FALSE,0,ROUND(SUM($BS210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM210=FALSE,0,ROUND(SUM($BT210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM210=FALSE,0,ROUND(SUM($BU210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM210=FALSE,0,ROUND(SUM($BV210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM210=FALSE,0,ROUND(SUM($BW210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM210=FALSE,0,ROUND(SUM($BX210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H210/$AD210*$X210),5),0)","v":0},{"$f":"ROUND(SUM($FA210*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ210=FALSE,$FB210,ROUND(MAX(0,SUM(SUM($ET210:$EY210)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE210=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I210","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF210*Account!$AA$2),SUM($FF210*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA210>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E210<>\"D-CARE\",Tenant!$F210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH210=FALSE,0,ROUND(SUM($AF210*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA210>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A210,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY210=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ210=FALSE,0,ROUND(SUM($CF210*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA210>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA210>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA210>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL210=FALSE,0,SUM($CF210*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA210>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN210=FALSE,0,SUM($CF210*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA210>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP210=TRUE,$AA210>0),SUM($CF210*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA210>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR210=FALSE,0,ROUND(SUM($BZ210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR210=FALSE,0,ROUND(SUM($CA210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR210=FALSE,0,ROUND(SUM($CB210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR210=FALSE,0,ROUND(SUM($CC210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR210=FALSE,0,ROUND(SUM($CD210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR210=FALSE,0,ROUND(SUM($CE210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ210*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA210*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB210*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC210*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD210*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE210*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H210/$AD210*$AA210),5),0)","v":0},{"$f":"ROUND(SUM($GF210*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE210=FALSE,$GG210,ROUND(MAX(0,SUM(SUM($FY210:$GD210)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ210=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I210","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK210*Account!$AA$2),SUM($GK210*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D210<=FctrChngDts!$B$14,$E210>FctrChngDts!$B$14),AND($D210<=FctrChngDts!$C$14,$E210>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM210=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP210:$GS210))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO210,$DD210,$GP210:$GS210))","v":0},0,0,{"$f":"IF(AND($X210>0,Tenant!$E210=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX210=FALSE,0,ROUND(SUM($AE210*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA210>0,Tenant!$E210=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ210=FALSE,0,ROUND(SUM($AF210*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO210,$GT210,$GW210,$HB210,$CQ210,$DF210,$DV210,$DX210,$DZ210,$EB210),IF(Account!$Q$2=TRUE,SUM($GO210,$GU210,$GW210,$HB210,$CQ210,$DF210,$DV210,$DX210,$DZ210,$EB210),SUM($GO210,$GT210,$GU210,$GV210,$GW210,$HB210,$CQ210,$DF210,$DV210,$DX210,$DZ210,$EB210)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D210,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A210,Tenant!$A:$J,8,FALSE)=TRUE,$HD210<0),0,SUM(SUM(SUM($HD210/$AD210*$HE210)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A210,Tenant!$A:$J,8,FALSE)=TRUE,$HD210<0),0,SUM(SUM(SUM($HD210/$AD210*$HF210)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU210,$DJ210,$DR210,$DT210,$DV210,$DX210,$DZ210,$EB210,$ED210,$EF210,$EH210,$EJ210,$FI210,$FK210,$FM210,$FO210,$GN210,$GV210,$GY210,$HA210)/$AD210*$X210*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU210,$DJ210,$DR210,$DT210,$DV210,$DX210,$DZ210,$EB210,$ED210,$EF210,$EH210,$EJ210,$FI210,$FK210,$FM210,$FO210,$GN210,$GV210,$GY210,$HA210)/$AD210*$AA210*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E210),$AD210,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D210,FctrChngDts!$C$17<=$E210),_xlfn.DAYS($D210,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E210),$AD210,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D210,FctrChngDts!$C$19<=$E210),_xlfn.DAYS($D210,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN210*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN210*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO210*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO210*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D210,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A210,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU210*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A210,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV210*Account!$AA$2)),5)","v":0}]
[210,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G211),0,IF($F211<=$G211,SUM($G211-$F211),IF($F211>$G211,SUM((Account!$L$2-$F211)+$G211+1))))","v":0},{"$f":"IF(AND($D211>=FctrChngDts!$C$2,$D211<=FctrChngDts!$D$2),$D211,\"\")","v":""},{"$f":"IF($I211=\"\",\"\",IF($E211<=FctrChngDts!$D$2,$E211,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D211<FctrChngDts!$E$2,$E211<FctrChngDts!$E$2),AND($D211>=FctrChngDts!$F$2,$E211>=FctrChngDts!$F$2)),\"\",IF(AND($D211>=FctrChngDts!$E$2,$D211<=FctrChngDts!$F$2),$D211,FctrChngDts!$E$2))","v":""},{"$f":"IF($K211=\"\",\"\",IF(AND($J211=$K211,$E211>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K211=$J211,$E211,IF(AND($E211>=FctrChngDts!$E$2,$E211<=FctrChngDts!$F$2),$E211,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D211<DATE(YEAR(Account!$J$2),6,1),$D211>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I211<FctrChngDts!$A$2,$J211<FctrChngDts!$A$2),AND($I211>=FctrChngDts!$B$2,$J211>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I211<FctrChngDts!$A$2,$J211>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I211>=FctrChngDts!$A$2,$J211<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I211<FctrChngDts!$B$2,$J211>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K211<FctrChngDts!$A$2,$L211<FctrChngDts!$A$2),AND($K211>=FctrChngDts!$B$2,$L211>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K211<FctrChngDts!$A$2,$L211>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K211>=FctrChngDts!$A$2,$L211<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K211<FctrChngDts!$B$2,$L211>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I211=\"\",$J211=0),0,IF(AND($N211=TRUE,$I211<>0),SUM($J211-$I211+1),IF($O211=TRUE,SUM(FctrChngDts!$A$2-$I211),IF($P211=TRUE,0,IF($Q211=TRUE,SUM($J211-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I211=\"\",$J211=0),0,IF($N211=TRUE,0,IF($O211=TRUE,SUM($J211-FctrChngDts!$A$2+1),IF(AND($P211=TRUE,$I211<>0),SUM($J211-$I211+1),IF($Q211=TRUE,SUM(FctrChngDts!$B$2-$I211),0)))))","v":0},0,{"$f":"IF(OR($K211=\"\",$L211=0),0,IF(AND($R211=TRUE,$K211<>0),SUM($L211-$K211+1),IF($S211=TRUE,SUM(FctrChngDts!$A$2-$K211),IF($T211=TRUE,0,IF($U211=TRUE,SUM($L211-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K211=\"\",$L211=0),0,IF($R211=TRUE,0,IF($S211=TRUE,SUM($L211-FctrChngDts!$A$2+1),IF(AND($T211=TRUE,$K211<>0),SUM($L211-$K211+1),IF($U211=TRUE,SUM(FctrChngDts!$B$2-$K211),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A211,Tenant!$A211:$J710,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR211=FALSE,VLOOKUP($AQ211,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ211,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR211=FALSE,VLOOKUP($AQ211,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ211,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR211=FALSE,VLOOKUP($AQ211,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ211,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR211=FALSE,VLOOKUP($AQ211,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ211,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A211,Tenant!$A211:$J710,6,FALSE)","v":0},{"$f":"VLOOKUP($A211,Tenant!$A211:$J710,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG211=FALSE,0,IF($DU211=TRUE,SUM($BS211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS211*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DU211=TRUE,SUM($BT211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT211*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DU211=TRUE,SUM($BU211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU211*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DU211=TRUE,SUM($BV211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DU211=TRUE,SUM($BW211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW211*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG211=FALSE,0,IF($DU211=TRUE,SUM($BX211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX211*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN211=FALSE,0,IF($H211=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP211=FALSE,0,ROUND(SUM($BY211*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR211=FALSE,0,ROUND(SUM($X211*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY211=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X211),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X211)),5)","v":0},{"$f":"SUM(ROUND($CH211:$CM211,2),$CO211,$CQ211,$CS211)","v":0},false,{"$f":"ROUND(IF($CV211=FALSE,0,IF($DY211=TRUE,SUM($BZ211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ211*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV211=FALSE,0,IF($DY211=TRUE,SUM($CA211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA211*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV211=FALSE,0,IF($DY211=TRUE,SUM($CB211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB211*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV211=FALSE,0,IF($DY211=TRUE,SUM($CC211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC211*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV211=FALSE,0,IF($DY211=TRUE,SUM($CD211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD211*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV211=FALSE,0,IF($DY211=TRUE,SUM($CE211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE211*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC211=FALSE,0,IF($H211=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF211*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE211=FALSE,0,ROUND(SUM($CF211*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG211=FALSE,0,ROUND(SUM($AA211*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY211=TRUE,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA211),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA211)),5)","v":0},{"$f":"SUM(ROUND($CW211:$DB211,2),$DD211,$DF211,$DH211)","v":0},0,{"$f":"SUM(SUM($CU211*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ211*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU211*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ211*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL211,IF(VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM211,$DK211))","v":0},0,false,0,false,0,{"$f":"IF(AND($X211>0,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU211=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH211:$CM211,$CS211,$ED211,$EL211,$ET211:$EY211)-SUM($BY211*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH211:$CM211,$CS211,$ED211,$EL211,$EN211:$ES211)-SUM($BY211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X211>0,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW211=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH211:$CM211,$CO211,$CQ211,$CS211,$ED211,$EF211,$EH211,$EJ211,$ET211:$EY211)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH211:$CM211,$CO211,$CQ211,$CS211,$ED211,$EF211,$EH211,$EJ211,ET211:$EX211)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA211>0,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY211=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW211:$DB211,$DH211,$ED211,$FQ211,$FY211:$GD211)-SUM($CF211*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW211:$DB211,$DH211,$ED211,$FQ211,$FS211:$FX211)-SUM($CF211*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA211>0,VLOOKUP($A211,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA211=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW211:$DB211,$DD211,$DF211,$DH211,$FI211,$FK211,$FM211,$FO211,$FY211:$GD211)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW211:$DB211,$DD211,$DF211,$DH211,$FI211,$FK211,$FM211,$FO211,$FY211:$GD211)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X211>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E211<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC211=FALSE,0,ROUND(SUM($AE211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X211>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A211,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE211=FALSE,0,ROUND(SUM($BY211*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X211>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X211>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X211>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG211=FALSE,0,SUM($BY211*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X211>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI211=FALSE,0,SUM($BY211*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X211>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK211=TRUE,$X211>0),SUM($BY211*Account!$T$2),0)","v":0},{"$f":"IF(AND($X211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM211=FALSE,0,ROUND(SUM($BS211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM211=FALSE,0,ROUND(SUM($BT211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM211=FALSE,0,ROUND(SUM($BU211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM211=FALSE,0,ROUND(SUM($BV211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM211=FALSE,0,ROUND(SUM($BW211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM211=FALSE,0,ROUND(SUM($BX211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H211/$AD211*$X211),5),0)","v":0},{"$f":"ROUND(SUM($FA211*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ211=FALSE,$FB211,ROUND(MAX(0,SUM(SUM($ET211:$EY211)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE211=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I211","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF211*Account!$AA$2),SUM($FF211*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA211>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E211<>\"D-CARE\",Tenant!$F211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH211=FALSE,0,ROUND(SUM($AF211*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA211>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A211,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY211=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ211=FALSE,0,ROUND(SUM($CF211*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA211>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA211>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA211>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL211=FALSE,0,SUM($CF211*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA211>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN211=FALSE,0,SUM($CF211*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA211>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP211=TRUE,$AA211>0),SUM($CF211*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA211>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR211=FALSE,0,ROUND(SUM($BZ211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR211=FALSE,0,ROUND(SUM($CA211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR211=FALSE,0,ROUND(SUM($CB211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR211=FALSE,0,ROUND(SUM($CC211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR211=FALSE,0,ROUND(SUM($CD211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR211=FALSE,0,ROUND(SUM($CE211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ211*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA211*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB211*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC211*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD211*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE211*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H211/$AD211*$AA211),5),0)","v":0},{"$f":"ROUND(SUM($GF211*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE211=FALSE,$GG211,ROUND(MAX(0,SUM(SUM($FY211:$GD211)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ211=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I211","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK211*Account!$AA$2),SUM($GK211*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D211<=FctrChngDts!$B$14,$E211>FctrChngDts!$B$14),AND($D211<=FctrChngDts!$C$14,$E211>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM211=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP211:$GS211))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO211,$DD211,$GP211:$GS211))","v":0},0,0,{"$f":"IF(AND($X211>0,Tenant!$E211=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX211=FALSE,0,ROUND(SUM($AE211*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA211>0,Tenant!$E211=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ211=FALSE,0,ROUND(SUM($AF211*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO211,$GT211,$GW211,$HB211,$CQ211,$DF211,$DV211,$DX211,$DZ211,$EB211),IF(Account!$Q$2=TRUE,SUM($GO211,$GU211,$GW211,$HB211,$CQ211,$DF211,$DV211,$DX211,$DZ211,$EB211),SUM($GO211,$GT211,$GU211,$GV211,$GW211,$HB211,$CQ211,$DF211,$DV211,$DX211,$DZ211,$EB211)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D211,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A211,Tenant!$A:$J,8,FALSE)=TRUE,$HD211<0),0,SUM(SUM(SUM($HD211/$AD211*$HE211)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A211,Tenant!$A:$J,8,FALSE)=TRUE,$HD211<0),0,SUM(SUM(SUM($HD211/$AD211*$HF211)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU211,$DJ211,$DR211,$DT211,$DV211,$DX211,$DZ211,$EB211,$ED211,$EF211,$EH211,$EJ211,$FI211,$FK211,$FM211,$FO211,$GN211,$GV211,$GY211,$HA211)/$AD211*$X211*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU211,$DJ211,$DR211,$DT211,$DV211,$DX211,$DZ211,$EB211,$ED211,$EF211,$EH211,$EJ211,$FI211,$FK211,$FM211,$FO211,$GN211,$GV211,$GY211,$HA211)/$AD211*$AA211*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E211),$AD211,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D211,FctrChngDts!$C$17<=$E211),_xlfn.DAYS($D211,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E211),$AD211,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D211,FctrChngDts!$C$19<=$E211),_xlfn.DAYS($D211,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN211*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN211*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO211*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO211*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D211,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A211,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU211*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A211,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV211*Account!$AA$2)),5)","v":0}]
[211,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G212),0,IF($F212<=$G212,SUM($G212-$F212),IF($F212>$G212,SUM((Account!$L$2-$F212)+$G212+1))))","v":0},{"$f":"IF(AND($D212>=FctrChngDts!$C$2,$D212<=FctrChngDts!$D$2),$D212,\"\")","v":""},{"$f":"IF($I212=\"\",\"\",IF($E212<=FctrChngDts!$D$2,$E212,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D212<FctrChngDts!$E$2,$E212<FctrChngDts!$E$2),AND($D212>=FctrChngDts!$F$2,$E212>=FctrChngDts!$F$2)),\"\",IF(AND($D212>=FctrChngDts!$E$2,$D212<=FctrChngDts!$F$2),$D212,FctrChngDts!$E$2))","v":""},{"$f":"IF($K212=\"\",\"\",IF(AND($J212=$K212,$E212>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K212=$J212,$E212,IF(AND($E212>=FctrChngDts!$E$2,$E212<=FctrChngDts!$F$2),$E212,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D212<DATE(YEAR(Account!$J$2),6,1),$D212>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I212<FctrChngDts!$A$2,$J212<FctrChngDts!$A$2),AND($I212>=FctrChngDts!$B$2,$J212>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I212<FctrChngDts!$A$2,$J212>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I212>=FctrChngDts!$A$2,$J212<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I212<FctrChngDts!$B$2,$J212>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K212<FctrChngDts!$A$2,$L212<FctrChngDts!$A$2),AND($K212>=FctrChngDts!$B$2,$L212>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K212<FctrChngDts!$A$2,$L212>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K212>=FctrChngDts!$A$2,$L212<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K212<FctrChngDts!$B$2,$L212>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I212=\"\",$J212=0),0,IF(AND($N212=TRUE,$I212<>0),SUM($J212-$I212+1),IF($O212=TRUE,SUM(FctrChngDts!$A$2-$I212),IF($P212=TRUE,0,IF($Q212=TRUE,SUM($J212-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I212=\"\",$J212=0),0,IF($N212=TRUE,0,IF($O212=TRUE,SUM($J212-FctrChngDts!$A$2+1),IF(AND($P212=TRUE,$I212<>0),SUM($J212-$I212+1),IF($Q212=TRUE,SUM(FctrChngDts!$B$2-$I212),0)))))","v":0},0,{"$f":"IF(OR($K212=\"\",$L212=0),0,IF(AND($R212=TRUE,$K212<>0),SUM($L212-$K212+1),IF($S212=TRUE,SUM(FctrChngDts!$A$2-$K212),IF($T212=TRUE,0,IF($U212=TRUE,SUM($L212-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K212=\"\",$L212=0),0,IF($R212=TRUE,0,IF($S212=TRUE,SUM($L212-FctrChngDts!$A$2+1),IF(AND($T212=TRUE,$K212<>0),SUM($L212-$K212+1),IF($U212=TRUE,SUM(FctrChngDts!$B$2-$K212),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A212,Tenant!$A212:$J711,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR212=FALSE,VLOOKUP($AQ212,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ212,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR212=FALSE,VLOOKUP($AQ212,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ212,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR212=FALSE,VLOOKUP($AQ212,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ212,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR212=FALSE,VLOOKUP($AQ212,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ212,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A212,Tenant!$A212:$J711,6,FALSE)","v":0},{"$f":"VLOOKUP($A212,Tenant!$A212:$J711,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG212=FALSE,0,IF($DU212=TRUE,SUM($BS212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS212*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DU212=TRUE,SUM($BT212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT212*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DU212=TRUE,SUM($BU212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU212*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DU212=TRUE,SUM($BV212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DU212=TRUE,SUM($BW212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW212*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG212=FALSE,0,IF($DU212=TRUE,SUM($BX212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX212*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN212=FALSE,0,IF($H212=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP212=FALSE,0,ROUND(SUM($BY212*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR212=FALSE,0,ROUND(SUM($X212*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY212=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X212),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X212)),5)","v":0},{"$f":"SUM(ROUND($CH212:$CM212,2),$CO212,$CQ212,$CS212)","v":0},false,{"$f":"ROUND(IF($CV212=FALSE,0,IF($DY212=TRUE,SUM($BZ212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ212*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV212=FALSE,0,IF($DY212=TRUE,SUM($CA212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA212*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV212=FALSE,0,IF($DY212=TRUE,SUM($CB212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB212*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV212=FALSE,0,IF($DY212=TRUE,SUM($CC212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV212=FALSE,0,IF($DY212=TRUE,SUM($CD212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD212*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV212=FALSE,0,IF($DY212=TRUE,SUM($CE212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE212*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC212=FALSE,0,IF($H212=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE212=FALSE,0,ROUND(SUM($CF212*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG212=FALSE,0,ROUND(SUM($AA212*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY212=TRUE,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA212),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA212)),5)","v":0},{"$f":"SUM(ROUND($CW212:$DB212,2),$DD212,$DF212,$DH212)","v":0},0,{"$f":"SUM(SUM($CU212*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ212*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU212*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ212*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL212,IF(VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM212,$DK212))","v":0},0,false,0,false,0,{"$f":"IF(AND($X212>0,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU212=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH212:$CM212,$CS212,$ED212,$EL212,$ET212:$EY212)-SUM($BY212*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH212:$CM212,$CS212,$ED212,$EL212,$EN212:$ES212)-SUM($BY212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X212>0,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW212=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH212:$CM212,$CO212,$CQ212,$CS212,$ED212,$EF212,$EH212,$EJ212,$ET212:$EY212)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH212:$CM212,$CO212,$CQ212,$CS212,$ED212,$EF212,$EH212,$EJ212,ET212:$EX212)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA212>0,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY212=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW212:$DB212,$DH212,$ED212,$FQ212,$FY212:$GD212)-SUM($CF212*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW212:$DB212,$DH212,$ED212,$FQ212,$FS212:$FX212)-SUM($CF212*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA212>0,VLOOKUP($A212,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA212=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW212:$DB212,$DD212,$DF212,$DH212,$FI212,$FK212,$FM212,$FO212,$FY212:$GD212)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW212:$DB212,$DD212,$DF212,$DH212,$FI212,$FK212,$FM212,$FO212,$FY212:$GD212)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E212<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC212=FALSE,0,ROUND(SUM($AE212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X212>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE212=FALSE,0,ROUND(SUM($BY212*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG212=FALSE,0,SUM($BY212*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X212>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI212=FALSE,0,SUM($BY212*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X212>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK212=TRUE,$X212>0),SUM($BY212*Account!$T$2),0)","v":0},{"$f":"IF(AND($X212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM212=FALSE,0,ROUND(SUM($BS212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM212=FALSE,0,ROUND(SUM($BT212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM212=FALSE,0,ROUND(SUM($BU212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM212=FALSE,0,ROUND(SUM($BV212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM212=FALSE,0,ROUND(SUM($BW212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM212=FALSE,0,ROUND(SUM($BX212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H212/$AD212*$X212),5),0)","v":0},{"$f":"ROUND(SUM($FA212*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ212=FALSE,$FB212,ROUND(MAX(0,SUM(SUM($ET212:$EY212)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE212=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I212","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF212*Account!$AA$2),SUM($FF212*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E212<>\"D-CARE\",Tenant!$F212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH212=FALSE,0,ROUND(SUM($AF212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA212>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A212,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY212=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ212=FALSE,0,ROUND(SUM($CF212*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA212>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA212>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL212=FALSE,0,SUM($CF212*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA212>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN212=FALSE,0,SUM($CF212*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA212>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP212=TRUE,$AA212>0),SUM($CF212*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA212>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR212=FALSE,0,ROUND(SUM($BZ212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR212=FALSE,0,ROUND(SUM($CA212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR212=FALSE,0,ROUND(SUM($CB212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR212=FALSE,0,ROUND(SUM($CC212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR212=FALSE,0,ROUND(SUM($CD212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR212=FALSE,0,ROUND(SUM($CE212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ212*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA212*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB212*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC212*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD212*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE212*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H212/$AD212*$AA212),5),0)","v":0},{"$f":"ROUND(SUM($GF212*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE212=FALSE,$GG212,ROUND(MAX(0,SUM(SUM($FY212:$GD212)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ212=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I212","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK212*Account!$AA$2),SUM($GK212*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D212<=FctrChngDts!$B$14,$E212>FctrChngDts!$B$14),AND($D212<=FctrChngDts!$C$14,$E212>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM212=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP212:$GS212))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO212,$DD212,$GP212:$GS212))","v":0},0,0,{"$f":"IF(AND($X212>0,Tenant!$E212=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX212=FALSE,0,ROUND(SUM($AE212*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA212>0,Tenant!$E212=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ212=FALSE,0,ROUND(SUM($AF212*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO212,$GT212,$GW212,$HB212,$CQ212,$DF212,$DV212,$DX212,$DZ212,$EB212),IF(Account!$Q$2=TRUE,SUM($GO212,$GU212,$GW212,$HB212,$CQ212,$DF212,$DV212,$DX212,$DZ212,$EB212),SUM($GO212,$GT212,$GU212,$GV212,$GW212,$HB212,$CQ212,$DF212,$DV212,$DX212,$DZ212,$EB212)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D212,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,8,FALSE)=TRUE,$HD212<0),0,SUM(SUM(SUM($HD212/$AD212*$HE212)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,8,FALSE)=TRUE,$HD212<0),0,SUM(SUM(SUM($HD212/$AD212*$HF212)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU212,$DJ212,$DR212,$DT212,$DV212,$DX212,$DZ212,$EB212,$ED212,$EF212,$EH212,$EJ212,$FI212,$FK212,$FM212,$FO212,$GN212,$GV212,$GY212,$HA212)/$AD212*$X212*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU212,$DJ212,$DR212,$DT212,$DV212,$DX212,$DZ212,$EB212,$ED212,$EF212,$EH212,$EJ212,$FI212,$FK212,$FM212,$FO212,$GN212,$GV212,$GY212,$HA212)/$AD212*$AA212*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E212),$AD212,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D212,FctrChngDts!$C$17<=$E212),_xlfn.DAYS($D212,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E212),$AD212,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D212,FctrChngDts!$C$19<=$E212),_xlfn.DAYS($D212,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN212*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN212*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO212*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO212*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D212,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU212*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A212,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV212*Account!$AA$2)),5)","v":0}]
[212,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G213),0,IF($F213<=$G213,SUM($G213-$F213),IF($F213>$G213,SUM((Account!$L$2-$F213)+$G213+1))))","v":0},{"$f":"IF(AND($D213>=FctrChngDts!$C$2,$D213<=FctrChngDts!$D$2),$D213,\"\")","v":""},{"$f":"IF($I213=\"\",\"\",IF($E213<=FctrChngDts!$D$2,$E213,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D213<FctrChngDts!$E$2,$E213<FctrChngDts!$E$2),AND($D213>=FctrChngDts!$F$2,$E213>=FctrChngDts!$F$2)),\"\",IF(AND($D213>=FctrChngDts!$E$2,$D213<=FctrChngDts!$F$2),$D213,FctrChngDts!$E$2))","v":""},{"$f":"IF($K213=\"\",\"\",IF(AND($J213=$K213,$E213>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K213=$J213,$E213,IF(AND($E213>=FctrChngDts!$E$2,$E213<=FctrChngDts!$F$2),$E213,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D213<DATE(YEAR(Account!$J$2),6,1),$D213>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I213<FctrChngDts!$A$2,$J213<FctrChngDts!$A$2),AND($I213>=FctrChngDts!$B$2,$J213>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I213<FctrChngDts!$A$2,$J213>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I213>=FctrChngDts!$A$2,$J213<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I213<FctrChngDts!$B$2,$J213>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K213<FctrChngDts!$A$2,$L213<FctrChngDts!$A$2),AND($K213>=FctrChngDts!$B$2,$L213>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K213<FctrChngDts!$A$2,$L213>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K213>=FctrChngDts!$A$2,$L213<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K213<FctrChngDts!$B$2,$L213>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I213=\"\",$J213=0),0,IF(AND($N213=TRUE,$I213<>0),SUM($J213-$I213+1),IF($O213=TRUE,SUM(FctrChngDts!$A$2-$I213),IF($P213=TRUE,0,IF($Q213=TRUE,SUM($J213-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I213=\"\",$J213=0),0,IF($N213=TRUE,0,IF($O213=TRUE,SUM($J213-FctrChngDts!$A$2+1),IF(AND($P213=TRUE,$I213<>0),SUM($J213-$I213+1),IF($Q213=TRUE,SUM(FctrChngDts!$B$2-$I213),0)))))","v":0},0,{"$f":"IF(OR($K213=\"\",$L213=0),0,IF(AND($R213=TRUE,$K213<>0),SUM($L213-$K213+1),IF($S213=TRUE,SUM(FctrChngDts!$A$2-$K213),IF($T213=TRUE,0,IF($U213=TRUE,SUM($L213-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K213=\"\",$L213=0),0,IF($R213=TRUE,0,IF($S213=TRUE,SUM($L213-FctrChngDts!$A$2+1),IF(AND($T213=TRUE,$K213<>0),SUM($L213-$K213+1),IF($U213=TRUE,SUM(FctrChngDts!$B$2-$K213),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A213,Tenant!$A213:$J712,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR213=FALSE,VLOOKUP($AQ213,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ213,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR213=FALSE,VLOOKUP($AQ213,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ213,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR213=FALSE,VLOOKUP($AQ213,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ213,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR213=FALSE,VLOOKUP($AQ213,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ213,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A213,Tenant!$A213:$J712,6,FALSE)","v":0},{"$f":"VLOOKUP($A213,Tenant!$A213:$J712,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG213=FALSE,0,IF($DU213=TRUE,SUM($BS213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS213*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DU213=TRUE,SUM($BT213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT213*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DU213=TRUE,SUM($BU213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU213*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DU213=TRUE,SUM($BV213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DU213=TRUE,SUM($BW213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW213*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG213=FALSE,0,IF($DU213=TRUE,SUM($BX213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX213*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN213=FALSE,0,IF($H213=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP213=FALSE,0,ROUND(SUM($BY213*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR213=FALSE,0,ROUND(SUM($X213*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY213=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X213),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X213)),5)","v":0},{"$f":"SUM(ROUND($CH213:$CM213,2),$CO213,$CQ213,$CS213)","v":0},false,{"$f":"ROUND(IF($CV213=FALSE,0,IF($DY213=TRUE,SUM($BZ213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ213*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV213=FALSE,0,IF($DY213=TRUE,SUM($CA213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA213*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV213=FALSE,0,IF($DY213=TRUE,SUM($CB213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB213*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV213=FALSE,0,IF($DY213=TRUE,SUM($CC213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC213*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV213=FALSE,0,IF($DY213=TRUE,SUM($CD213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD213*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV213=FALSE,0,IF($DY213=TRUE,SUM($CE213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE213*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC213=FALSE,0,IF($H213=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF213*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE213=FALSE,0,ROUND(SUM($CF213*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG213=FALSE,0,ROUND(SUM($AA213*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY213=TRUE,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA213),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA213)),5)","v":0},{"$f":"SUM(ROUND($CW213:$DB213,2),$DD213,$DF213,$DH213)","v":0},0,{"$f":"SUM(SUM($CU213*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ213*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU213*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ213*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL213,IF(VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM213,$DK213))","v":0},0,false,0,false,0,{"$f":"IF(AND($X213>0,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU213=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH213:$CM213,$CS213,$ED213,$EL213,$ET213:$EY213)-SUM($BY213*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH213:$CM213,$CS213,$ED213,$EL213,$EN213:$ES213)-SUM($BY213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X213>0,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW213=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH213:$CM213,$CO213,$CQ213,$CS213,$ED213,$EF213,$EH213,$EJ213,$ET213:$EY213)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH213:$CM213,$CO213,$CQ213,$CS213,$ED213,$EF213,$EH213,$EJ213,ET213:$EX213)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA213>0,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY213=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW213:$DB213,$DH213,$ED213,$FQ213,$FY213:$GD213)-SUM($CF213*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW213:$DB213,$DH213,$ED213,$FQ213,$FS213:$FX213)-SUM($CF213*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA213>0,VLOOKUP($A213,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA213=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW213:$DB213,$DD213,$DF213,$DH213,$FI213,$FK213,$FM213,$FO213,$FY213:$GD213)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW213:$DB213,$DD213,$DF213,$DH213,$FI213,$FK213,$FM213,$FO213,$FY213:$GD213)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X213>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E213<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC213=FALSE,0,ROUND(SUM($AE213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X213>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A213,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE213=FALSE,0,ROUND(SUM($BY213*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X213>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X213>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X213>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG213=FALSE,0,SUM($BY213*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X213>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI213=FALSE,0,SUM($BY213*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X213>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK213=TRUE,$X213>0),SUM($BY213*Account!$T$2),0)","v":0},{"$f":"IF(AND($X213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM213=FALSE,0,ROUND(SUM($BS213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM213=FALSE,0,ROUND(SUM($BT213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM213=FALSE,0,ROUND(SUM($BU213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM213=FALSE,0,ROUND(SUM($BV213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM213=FALSE,0,ROUND(SUM($BW213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM213=FALSE,0,ROUND(SUM($BX213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H213/$AD213*$X213),5),0)","v":0},{"$f":"ROUND(SUM($FA213*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ213=FALSE,$FB213,ROUND(MAX(0,SUM(SUM($ET213:$EY213)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE213=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I213","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF213*Account!$AA$2),SUM($FF213*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA213>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E213<>\"D-CARE\",Tenant!$F213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH213=FALSE,0,ROUND(SUM($AF213*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA213>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A213,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY213=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ213=FALSE,0,ROUND(SUM($CF213*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA213>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA213>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA213>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL213=FALSE,0,SUM($CF213*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA213>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN213=FALSE,0,SUM($CF213*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA213>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP213=TRUE,$AA213>0),SUM($CF213*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA213>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR213=FALSE,0,ROUND(SUM($BZ213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR213=FALSE,0,ROUND(SUM($CA213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR213=FALSE,0,ROUND(SUM($CB213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR213=FALSE,0,ROUND(SUM($CC213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR213=FALSE,0,ROUND(SUM($CD213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR213=FALSE,0,ROUND(SUM($CE213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ213*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA213*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB213*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC213*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD213*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE213*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H213/$AD213*$AA213),5),0)","v":0},{"$f":"ROUND(SUM($GF213*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE213=FALSE,$GG213,ROUND(MAX(0,SUM(SUM($FY213:$GD213)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ213=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I213","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK213*Account!$AA$2),SUM($GK213*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D213<=FctrChngDts!$B$14,$E213>FctrChngDts!$B$14),AND($D213<=FctrChngDts!$C$14,$E213>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM213=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP213:$GS213))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO213,$DD213,$GP213:$GS213))","v":0},0,0,{"$f":"IF(AND($X213>0,Tenant!$E213=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX213=FALSE,0,ROUND(SUM($AE213*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA213>0,Tenant!$E213=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ213=FALSE,0,ROUND(SUM($AF213*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO213,$GT213,$GW213,$HB213,$CQ213,$DF213,$DV213,$DX213,$DZ213,$EB213),IF(Account!$Q$2=TRUE,SUM($GO213,$GU213,$GW213,$HB213,$CQ213,$DF213,$DV213,$DX213,$DZ213,$EB213),SUM($GO213,$GT213,$GU213,$GV213,$GW213,$HB213,$CQ213,$DF213,$DV213,$DX213,$DZ213,$EB213)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D213,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A213,Tenant!$A:$J,8,FALSE)=TRUE,$HD213<0),0,SUM(SUM(SUM($HD213/$AD213*$HE213)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A213,Tenant!$A:$J,8,FALSE)=TRUE,$HD213<0),0,SUM(SUM(SUM($HD213/$AD213*$HF213)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU213,$DJ213,$DR213,$DT213,$DV213,$DX213,$DZ213,$EB213,$ED213,$EF213,$EH213,$EJ213,$FI213,$FK213,$FM213,$FO213,$GN213,$GV213,$GY213,$HA213)/$AD213*$X213*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU213,$DJ213,$DR213,$DT213,$DV213,$DX213,$DZ213,$EB213,$ED213,$EF213,$EH213,$EJ213,$FI213,$FK213,$FM213,$FO213,$GN213,$GV213,$GY213,$HA213)/$AD213*$AA213*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E213),$AD213,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D213,FctrChngDts!$C$17<=$E213),_xlfn.DAYS($D213,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E213),$AD213,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D213,FctrChngDts!$C$19<=$E213),_xlfn.DAYS($D213,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN213*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN213*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO213*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO213*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D213,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A213,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU213*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A213,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV213*Account!$AA$2)),5)","v":0}]
[213,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G214),0,IF($F214<=$G214,SUM($G214-$F214),IF($F214>$G214,SUM((Account!$L$2-$F214)+$G214+1))))","v":0},{"$f":"IF(AND($D214>=FctrChngDts!$C$2,$D214<=FctrChngDts!$D$2),$D214,\"\")","v":""},{"$f":"IF($I214=\"\",\"\",IF($E214<=FctrChngDts!$D$2,$E214,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D214<FctrChngDts!$E$2,$E214<FctrChngDts!$E$2),AND($D214>=FctrChngDts!$F$2,$E214>=FctrChngDts!$F$2)),\"\",IF(AND($D214>=FctrChngDts!$E$2,$D214<=FctrChngDts!$F$2),$D214,FctrChngDts!$E$2))","v":""},{"$f":"IF($K214=\"\",\"\",IF(AND($J214=$K214,$E214>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K214=$J214,$E214,IF(AND($E214>=FctrChngDts!$E$2,$E214<=FctrChngDts!$F$2),$E214,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D214<DATE(YEAR(Account!$J$2),6,1),$D214>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I214<FctrChngDts!$A$2,$J214<FctrChngDts!$A$2),AND($I214>=FctrChngDts!$B$2,$J214>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I214<FctrChngDts!$A$2,$J214>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I214>=FctrChngDts!$A$2,$J214<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I214<FctrChngDts!$B$2,$J214>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K214<FctrChngDts!$A$2,$L214<FctrChngDts!$A$2),AND($K214>=FctrChngDts!$B$2,$L214>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K214<FctrChngDts!$A$2,$L214>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K214>=FctrChngDts!$A$2,$L214<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K214<FctrChngDts!$B$2,$L214>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I214=\"\",$J214=0),0,IF(AND($N214=TRUE,$I214<>0),SUM($J214-$I214+1),IF($O214=TRUE,SUM(FctrChngDts!$A$2-$I214),IF($P214=TRUE,0,IF($Q214=TRUE,SUM($J214-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I214=\"\",$J214=0),0,IF($N214=TRUE,0,IF($O214=TRUE,SUM($J214-FctrChngDts!$A$2+1),IF(AND($P214=TRUE,$I214<>0),SUM($J214-$I214+1),IF($Q214=TRUE,SUM(FctrChngDts!$B$2-$I214),0)))))","v":0},0,{"$f":"IF(OR($K214=\"\",$L214=0),0,IF(AND($R214=TRUE,$K214<>0),SUM($L214-$K214+1),IF($S214=TRUE,SUM(FctrChngDts!$A$2-$K214),IF($T214=TRUE,0,IF($U214=TRUE,SUM($L214-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K214=\"\",$L214=0),0,IF($R214=TRUE,0,IF($S214=TRUE,SUM($L214-FctrChngDts!$A$2+1),IF(AND($T214=TRUE,$K214<>0),SUM($L214-$K214+1),IF($U214=TRUE,SUM(FctrChngDts!$B$2-$K214),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A214,Tenant!$A214:$J713,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR214=FALSE,VLOOKUP($AQ214,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ214,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR214=FALSE,VLOOKUP($AQ214,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ214,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR214=FALSE,VLOOKUP($AQ214,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ214,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR214=FALSE,VLOOKUP($AQ214,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ214,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A214,Tenant!$A214:$J713,6,FALSE)","v":0},{"$f":"VLOOKUP($A214,Tenant!$A214:$J713,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG214=FALSE,0,IF($DU214=TRUE,SUM($BS214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS214*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DU214=TRUE,SUM($BT214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT214*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DU214=TRUE,SUM($BU214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU214*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DU214=TRUE,SUM($BV214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DU214=TRUE,SUM($BW214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW214*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG214=FALSE,0,IF($DU214=TRUE,SUM($BX214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX214*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN214=FALSE,0,IF($H214=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP214=FALSE,0,ROUND(SUM($BY214*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR214=FALSE,0,ROUND(SUM($X214*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY214=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X214),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X214)),5)","v":0},{"$f":"SUM(ROUND($CH214:$CM214,2),$CO214,$CQ214,$CS214)","v":0},false,{"$f":"ROUND(IF($CV214=FALSE,0,IF($DY214=TRUE,SUM($BZ214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ214*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV214=FALSE,0,IF($DY214=TRUE,SUM($CA214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA214*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV214=FALSE,0,IF($DY214=TRUE,SUM($CB214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB214*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV214=FALSE,0,IF($DY214=TRUE,SUM($CC214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC214*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV214=FALSE,0,IF($DY214=TRUE,SUM($CD214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD214*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV214=FALSE,0,IF($DY214=TRUE,SUM($CE214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE214*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC214=FALSE,0,IF($H214=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF214*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE214=FALSE,0,ROUND(SUM($CF214*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG214=FALSE,0,ROUND(SUM($AA214*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY214=TRUE,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA214),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA214)),5)","v":0},{"$f":"SUM(ROUND($CW214:$DB214,2),$DD214,$DF214,$DH214)","v":0},0,{"$f":"SUM(SUM($CU214*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ214*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU214*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ214*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL214,IF(VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM214,$DK214))","v":0},0,false,0,false,0,{"$f":"IF(AND($X214>0,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU214=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH214:$CM214,$CS214,$ED214,$EL214,$ET214:$EY214)-SUM($BY214*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH214:$CM214,$CS214,$ED214,$EL214,$EN214:$ES214)-SUM($BY214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X214>0,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW214=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH214:$CM214,$CO214,$CQ214,$CS214,$ED214,$EF214,$EH214,$EJ214,$ET214:$EY214)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH214:$CM214,$CO214,$CQ214,$CS214,$ED214,$EF214,$EH214,$EJ214,ET214:$EX214)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA214>0,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY214=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW214:$DB214,$DH214,$ED214,$FQ214,$FY214:$GD214)-SUM($CF214*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW214:$DB214,$DH214,$ED214,$FQ214,$FS214:$FX214)-SUM($CF214*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA214>0,VLOOKUP($A214,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA214=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW214:$DB214,$DD214,$DF214,$DH214,$FI214,$FK214,$FM214,$FO214,$FY214:$GD214)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW214:$DB214,$DD214,$DF214,$DH214,$FI214,$FK214,$FM214,$FO214,$FY214:$GD214)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X214>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E214<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC214=FALSE,0,ROUND(SUM($AE214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X214>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A214,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE214=FALSE,0,ROUND(SUM($BY214*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X214>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X214>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X214>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG214=FALSE,0,SUM($BY214*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X214>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI214=FALSE,0,SUM($BY214*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X214>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK214=TRUE,$X214>0),SUM($BY214*Account!$T$2),0)","v":0},{"$f":"IF(AND($X214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM214=FALSE,0,ROUND(SUM($BS214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM214=FALSE,0,ROUND(SUM($BT214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM214=FALSE,0,ROUND(SUM($BU214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM214=FALSE,0,ROUND(SUM($BV214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM214=FALSE,0,ROUND(SUM($BW214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM214=FALSE,0,ROUND(SUM($BX214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H214/$AD214*$X214),5),0)","v":0},{"$f":"ROUND(SUM($FA214*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ214=FALSE,$FB214,ROUND(MAX(0,SUM(SUM($ET214:$EY214)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE214=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I214","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF214*Account!$AA$2),SUM($FF214*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA214>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E214<>\"D-CARE\",Tenant!$F214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH214=FALSE,0,ROUND(SUM($AF214*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA214>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A214,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY214=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ214=FALSE,0,ROUND(SUM($CF214*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA214>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA214>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA214>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL214=FALSE,0,SUM($CF214*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA214>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN214=FALSE,0,SUM($CF214*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA214>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP214=TRUE,$AA214>0),SUM($CF214*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA214>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR214=FALSE,0,ROUND(SUM($BZ214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR214=FALSE,0,ROUND(SUM($CA214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR214=FALSE,0,ROUND(SUM($CB214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR214=FALSE,0,ROUND(SUM($CC214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR214=FALSE,0,ROUND(SUM($CD214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR214=FALSE,0,ROUND(SUM($CE214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ214*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA214*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB214*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC214*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD214*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE214*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H214/$AD214*$AA214),5),0)","v":0},{"$f":"ROUND(SUM($GF214*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE214=FALSE,$GG214,ROUND(MAX(0,SUM(SUM($FY214:$GD214)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ214=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I214","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK214*Account!$AA$2),SUM($GK214*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D214<=FctrChngDts!$B$14,$E214>FctrChngDts!$B$14),AND($D214<=FctrChngDts!$C$14,$E214>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM214=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP214:$GS214))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO214,$DD214,$GP214:$GS214))","v":0},0,0,{"$f":"IF(AND($X214>0,Tenant!$E214=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX214=FALSE,0,ROUND(SUM($AE214*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA214>0,Tenant!$E214=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ214=FALSE,0,ROUND(SUM($AF214*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO214,$GT214,$GW214,$HB214,$CQ214,$DF214,$DV214,$DX214,$DZ214,$EB214),IF(Account!$Q$2=TRUE,SUM($GO214,$GU214,$GW214,$HB214,$CQ214,$DF214,$DV214,$DX214,$DZ214,$EB214),SUM($GO214,$GT214,$GU214,$GV214,$GW214,$HB214,$CQ214,$DF214,$DV214,$DX214,$DZ214,$EB214)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D214,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A214,Tenant!$A:$J,8,FALSE)=TRUE,$HD214<0),0,SUM(SUM(SUM($HD214/$AD214*$HE214)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A214,Tenant!$A:$J,8,FALSE)=TRUE,$HD214<0),0,SUM(SUM(SUM($HD214/$AD214*$HF214)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU214,$DJ214,$DR214,$DT214,$DV214,$DX214,$DZ214,$EB214,$ED214,$EF214,$EH214,$EJ214,$FI214,$FK214,$FM214,$FO214,$GN214,$GV214,$GY214,$HA214)/$AD214*$X214*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU214,$DJ214,$DR214,$DT214,$DV214,$DX214,$DZ214,$EB214,$ED214,$EF214,$EH214,$EJ214,$FI214,$FK214,$FM214,$FO214,$GN214,$GV214,$GY214,$HA214)/$AD214*$AA214*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E214),$AD214,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D214,FctrChngDts!$C$17<=$E214),_xlfn.DAYS($D214,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E214),$AD214,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D214,FctrChngDts!$C$19<=$E214),_xlfn.DAYS($D214,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN214*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN214*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO214*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO214*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D214,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A214,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU214*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A214,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV214*Account!$AA$2)),5)","v":0}]
[214,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G215),0,IF($F215<=$G215,SUM($G215-$F215),IF($F215>$G215,SUM((Account!$L$2-$F215)+$G215+1))))","v":0},{"$f":"IF(AND($D215>=FctrChngDts!$C$2,$D215<=FctrChngDts!$D$2),$D215,\"\")","v":""},{"$f":"IF($I215=\"\",\"\",IF($E215<=FctrChngDts!$D$2,$E215,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D215<FctrChngDts!$E$2,$E215<FctrChngDts!$E$2),AND($D215>=FctrChngDts!$F$2,$E215>=FctrChngDts!$F$2)),\"\",IF(AND($D215>=FctrChngDts!$E$2,$D215<=FctrChngDts!$F$2),$D215,FctrChngDts!$E$2))","v":""},{"$f":"IF($K215=\"\",\"\",IF(AND($J215=$K215,$E215>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K215=$J215,$E215,IF(AND($E215>=FctrChngDts!$E$2,$E215<=FctrChngDts!$F$2),$E215,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D215<DATE(YEAR(Account!$J$2),6,1),$D215>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I215<FctrChngDts!$A$2,$J215<FctrChngDts!$A$2),AND($I215>=FctrChngDts!$B$2,$J215>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I215<FctrChngDts!$A$2,$J215>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I215>=FctrChngDts!$A$2,$J215<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I215<FctrChngDts!$B$2,$J215>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K215<FctrChngDts!$A$2,$L215<FctrChngDts!$A$2),AND($K215>=FctrChngDts!$B$2,$L215>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K215<FctrChngDts!$A$2,$L215>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K215>=FctrChngDts!$A$2,$L215<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K215<FctrChngDts!$B$2,$L215>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I215=\"\",$J215=0),0,IF(AND($N215=TRUE,$I215<>0),SUM($J215-$I215+1),IF($O215=TRUE,SUM(FctrChngDts!$A$2-$I215),IF($P215=TRUE,0,IF($Q215=TRUE,SUM($J215-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I215=\"\",$J215=0),0,IF($N215=TRUE,0,IF($O215=TRUE,SUM($J215-FctrChngDts!$A$2+1),IF(AND($P215=TRUE,$I215<>0),SUM($J215-$I215+1),IF($Q215=TRUE,SUM(FctrChngDts!$B$2-$I215),0)))))","v":0},0,{"$f":"IF(OR($K215=\"\",$L215=0),0,IF(AND($R215=TRUE,$K215<>0),SUM($L215-$K215+1),IF($S215=TRUE,SUM(FctrChngDts!$A$2-$K215),IF($T215=TRUE,0,IF($U215=TRUE,SUM($L215-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K215=\"\",$L215=0),0,IF($R215=TRUE,0,IF($S215=TRUE,SUM($L215-FctrChngDts!$A$2+1),IF(AND($T215=TRUE,$K215<>0),SUM($L215-$K215+1),IF($U215=TRUE,SUM(FctrChngDts!$B$2-$K215),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A215,Tenant!$A215:$J714,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR215=FALSE,VLOOKUP($AQ215,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ215,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR215=FALSE,VLOOKUP($AQ215,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ215,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR215=FALSE,VLOOKUP($AQ215,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ215,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR215=FALSE,VLOOKUP($AQ215,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ215,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A215,Tenant!$A215:$J714,6,FALSE)","v":0},{"$f":"VLOOKUP($A215,Tenant!$A215:$J714,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG215=FALSE,0,IF($DU215=TRUE,SUM($BS215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS215*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DU215=TRUE,SUM($BT215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT215*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DU215=TRUE,SUM($BU215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU215*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DU215=TRUE,SUM($BV215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DU215=TRUE,SUM($BW215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW215*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG215=FALSE,0,IF($DU215=TRUE,SUM($BX215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX215*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN215=FALSE,0,IF($H215=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP215=FALSE,0,ROUND(SUM($BY215*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR215=FALSE,0,ROUND(SUM($X215*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY215=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X215),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X215)),5)","v":0},{"$f":"SUM(ROUND($CH215:$CM215,2),$CO215,$CQ215,$CS215)","v":0},false,{"$f":"ROUND(IF($CV215=FALSE,0,IF($DY215=TRUE,SUM($BZ215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ215*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV215=FALSE,0,IF($DY215=TRUE,SUM($CA215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA215*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV215=FALSE,0,IF($DY215=TRUE,SUM($CB215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB215*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV215=FALSE,0,IF($DY215=TRUE,SUM($CC215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC215*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV215=FALSE,0,IF($DY215=TRUE,SUM($CD215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD215*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV215=FALSE,0,IF($DY215=TRUE,SUM($CE215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE215*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC215=FALSE,0,IF($H215=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF215*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE215=FALSE,0,ROUND(SUM($CF215*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG215=FALSE,0,ROUND(SUM($AA215*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY215=TRUE,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA215),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA215)),5)","v":0},{"$f":"SUM(ROUND($CW215:$DB215,2),$DD215,$DF215,$DH215)","v":0},0,{"$f":"SUM(SUM($CU215*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ215*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU215*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ215*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL215,IF(VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM215,$DK215))","v":0},0,false,0,false,0,{"$f":"IF(AND($X215>0,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU215=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH215:$CM215,$CS215,$ED215,$EL215,$ET215:$EY215)-SUM($BY215*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH215:$CM215,$CS215,$ED215,$EL215,$EN215:$ES215)-SUM($BY215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X215>0,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW215=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH215:$CM215,$CO215,$CQ215,$CS215,$ED215,$EF215,$EH215,$EJ215,$ET215:$EY215)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH215:$CM215,$CO215,$CQ215,$CS215,$ED215,$EF215,$EH215,$EJ215,ET215:$EX215)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA215>0,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY215=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW215:$DB215,$DH215,$ED215,$FQ215,$FY215:$GD215)-SUM($CF215*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW215:$DB215,$DH215,$ED215,$FQ215,$FS215:$FX215)-SUM($CF215*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA215>0,VLOOKUP($A215,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA215=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW215:$DB215,$DD215,$DF215,$DH215,$FI215,$FK215,$FM215,$FO215,$FY215:$GD215)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW215:$DB215,$DD215,$DF215,$DH215,$FI215,$FK215,$FM215,$FO215,$FY215:$GD215)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X215>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E215<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC215=FALSE,0,ROUND(SUM($AE215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X215>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A215,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE215=FALSE,0,ROUND(SUM($BY215*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X215>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X215>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X215>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG215=FALSE,0,SUM($BY215*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X215>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI215=FALSE,0,SUM($BY215*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X215>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK215=TRUE,$X215>0),SUM($BY215*Account!$T$2),0)","v":0},{"$f":"IF(AND($X215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM215=FALSE,0,ROUND(SUM($BS215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM215=FALSE,0,ROUND(SUM($BT215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM215=FALSE,0,ROUND(SUM($BU215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM215=FALSE,0,ROUND(SUM($BV215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM215=FALSE,0,ROUND(SUM($BW215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM215=FALSE,0,ROUND(SUM($BX215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H215/$AD215*$X215),5),0)","v":0},{"$f":"ROUND(SUM($FA215*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ215=FALSE,$FB215,ROUND(MAX(0,SUM(SUM($ET215:$EY215)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE215=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I215","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF215*Account!$AA$2),SUM($FF215*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA215>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E215<>\"D-CARE\",Tenant!$F215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH215=FALSE,0,ROUND(SUM($AF215*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA215>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A215,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY215=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ215=FALSE,0,ROUND(SUM($CF215*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA215>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA215>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA215>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL215=FALSE,0,SUM($CF215*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA215>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN215=FALSE,0,SUM($CF215*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA215>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP215=TRUE,$AA215>0),SUM($CF215*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA215>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR215=FALSE,0,ROUND(SUM($BZ215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR215=FALSE,0,ROUND(SUM($CA215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR215=FALSE,0,ROUND(SUM($CB215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR215=FALSE,0,ROUND(SUM($CC215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR215=FALSE,0,ROUND(SUM($CD215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR215=FALSE,0,ROUND(SUM($CE215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ215*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA215*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB215*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC215*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD215*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE215*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H215/$AD215*$AA215),5),0)","v":0},{"$f":"ROUND(SUM($GF215*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE215=FALSE,$GG215,ROUND(MAX(0,SUM(SUM($FY215:$GD215)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ215=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I215","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK215*Account!$AA$2),SUM($GK215*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D215<=FctrChngDts!$B$14,$E215>FctrChngDts!$B$14),AND($D215<=FctrChngDts!$C$14,$E215>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM215=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP215:$GS215))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO215,$DD215,$GP215:$GS215))","v":0},0,0,{"$f":"IF(AND($X215>0,Tenant!$E215=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX215=FALSE,0,ROUND(SUM($AE215*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA215>0,Tenant!$E215=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ215=FALSE,0,ROUND(SUM($AF215*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO215,$GT215,$GW215,$HB215,$CQ215,$DF215,$DV215,$DX215,$DZ215,$EB215),IF(Account!$Q$2=TRUE,SUM($GO215,$GU215,$GW215,$HB215,$CQ215,$DF215,$DV215,$DX215,$DZ215,$EB215),SUM($GO215,$GT215,$GU215,$GV215,$GW215,$HB215,$CQ215,$DF215,$DV215,$DX215,$DZ215,$EB215)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D215,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A215,Tenant!$A:$J,8,FALSE)=TRUE,$HD215<0),0,SUM(SUM(SUM($HD215/$AD215*$HE215)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A215,Tenant!$A:$J,8,FALSE)=TRUE,$HD215<0),0,SUM(SUM(SUM($HD215/$AD215*$HF215)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU215,$DJ215,$DR215,$DT215,$DV215,$DX215,$DZ215,$EB215,$ED215,$EF215,$EH215,$EJ215,$FI215,$FK215,$FM215,$FO215,$GN215,$GV215,$GY215,$HA215)/$AD215*$X215*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU215,$DJ215,$DR215,$DT215,$DV215,$DX215,$DZ215,$EB215,$ED215,$EF215,$EH215,$EJ215,$FI215,$FK215,$FM215,$FO215,$GN215,$GV215,$GY215,$HA215)/$AD215*$AA215*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E215),$AD215,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D215,FctrChngDts!$C$17<=$E215),_xlfn.DAYS($D215,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E215),$AD215,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D215,FctrChngDts!$C$19<=$E215),_xlfn.DAYS($D215,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN215*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN215*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO215*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO215*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D215,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A215,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU215*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A215,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV215*Account!$AA$2)),5)","v":0}]
[215,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G216),0,IF($F216<=$G216,SUM($G216-$F216),IF($F216>$G216,SUM((Account!$L$2-$F216)+$G216+1))))","v":0},{"$f":"IF(AND($D216>=FctrChngDts!$C$2,$D216<=FctrChngDts!$D$2),$D216,\"\")","v":""},{"$f":"IF($I216=\"\",\"\",IF($E216<=FctrChngDts!$D$2,$E216,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D216<FctrChngDts!$E$2,$E216<FctrChngDts!$E$2),AND($D216>=FctrChngDts!$F$2,$E216>=FctrChngDts!$F$2)),\"\",IF(AND($D216>=FctrChngDts!$E$2,$D216<=FctrChngDts!$F$2),$D216,FctrChngDts!$E$2))","v":""},{"$f":"IF($K216=\"\",\"\",IF(AND($J216=$K216,$E216>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K216=$J216,$E216,IF(AND($E216>=FctrChngDts!$E$2,$E216<=FctrChngDts!$F$2),$E216,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D216<DATE(YEAR(Account!$J$2),6,1),$D216>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I216<FctrChngDts!$A$2,$J216<FctrChngDts!$A$2),AND($I216>=FctrChngDts!$B$2,$J216>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I216<FctrChngDts!$A$2,$J216>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I216>=FctrChngDts!$A$2,$J216<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I216<FctrChngDts!$B$2,$J216>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K216<FctrChngDts!$A$2,$L216<FctrChngDts!$A$2),AND($K216>=FctrChngDts!$B$2,$L216>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K216<FctrChngDts!$A$2,$L216>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K216>=FctrChngDts!$A$2,$L216<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K216<FctrChngDts!$B$2,$L216>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I216=\"\",$J216=0),0,IF(AND($N216=TRUE,$I216<>0),SUM($J216-$I216+1),IF($O216=TRUE,SUM(FctrChngDts!$A$2-$I216),IF($P216=TRUE,0,IF($Q216=TRUE,SUM($J216-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I216=\"\",$J216=0),0,IF($N216=TRUE,0,IF($O216=TRUE,SUM($J216-FctrChngDts!$A$2+1),IF(AND($P216=TRUE,$I216<>0),SUM($J216-$I216+1),IF($Q216=TRUE,SUM(FctrChngDts!$B$2-$I216),0)))))","v":0},0,{"$f":"IF(OR($K216=\"\",$L216=0),0,IF(AND($R216=TRUE,$K216<>0),SUM($L216-$K216+1),IF($S216=TRUE,SUM(FctrChngDts!$A$2-$K216),IF($T216=TRUE,0,IF($U216=TRUE,SUM($L216-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K216=\"\",$L216=0),0,IF($R216=TRUE,0,IF($S216=TRUE,SUM($L216-FctrChngDts!$A$2+1),IF(AND($T216=TRUE,$K216<>0),SUM($L216-$K216+1),IF($U216=TRUE,SUM(FctrChngDts!$B$2-$K216),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A216,Tenant!$A216:$J715,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR216=FALSE,VLOOKUP($AQ216,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ216,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR216=FALSE,VLOOKUP($AQ216,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ216,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR216=FALSE,VLOOKUP($AQ216,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ216,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR216=FALSE,VLOOKUP($AQ216,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ216,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A216,Tenant!$A216:$J715,6,FALSE)","v":0},{"$f":"VLOOKUP($A216,Tenant!$A216:$J715,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG216=FALSE,0,IF($DU216=TRUE,SUM($BS216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS216*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DU216=TRUE,SUM($BT216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT216*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DU216=TRUE,SUM($BU216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU216*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DU216=TRUE,SUM($BV216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DU216=TRUE,SUM($BW216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW216*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG216=FALSE,0,IF($DU216=TRUE,SUM($BX216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX216*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN216=FALSE,0,IF($H216=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP216=FALSE,0,ROUND(SUM($BY216*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR216=FALSE,0,ROUND(SUM($X216*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY216=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X216),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X216)),5)","v":0},{"$f":"SUM(ROUND($CH216:$CM216,2),$CO216,$CQ216,$CS216)","v":0},false,{"$f":"ROUND(IF($CV216=FALSE,0,IF($DY216=TRUE,SUM($BZ216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ216*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV216=FALSE,0,IF($DY216=TRUE,SUM($CA216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA216*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV216=FALSE,0,IF($DY216=TRUE,SUM($CB216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB216*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV216=FALSE,0,IF($DY216=TRUE,SUM($CC216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC216*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV216=FALSE,0,IF($DY216=TRUE,SUM($CD216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD216*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV216=FALSE,0,IF($DY216=TRUE,SUM($CE216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE216*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC216=FALSE,0,IF($H216=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF216*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE216=FALSE,0,ROUND(SUM($CF216*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG216=FALSE,0,ROUND(SUM($AA216*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY216=TRUE,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA216),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA216)),5)","v":0},{"$f":"SUM(ROUND($CW216:$DB216,2),$DD216,$DF216,$DH216)","v":0},0,{"$f":"SUM(SUM($CU216*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ216*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU216*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ216*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL216,IF(VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM216,$DK216))","v":0},0,false,0,false,0,{"$f":"IF(AND($X216>0,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU216=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH216:$CM216,$CS216,$ED216,$EL216,$ET216:$EY216)-SUM($BY216*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH216:$CM216,$CS216,$ED216,$EL216,$EN216:$ES216)-SUM($BY216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X216>0,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW216=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH216:$CM216,$CO216,$CQ216,$CS216,$ED216,$EF216,$EH216,$EJ216,$ET216:$EY216)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH216:$CM216,$CO216,$CQ216,$CS216,$ED216,$EF216,$EH216,$EJ216,ET216:$EX216)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA216>0,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY216=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW216:$DB216,$DH216,$ED216,$FQ216,$FY216:$GD216)-SUM($CF216*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW216:$DB216,$DH216,$ED216,$FQ216,$FS216:$FX216)-SUM($CF216*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA216>0,VLOOKUP($A216,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA216=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW216:$DB216,$DD216,$DF216,$DH216,$FI216,$FK216,$FM216,$FO216,$FY216:$GD216)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW216:$DB216,$DD216,$DF216,$DH216,$FI216,$FK216,$FM216,$FO216,$FY216:$GD216)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X216>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E216<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC216=FALSE,0,ROUND(SUM($AE216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X216>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A216,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE216=FALSE,0,ROUND(SUM($BY216*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X216>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X216>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X216>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG216=FALSE,0,SUM($BY216*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X216>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI216=FALSE,0,SUM($BY216*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X216>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK216=TRUE,$X216>0),SUM($BY216*Account!$T$2),0)","v":0},{"$f":"IF(AND($X216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM216=FALSE,0,ROUND(SUM($BS216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM216=FALSE,0,ROUND(SUM($BT216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM216=FALSE,0,ROUND(SUM($BU216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM216=FALSE,0,ROUND(SUM($BV216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM216=FALSE,0,ROUND(SUM($BW216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM216=FALSE,0,ROUND(SUM($BX216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H216/$AD216*$X216),5),0)","v":0},{"$f":"ROUND(SUM($FA216*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ216=FALSE,$FB216,ROUND(MAX(0,SUM(SUM($ET216:$EY216)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE216=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I216","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF216*Account!$AA$2),SUM($FF216*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA216>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E216<>\"D-CARE\",Tenant!$F216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH216=FALSE,0,ROUND(SUM($AF216*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA216>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A216,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY216=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ216=FALSE,0,ROUND(SUM($CF216*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA216>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA216>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA216>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL216=FALSE,0,SUM($CF216*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA216>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN216=FALSE,0,SUM($CF216*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA216>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP216=TRUE,$AA216>0),SUM($CF216*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA216>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR216=FALSE,0,ROUND(SUM($BZ216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR216=FALSE,0,ROUND(SUM($CA216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR216=FALSE,0,ROUND(SUM($CB216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR216=FALSE,0,ROUND(SUM($CC216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR216=FALSE,0,ROUND(SUM($CD216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR216=FALSE,0,ROUND(SUM($CE216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ216*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA216*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB216*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC216*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD216*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE216*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H216/$AD216*$AA216),5),0)","v":0},{"$f":"ROUND(SUM($GF216*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE216=FALSE,$GG216,ROUND(MAX(0,SUM(SUM($FY216:$GD216)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ216=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I216","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK216*Account!$AA$2),SUM($GK216*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D216<=FctrChngDts!$B$14,$E216>FctrChngDts!$B$14),AND($D216<=FctrChngDts!$C$14,$E216>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM216=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP216:$GS216))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO216,$DD216,$GP216:$GS216))","v":0},0,0,{"$f":"IF(AND($X216>0,Tenant!$E216=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX216=FALSE,0,ROUND(SUM($AE216*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA216>0,Tenant!$E216=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ216=FALSE,0,ROUND(SUM($AF216*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO216,$GT216,$GW216,$HB216,$CQ216,$DF216,$DV216,$DX216,$DZ216,$EB216),IF(Account!$Q$2=TRUE,SUM($GO216,$GU216,$GW216,$HB216,$CQ216,$DF216,$DV216,$DX216,$DZ216,$EB216),SUM($GO216,$GT216,$GU216,$GV216,$GW216,$HB216,$CQ216,$DF216,$DV216,$DX216,$DZ216,$EB216)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D216,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A216,Tenant!$A:$J,8,FALSE)=TRUE,$HD216<0),0,SUM(SUM(SUM($HD216/$AD216*$HE216)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A216,Tenant!$A:$J,8,FALSE)=TRUE,$HD216<0),0,SUM(SUM(SUM($HD216/$AD216*$HF216)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU216,$DJ216,$DR216,$DT216,$DV216,$DX216,$DZ216,$EB216,$ED216,$EF216,$EH216,$EJ216,$FI216,$FK216,$FM216,$FO216,$GN216,$GV216,$GY216,$HA216)/$AD216*$X216*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU216,$DJ216,$DR216,$DT216,$DV216,$DX216,$DZ216,$EB216,$ED216,$EF216,$EH216,$EJ216,$FI216,$FK216,$FM216,$FO216,$GN216,$GV216,$GY216,$HA216)/$AD216*$AA216*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E216),$AD216,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D216,FctrChngDts!$C$17<=$E216),_xlfn.DAYS($D216,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E216),$AD216,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D216,FctrChngDts!$C$19<=$E216),_xlfn.DAYS($D216,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN216*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN216*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO216*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO216*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D216,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A216,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU216*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A216,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV216*Account!$AA$2)),5)","v":0}]
[216,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G217),0,IF($F217<=$G217,SUM($G217-$F217),IF($F217>$G217,SUM((Account!$L$2-$F217)+$G217+1))))","v":0},{"$f":"IF(AND($D217>=FctrChngDts!$C$2,$D217<=FctrChngDts!$D$2),$D217,\"\")","v":""},{"$f":"IF($I217=\"\",\"\",IF($E217<=FctrChngDts!$D$2,$E217,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D217<FctrChngDts!$E$2,$E217<FctrChngDts!$E$2),AND($D217>=FctrChngDts!$F$2,$E217>=FctrChngDts!$F$2)),\"\",IF(AND($D217>=FctrChngDts!$E$2,$D217<=FctrChngDts!$F$2),$D217,FctrChngDts!$E$2))","v":""},{"$f":"IF($K217=\"\",\"\",IF(AND($J217=$K217,$E217>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K217=$J217,$E217,IF(AND($E217>=FctrChngDts!$E$2,$E217<=FctrChngDts!$F$2),$E217,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D217<DATE(YEAR(Account!$J$2),6,1),$D217>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I217<FctrChngDts!$A$2,$J217<FctrChngDts!$A$2),AND($I217>=FctrChngDts!$B$2,$J217>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I217<FctrChngDts!$A$2,$J217>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I217>=FctrChngDts!$A$2,$J217<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I217<FctrChngDts!$B$2,$J217>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K217<FctrChngDts!$A$2,$L217<FctrChngDts!$A$2),AND($K217>=FctrChngDts!$B$2,$L217>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K217<FctrChngDts!$A$2,$L217>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K217>=FctrChngDts!$A$2,$L217<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K217<FctrChngDts!$B$2,$L217>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I217=\"\",$J217=0),0,IF(AND($N217=TRUE,$I217<>0),SUM($J217-$I217+1),IF($O217=TRUE,SUM(FctrChngDts!$A$2-$I217),IF($P217=TRUE,0,IF($Q217=TRUE,SUM($J217-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I217=\"\",$J217=0),0,IF($N217=TRUE,0,IF($O217=TRUE,SUM($J217-FctrChngDts!$A$2+1),IF(AND($P217=TRUE,$I217<>0),SUM($J217-$I217+1),IF($Q217=TRUE,SUM(FctrChngDts!$B$2-$I217),0)))))","v":0},0,{"$f":"IF(OR($K217=\"\",$L217=0),0,IF(AND($R217=TRUE,$K217<>0),SUM($L217-$K217+1),IF($S217=TRUE,SUM(FctrChngDts!$A$2-$K217),IF($T217=TRUE,0,IF($U217=TRUE,SUM($L217-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K217=\"\",$L217=0),0,IF($R217=TRUE,0,IF($S217=TRUE,SUM($L217-FctrChngDts!$A$2+1),IF(AND($T217=TRUE,$K217<>0),SUM($L217-$K217+1),IF($U217=TRUE,SUM(FctrChngDts!$B$2-$K217),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A217,Tenant!$A217:$J716,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR217=FALSE,VLOOKUP($AQ217,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ217,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR217=FALSE,VLOOKUP($AQ217,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ217,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR217=FALSE,VLOOKUP($AQ217,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ217,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR217=FALSE,VLOOKUP($AQ217,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ217,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A217,Tenant!$A217:$J716,6,FALSE)","v":0},{"$f":"VLOOKUP($A217,Tenant!$A217:$J716,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG217=FALSE,0,IF($DU217=TRUE,SUM($BS217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS217*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DU217=TRUE,SUM($BT217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT217*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DU217=TRUE,SUM($BU217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU217*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DU217=TRUE,SUM($BV217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DU217=TRUE,SUM($BW217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW217*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG217=FALSE,0,IF($DU217=TRUE,SUM($BX217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX217*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN217=FALSE,0,IF($H217=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP217=FALSE,0,ROUND(SUM($BY217*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR217=FALSE,0,ROUND(SUM($X217*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY217=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X217),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X217)),5)","v":0},{"$f":"SUM(ROUND($CH217:$CM217,2),$CO217,$CQ217,$CS217)","v":0},false,{"$f":"ROUND(IF($CV217=FALSE,0,IF($DY217=TRUE,SUM($BZ217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ217*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV217=FALSE,0,IF($DY217=TRUE,SUM($CA217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA217*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV217=FALSE,0,IF($DY217=TRUE,SUM($CB217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB217*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV217=FALSE,0,IF($DY217=TRUE,SUM($CC217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV217=FALSE,0,IF($DY217=TRUE,SUM($CD217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD217*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV217=FALSE,0,IF($DY217=TRUE,SUM($CE217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE217*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC217=FALSE,0,IF($H217=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE217=FALSE,0,ROUND(SUM($CF217*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG217=FALSE,0,ROUND(SUM($AA217*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY217=TRUE,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA217),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA217)),5)","v":0},{"$f":"SUM(ROUND($CW217:$DB217,2),$DD217,$DF217,$DH217)","v":0},0,{"$f":"SUM(SUM($CU217*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ217*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU217*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ217*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL217,IF(VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM217,$DK217))","v":0},0,false,0,false,0,{"$f":"IF(AND($X217>0,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU217=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH217:$CM217,$CS217,$ED217,$EL217,$ET217:$EY217)-SUM($BY217*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH217:$CM217,$CS217,$ED217,$EL217,$EN217:$ES217)-SUM($BY217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X217>0,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW217=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH217:$CM217,$CO217,$CQ217,$CS217,$ED217,$EF217,$EH217,$EJ217,$ET217:$EY217)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH217:$CM217,$CO217,$CQ217,$CS217,$ED217,$EF217,$EH217,$EJ217,ET217:$EX217)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA217>0,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY217=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW217:$DB217,$DH217,$ED217,$FQ217,$FY217:$GD217)-SUM($CF217*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW217:$DB217,$DH217,$ED217,$FQ217,$FS217:$FX217)-SUM($CF217*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA217>0,VLOOKUP($A217,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA217=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW217:$DB217,$DD217,$DF217,$DH217,$FI217,$FK217,$FM217,$FO217,$FY217:$GD217)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW217:$DB217,$DD217,$DF217,$DH217,$FI217,$FK217,$FM217,$FO217,$FY217:$GD217)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E217<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC217=FALSE,0,ROUND(SUM($AE217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X217>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE217=FALSE,0,ROUND(SUM($BY217*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG217=FALSE,0,SUM($BY217*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X217>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI217=FALSE,0,SUM($BY217*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X217>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK217=TRUE,$X217>0),SUM($BY217*Account!$T$2),0)","v":0},{"$f":"IF(AND($X217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM217=FALSE,0,ROUND(SUM($BS217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM217=FALSE,0,ROUND(SUM($BT217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM217=FALSE,0,ROUND(SUM($BU217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM217=FALSE,0,ROUND(SUM($BV217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM217=FALSE,0,ROUND(SUM($BW217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM217=FALSE,0,ROUND(SUM($BX217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H217/$AD217*$X217),5),0)","v":0},{"$f":"ROUND(SUM($FA217*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ217=FALSE,$FB217,ROUND(MAX(0,SUM(SUM($ET217:$EY217)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE217=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I217","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF217*Account!$AA$2),SUM($FF217*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E217<>\"D-CARE\",Tenant!$F217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH217=FALSE,0,ROUND(SUM($AF217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA217>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A217,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY217=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ217=FALSE,0,ROUND(SUM($CF217*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA217>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA217>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL217=FALSE,0,SUM($CF217*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA217>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN217=FALSE,0,SUM($CF217*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA217>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP217=TRUE,$AA217>0),SUM($CF217*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA217>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR217=FALSE,0,ROUND(SUM($BZ217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR217=FALSE,0,ROUND(SUM($CA217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR217=FALSE,0,ROUND(SUM($CB217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR217=FALSE,0,ROUND(SUM($CC217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR217=FALSE,0,ROUND(SUM($CD217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR217=FALSE,0,ROUND(SUM($CE217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ217*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA217*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB217*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC217*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD217*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE217*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H217/$AD217*$AA217),5),0)","v":0},{"$f":"ROUND(SUM($GF217*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE217=FALSE,$GG217,ROUND(MAX(0,SUM(SUM($FY217:$GD217)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ217=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I217","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK217*Account!$AA$2),SUM($GK217*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D217<=FctrChngDts!$B$14,$E217>FctrChngDts!$B$14),AND($D217<=FctrChngDts!$C$14,$E217>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM217=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP217:$GS217))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO217,$DD217,$GP217:$GS217))","v":0},0,0,{"$f":"IF(AND($X217>0,Tenant!$E217=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX217=FALSE,0,ROUND(SUM($AE217*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA217>0,Tenant!$E217=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ217=FALSE,0,ROUND(SUM($AF217*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO217,$GT217,$GW217,$HB217,$CQ217,$DF217,$DV217,$DX217,$DZ217,$EB217),IF(Account!$Q$2=TRUE,SUM($GO217,$GU217,$GW217,$HB217,$CQ217,$DF217,$DV217,$DX217,$DZ217,$EB217),SUM($GO217,$GT217,$GU217,$GV217,$GW217,$HB217,$CQ217,$DF217,$DV217,$DX217,$DZ217,$EB217)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D217,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,8,FALSE)=TRUE,$HD217<0),0,SUM(SUM(SUM($HD217/$AD217*$HE217)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,8,FALSE)=TRUE,$HD217<0),0,SUM(SUM(SUM($HD217/$AD217*$HF217)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU217,$DJ217,$DR217,$DT217,$DV217,$DX217,$DZ217,$EB217,$ED217,$EF217,$EH217,$EJ217,$FI217,$FK217,$FM217,$FO217,$GN217,$GV217,$GY217,$HA217)/$AD217*$X217*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU217,$DJ217,$DR217,$DT217,$DV217,$DX217,$DZ217,$EB217,$ED217,$EF217,$EH217,$EJ217,$FI217,$FK217,$FM217,$FO217,$GN217,$GV217,$GY217,$HA217)/$AD217*$AA217*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E217),$AD217,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D217,FctrChngDts!$C$17<=$E217),_xlfn.DAYS($D217,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E217),$AD217,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D217,FctrChngDts!$C$19<=$E217),_xlfn.DAYS($D217,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN217*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN217*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO217*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO217*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D217,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU217*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A217,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV217*Account!$AA$2)),5)","v":0}]
[217,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G218),0,IF($F218<=$G218,SUM($G218-$F218),IF($F218>$G218,SUM((Account!$L$2-$F218)+$G218+1))))","v":0},{"$f":"IF(AND($D218>=FctrChngDts!$C$2,$D218<=FctrChngDts!$D$2),$D218,\"\")","v":""},{"$f":"IF($I218=\"\",\"\",IF($E218<=FctrChngDts!$D$2,$E218,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D218<FctrChngDts!$E$2,$E218<FctrChngDts!$E$2),AND($D218>=FctrChngDts!$F$2,$E218>=FctrChngDts!$F$2)),\"\",IF(AND($D218>=FctrChngDts!$E$2,$D218<=FctrChngDts!$F$2),$D218,FctrChngDts!$E$2))","v":""},{"$f":"IF($K218=\"\",\"\",IF(AND($J218=$K218,$E218>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K218=$J218,$E218,IF(AND($E218>=FctrChngDts!$E$2,$E218<=FctrChngDts!$F$2),$E218,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D218<DATE(YEAR(Account!$J$2),6,1),$D218>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I218<FctrChngDts!$A$2,$J218<FctrChngDts!$A$2),AND($I218>=FctrChngDts!$B$2,$J218>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I218<FctrChngDts!$A$2,$J218>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I218>=FctrChngDts!$A$2,$J218<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I218<FctrChngDts!$B$2,$J218>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K218<FctrChngDts!$A$2,$L218<FctrChngDts!$A$2),AND($K218>=FctrChngDts!$B$2,$L218>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K218<FctrChngDts!$A$2,$L218>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K218>=FctrChngDts!$A$2,$L218<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K218<FctrChngDts!$B$2,$L218>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I218=\"\",$J218=0),0,IF(AND($N218=TRUE,$I218<>0),SUM($J218-$I218+1),IF($O218=TRUE,SUM(FctrChngDts!$A$2-$I218),IF($P218=TRUE,0,IF($Q218=TRUE,SUM($J218-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I218=\"\",$J218=0),0,IF($N218=TRUE,0,IF($O218=TRUE,SUM($J218-FctrChngDts!$A$2+1),IF(AND($P218=TRUE,$I218<>0),SUM($J218-$I218+1),IF($Q218=TRUE,SUM(FctrChngDts!$B$2-$I218),0)))))","v":0},0,{"$f":"IF(OR($K218=\"\",$L218=0),0,IF(AND($R218=TRUE,$K218<>0),SUM($L218-$K218+1),IF($S218=TRUE,SUM(FctrChngDts!$A$2-$K218),IF($T218=TRUE,0,IF($U218=TRUE,SUM($L218-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K218=\"\",$L218=0),0,IF($R218=TRUE,0,IF($S218=TRUE,SUM($L218-FctrChngDts!$A$2+1),IF(AND($T218=TRUE,$K218<>0),SUM($L218-$K218+1),IF($U218=TRUE,SUM(FctrChngDts!$B$2-$K218),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A218,Tenant!$A218:$J717,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR218=FALSE,VLOOKUP($AQ218,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ218,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR218=FALSE,VLOOKUP($AQ218,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ218,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR218=FALSE,VLOOKUP($AQ218,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ218,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR218=FALSE,VLOOKUP($AQ218,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ218,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A218,Tenant!$A218:$J717,6,FALSE)","v":0},{"$f":"VLOOKUP($A218,Tenant!$A218:$J717,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG218=FALSE,0,IF($DU218=TRUE,SUM($BS218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS218*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DU218=TRUE,SUM($BT218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT218*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DU218=TRUE,SUM($BU218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU218*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DU218=TRUE,SUM($BV218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DU218=TRUE,SUM($BW218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW218*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG218=FALSE,0,IF($DU218=TRUE,SUM($BX218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX218*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN218=FALSE,0,IF($H218=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP218=FALSE,0,ROUND(SUM($BY218*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR218=FALSE,0,ROUND(SUM($X218*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY218=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X218),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X218)),5)","v":0},{"$f":"SUM(ROUND($CH218:$CM218,2),$CO218,$CQ218,$CS218)","v":0},false,{"$f":"ROUND(IF($CV218=FALSE,0,IF($DY218=TRUE,SUM($BZ218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ218*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV218=FALSE,0,IF($DY218=TRUE,SUM($CA218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA218*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV218=FALSE,0,IF($DY218=TRUE,SUM($CB218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB218*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV218=FALSE,0,IF($DY218=TRUE,SUM($CC218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC218*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV218=FALSE,0,IF($DY218=TRUE,SUM($CD218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD218*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV218=FALSE,0,IF($DY218=TRUE,SUM($CE218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE218*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC218=FALSE,0,IF($H218=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF218*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE218=FALSE,0,ROUND(SUM($CF218*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG218=FALSE,0,ROUND(SUM($AA218*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY218=TRUE,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA218),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA218)),5)","v":0},{"$f":"SUM(ROUND($CW218:$DB218,2),$DD218,$DF218,$DH218)","v":0},0,{"$f":"SUM(SUM($CU218*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ218*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU218*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ218*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL218,IF(VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM218,$DK218))","v":0},0,false,0,false,0,{"$f":"IF(AND($X218>0,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU218=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH218:$CM218,$CS218,$ED218,$EL218,$ET218:$EY218)-SUM($BY218*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH218:$CM218,$CS218,$ED218,$EL218,$EN218:$ES218)-SUM($BY218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X218>0,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW218=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH218:$CM218,$CO218,$CQ218,$CS218,$ED218,$EF218,$EH218,$EJ218,$ET218:$EY218)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH218:$CM218,$CO218,$CQ218,$CS218,$ED218,$EF218,$EH218,$EJ218,ET218:$EX218)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA218>0,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY218=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW218:$DB218,$DH218,$ED218,$FQ218,$FY218:$GD218)-SUM($CF218*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW218:$DB218,$DH218,$ED218,$FQ218,$FS218:$FX218)-SUM($CF218*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA218>0,VLOOKUP($A218,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA218=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW218:$DB218,$DD218,$DF218,$DH218,$FI218,$FK218,$FM218,$FO218,$FY218:$GD218)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW218:$DB218,$DD218,$DF218,$DH218,$FI218,$FK218,$FM218,$FO218,$FY218:$GD218)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X218>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E218<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC218=FALSE,0,ROUND(SUM($AE218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X218>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A218,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE218=FALSE,0,ROUND(SUM($BY218*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X218>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X218>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X218>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG218=FALSE,0,SUM($BY218*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X218>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI218=FALSE,0,SUM($BY218*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X218>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK218=TRUE,$X218>0),SUM($BY218*Account!$T$2),0)","v":0},{"$f":"IF(AND($X218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM218=FALSE,0,ROUND(SUM($BS218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM218=FALSE,0,ROUND(SUM($BT218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM218=FALSE,0,ROUND(SUM($BU218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM218=FALSE,0,ROUND(SUM($BV218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM218=FALSE,0,ROUND(SUM($BW218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM218=FALSE,0,ROUND(SUM($BX218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H218/$AD218*$X218),5),0)","v":0},{"$f":"ROUND(SUM($FA218*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ218=FALSE,$FB218,ROUND(MAX(0,SUM(SUM($ET218:$EY218)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE218=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I218","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF218*Account!$AA$2),SUM($FF218*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA218>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E218<>\"D-CARE\",Tenant!$F218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH218=FALSE,0,ROUND(SUM($AF218*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA218>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A218,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY218=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ218=FALSE,0,ROUND(SUM($CF218*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA218>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA218>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA218>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL218=FALSE,0,SUM($CF218*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA218>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN218=FALSE,0,SUM($CF218*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA218>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP218=TRUE,$AA218>0),SUM($CF218*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA218>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR218=FALSE,0,ROUND(SUM($BZ218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR218=FALSE,0,ROUND(SUM($CA218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR218=FALSE,0,ROUND(SUM($CB218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR218=FALSE,0,ROUND(SUM($CC218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR218=FALSE,0,ROUND(SUM($CD218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR218=FALSE,0,ROUND(SUM($CE218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ218*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA218*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB218*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC218*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD218*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE218*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H218/$AD218*$AA218),5),0)","v":0},{"$f":"ROUND(SUM($GF218*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE218=FALSE,$GG218,ROUND(MAX(0,SUM(SUM($FY218:$GD218)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ218=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I218","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK218*Account!$AA$2),SUM($GK218*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D218<=FctrChngDts!$B$14,$E218>FctrChngDts!$B$14),AND($D218<=FctrChngDts!$C$14,$E218>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM218=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP218:$GS218))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO218,$DD218,$GP218:$GS218))","v":0},0,0,{"$f":"IF(AND($X218>0,Tenant!$E218=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX218=FALSE,0,ROUND(SUM($AE218*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA218>0,Tenant!$E218=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ218=FALSE,0,ROUND(SUM($AF218*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO218,$GT218,$GW218,$HB218,$CQ218,$DF218,$DV218,$DX218,$DZ218,$EB218),IF(Account!$Q$2=TRUE,SUM($GO218,$GU218,$GW218,$HB218,$CQ218,$DF218,$DV218,$DX218,$DZ218,$EB218),SUM($GO218,$GT218,$GU218,$GV218,$GW218,$HB218,$CQ218,$DF218,$DV218,$DX218,$DZ218,$EB218)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D218,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A218,Tenant!$A:$J,8,FALSE)=TRUE,$HD218<0),0,SUM(SUM(SUM($HD218/$AD218*$HE218)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A218,Tenant!$A:$J,8,FALSE)=TRUE,$HD218<0),0,SUM(SUM(SUM($HD218/$AD218*$HF218)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU218,$DJ218,$DR218,$DT218,$DV218,$DX218,$DZ218,$EB218,$ED218,$EF218,$EH218,$EJ218,$FI218,$FK218,$FM218,$FO218,$GN218,$GV218,$GY218,$HA218)/$AD218*$X218*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU218,$DJ218,$DR218,$DT218,$DV218,$DX218,$DZ218,$EB218,$ED218,$EF218,$EH218,$EJ218,$FI218,$FK218,$FM218,$FO218,$GN218,$GV218,$GY218,$HA218)/$AD218*$AA218*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E218),$AD218,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D218,FctrChngDts!$C$17<=$E218),_xlfn.DAYS($D218,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E218),$AD218,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D218,FctrChngDts!$C$19<=$E218),_xlfn.DAYS($D218,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN218*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN218*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO218*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO218*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D218,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A218,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU218*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A218,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV218*Account!$AA$2)),5)","v":0}]
[218,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G219),0,IF($F219<=$G219,SUM($G219-$F219),IF($F219>$G219,SUM((Account!$L$2-$F219)+$G219+1))))","v":0},{"$f":"IF(AND($D219>=FctrChngDts!$C$2,$D219<=FctrChngDts!$D$2),$D219,\"\")","v":""},{"$f":"IF($I219=\"\",\"\",IF($E219<=FctrChngDts!$D$2,$E219,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D219<FctrChngDts!$E$2,$E219<FctrChngDts!$E$2),AND($D219>=FctrChngDts!$F$2,$E219>=FctrChngDts!$F$2)),\"\",IF(AND($D219>=FctrChngDts!$E$2,$D219<=FctrChngDts!$F$2),$D219,FctrChngDts!$E$2))","v":""},{"$f":"IF($K219=\"\",\"\",IF(AND($J219=$K219,$E219>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K219=$J219,$E219,IF(AND($E219>=FctrChngDts!$E$2,$E219<=FctrChngDts!$F$2),$E219,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D219<DATE(YEAR(Account!$J$2),6,1),$D219>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I219<FctrChngDts!$A$2,$J219<FctrChngDts!$A$2),AND($I219>=FctrChngDts!$B$2,$J219>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I219<FctrChngDts!$A$2,$J219>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I219>=FctrChngDts!$A$2,$J219<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I219<FctrChngDts!$B$2,$J219>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K219<FctrChngDts!$A$2,$L219<FctrChngDts!$A$2),AND($K219>=FctrChngDts!$B$2,$L219>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K219<FctrChngDts!$A$2,$L219>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K219>=FctrChngDts!$A$2,$L219<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K219<FctrChngDts!$B$2,$L219>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I219=\"\",$J219=0),0,IF(AND($N219=TRUE,$I219<>0),SUM($J219-$I219+1),IF($O219=TRUE,SUM(FctrChngDts!$A$2-$I219),IF($P219=TRUE,0,IF($Q219=TRUE,SUM($J219-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I219=\"\",$J219=0),0,IF($N219=TRUE,0,IF($O219=TRUE,SUM($J219-FctrChngDts!$A$2+1),IF(AND($P219=TRUE,$I219<>0),SUM($J219-$I219+1),IF($Q219=TRUE,SUM(FctrChngDts!$B$2-$I219),0)))))","v":0},0,{"$f":"IF(OR($K219=\"\",$L219=0),0,IF(AND($R219=TRUE,$K219<>0),SUM($L219-$K219+1),IF($S219=TRUE,SUM(FctrChngDts!$A$2-$K219),IF($T219=TRUE,0,IF($U219=TRUE,SUM($L219-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K219=\"\",$L219=0),0,IF($R219=TRUE,0,IF($S219=TRUE,SUM($L219-FctrChngDts!$A$2+1),IF(AND($T219=TRUE,$K219<>0),SUM($L219-$K219+1),IF($U219=TRUE,SUM(FctrChngDts!$B$2-$K219),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A219,Tenant!$A219:$J718,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR219=FALSE,VLOOKUP($AQ219,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ219,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR219=FALSE,VLOOKUP($AQ219,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ219,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR219=FALSE,VLOOKUP($AQ219,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ219,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR219=FALSE,VLOOKUP($AQ219,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ219,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A219,Tenant!$A219:$J718,6,FALSE)","v":0},{"$f":"VLOOKUP($A219,Tenant!$A219:$J718,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG219=FALSE,0,IF($DU219=TRUE,SUM($BS219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS219*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DU219=TRUE,SUM($BT219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT219*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DU219=TRUE,SUM($BU219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU219*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DU219=TRUE,SUM($BV219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DU219=TRUE,SUM($BW219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW219*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG219=FALSE,0,IF($DU219=TRUE,SUM($BX219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX219*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN219=FALSE,0,IF($H219=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP219=FALSE,0,ROUND(SUM($BY219*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR219=FALSE,0,ROUND(SUM($X219*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY219=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X219),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X219)),5)","v":0},{"$f":"SUM(ROUND($CH219:$CM219,2),$CO219,$CQ219,$CS219)","v":0},false,{"$f":"ROUND(IF($CV219=FALSE,0,IF($DY219=TRUE,SUM($BZ219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ219*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV219=FALSE,0,IF($DY219=TRUE,SUM($CA219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA219*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV219=FALSE,0,IF($DY219=TRUE,SUM($CB219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB219*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV219=FALSE,0,IF($DY219=TRUE,SUM($CC219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC219*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV219=FALSE,0,IF($DY219=TRUE,SUM($CD219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD219*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV219=FALSE,0,IF($DY219=TRUE,SUM($CE219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE219*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC219=FALSE,0,IF($H219=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF219*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE219=FALSE,0,ROUND(SUM($CF219*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG219=FALSE,0,ROUND(SUM($AA219*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY219=TRUE,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA219),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA219)),5)","v":0},{"$f":"SUM(ROUND($CW219:$DB219,2),$DD219,$DF219,$DH219)","v":0},0,{"$f":"SUM(SUM($CU219*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ219*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU219*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ219*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL219,IF(VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM219,$DK219))","v":0},0,false,0,false,0,{"$f":"IF(AND($X219>0,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU219=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH219:$CM219,$CS219,$ED219,$EL219,$ET219:$EY219)-SUM($BY219*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH219:$CM219,$CS219,$ED219,$EL219,$EN219:$ES219)-SUM($BY219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X219>0,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW219=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH219:$CM219,$CO219,$CQ219,$CS219,$ED219,$EF219,$EH219,$EJ219,$ET219:$EY219)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH219:$CM219,$CO219,$CQ219,$CS219,$ED219,$EF219,$EH219,$EJ219,ET219:$EX219)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA219>0,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY219=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW219:$DB219,$DH219,$ED219,$FQ219,$FY219:$GD219)-SUM($CF219*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW219:$DB219,$DH219,$ED219,$FQ219,$FS219:$FX219)-SUM($CF219*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA219>0,VLOOKUP($A219,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA219=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW219:$DB219,$DD219,$DF219,$DH219,$FI219,$FK219,$FM219,$FO219,$FY219:$GD219)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW219:$DB219,$DD219,$DF219,$DH219,$FI219,$FK219,$FM219,$FO219,$FY219:$GD219)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X219>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E219<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC219=FALSE,0,ROUND(SUM($AE219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X219>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A219,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE219=FALSE,0,ROUND(SUM($BY219*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X219>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X219>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X219>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG219=FALSE,0,SUM($BY219*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X219>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI219=FALSE,0,SUM($BY219*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X219>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK219=TRUE,$X219>0),SUM($BY219*Account!$T$2),0)","v":0},{"$f":"IF(AND($X219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM219=FALSE,0,ROUND(SUM($BS219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM219=FALSE,0,ROUND(SUM($BT219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM219=FALSE,0,ROUND(SUM($BU219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM219=FALSE,0,ROUND(SUM($BV219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM219=FALSE,0,ROUND(SUM($BW219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM219=FALSE,0,ROUND(SUM($BX219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H219/$AD219*$X219),5),0)","v":0},{"$f":"ROUND(SUM($FA219*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ219=FALSE,$FB219,ROUND(MAX(0,SUM(SUM($ET219:$EY219)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE219=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I219","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF219*Account!$AA$2),SUM($FF219*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA219>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E219<>\"D-CARE\",Tenant!$F219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH219=FALSE,0,ROUND(SUM($AF219*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA219>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A219,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY219=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ219=FALSE,0,ROUND(SUM($CF219*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA219>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA219>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA219>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL219=FALSE,0,SUM($CF219*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA219>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN219=FALSE,0,SUM($CF219*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA219>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP219=TRUE,$AA219>0),SUM($CF219*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA219>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR219=FALSE,0,ROUND(SUM($BZ219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR219=FALSE,0,ROUND(SUM($CA219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR219=FALSE,0,ROUND(SUM($CB219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR219=FALSE,0,ROUND(SUM($CC219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR219=FALSE,0,ROUND(SUM($CD219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR219=FALSE,0,ROUND(SUM($CE219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ219*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA219*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB219*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC219*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD219*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE219*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H219/$AD219*$AA219),5),0)","v":0},{"$f":"ROUND(SUM($GF219*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE219=FALSE,$GG219,ROUND(MAX(0,SUM(SUM($FY219:$GD219)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ219=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I219","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK219*Account!$AA$2),SUM($GK219*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D219<=FctrChngDts!$B$14,$E219>FctrChngDts!$B$14),AND($D219<=FctrChngDts!$C$14,$E219>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM219=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP219:$GS219))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO219,$DD219,$GP219:$GS219))","v":0},0,0,{"$f":"IF(AND($X219>0,Tenant!$E219=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX219=FALSE,0,ROUND(SUM($AE219*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA219>0,Tenant!$E219=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ219=FALSE,0,ROUND(SUM($AF219*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO219,$GT219,$GW219,$HB219,$CQ219,$DF219,$DV219,$DX219,$DZ219,$EB219),IF(Account!$Q$2=TRUE,SUM($GO219,$GU219,$GW219,$HB219,$CQ219,$DF219,$DV219,$DX219,$DZ219,$EB219),SUM($GO219,$GT219,$GU219,$GV219,$GW219,$HB219,$CQ219,$DF219,$DV219,$DX219,$DZ219,$EB219)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D219,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A219,Tenant!$A:$J,8,FALSE)=TRUE,$HD219<0),0,SUM(SUM(SUM($HD219/$AD219*$HE219)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A219,Tenant!$A:$J,8,FALSE)=TRUE,$HD219<0),0,SUM(SUM(SUM($HD219/$AD219*$HF219)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU219,$DJ219,$DR219,$DT219,$DV219,$DX219,$DZ219,$EB219,$ED219,$EF219,$EH219,$EJ219,$FI219,$FK219,$FM219,$FO219,$GN219,$GV219,$GY219,$HA219)/$AD219*$X219*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU219,$DJ219,$DR219,$DT219,$DV219,$DX219,$DZ219,$EB219,$ED219,$EF219,$EH219,$EJ219,$FI219,$FK219,$FM219,$FO219,$GN219,$GV219,$GY219,$HA219)/$AD219*$AA219*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E219),$AD219,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D219,FctrChngDts!$C$17<=$E219),_xlfn.DAYS($D219,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E219),$AD219,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D219,FctrChngDts!$C$19<=$E219),_xlfn.DAYS($D219,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN219*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN219*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO219*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO219*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D219,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A219,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU219*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A219,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV219*Account!$AA$2)),5)","v":0}]
[219,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G220),0,IF($F220<=$G220,SUM($G220-$F220),IF($F220>$G220,SUM((Account!$L$2-$F220)+$G220+1))))","v":0},{"$f":"IF(AND($D220>=FctrChngDts!$C$2,$D220<=FctrChngDts!$D$2),$D220,\"\")","v":""},{"$f":"IF($I220=\"\",\"\",IF($E220<=FctrChngDts!$D$2,$E220,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D220<FctrChngDts!$E$2,$E220<FctrChngDts!$E$2),AND($D220>=FctrChngDts!$F$2,$E220>=FctrChngDts!$F$2)),\"\",IF(AND($D220>=FctrChngDts!$E$2,$D220<=FctrChngDts!$F$2),$D220,FctrChngDts!$E$2))","v":""},{"$f":"IF($K220=\"\",\"\",IF(AND($J220=$K220,$E220>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K220=$J220,$E220,IF(AND($E220>=FctrChngDts!$E$2,$E220<=FctrChngDts!$F$2),$E220,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D220<DATE(YEAR(Account!$J$2),6,1),$D220>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I220<FctrChngDts!$A$2,$J220<FctrChngDts!$A$2),AND($I220>=FctrChngDts!$B$2,$J220>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I220<FctrChngDts!$A$2,$J220>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I220>=FctrChngDts!$A$2,$J220<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I220<FctrChngDts!$B$2,$J220>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K220<FctrChngDts!$A$2,$L220<FctrChngDts!$A$2),AND($K220>=FctrChngDts!$B$2,$L220>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K220<FctrChngDts!$A$2,$L220>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K220>=FctrChngDts!$A$2,$L220<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K220<FctrChngDts!$B$2,$L220>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I220=\"\",$J220=0),0,IF(AND($N220=TRUE,$I220<>0),SUM($J220-$I220+1),IF($O220=TRUE,SUM(FctrChngDts!$A$2-$I220),IF($P220=TRUE,0,IF($Q220=TRUE,SUM($J220-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I220=\"\",$J220=0),0,IF($N220=TRUE,0,IF($O220=TRUE,SUM($J220-FctrChngDts!$A$2+1),IF(AND($P220=TRUE,$I220<>0),SUM($J220-$I220+1),IF($Q220=TRUE,SUM(FctrChngDts!$B$2-$I220),0)))))","v":0},0,{"$f":"IF(OR($K220=\"\",$L220=0),0,IF(AND($R220=TRUE,$K220<>0),SUM($L220-$K220+1),IF($S220=TRUE,SUM(FctrChngDts!$A$2-$K220),IF($T220=TRUE,0,IF($U220=TRUE,SUM($L220-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K220=\"\",$L220=0),0,IF($R220=TRUE,0,IF($S220=TRUE,SUM($L220-FctrChngDts!$A$2+1),IF(AND($T220=TRUE,$K220<>0),SUM($L220-$K220+1),IF($U220=TRUE,SUM(FctrChngDts!$B$2-$K220),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A220,Tenant!$A220:$J719,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR220=FALSE,VLOOKUP($AQ220,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ220,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR220=FALSE,VLOOKUP($AQ220,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ220,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR220=FALSE,VLOOKUP($AQ220,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ220,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR220=FALSE,VLOOKUP($AQ220,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ220,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A220,Tenant!$A220:$J719,6,FALSE)","v":0},{"$f":"VLOOKUP($A220,Tenant!$A220:$J719,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG220=FALSE,0,IF($DU220=TRUE,SUM($BS220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS220*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DU220=TRUE,SUM($BT220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT220*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DU220=TRUE,SUM($BU220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU220*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DU220=TRUE,SUM($BV220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DU220=TRUE,SUM($BW220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW220*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG220=FALSE,0,IF($DU220=TRUE,SUM($BX220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX220*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN220=FALSE,0,IF($H220=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP220=FALSE,0,ROUND(SUM($BY220*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR220=FALSE,0,ROUND(SUM($X220*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY220=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X220),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X220)),5)","v":0},{"$f":"SUM(ROUND($CH220:$CM220,2),$CO220,$CQ220,$CS220)","v":0},false,{"$f":"ROUND(IF($CV220=FALSE,0,IF($DY220=TRUE,SUM($BZ220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ220*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV220=FALSE,0,IF($DY220=TRUE,SUM($CA220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA220*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV220=FALSE,0,IF($DY220=TRUE,SUM($CB220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB220*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV220=FALSE,0,IF($DY220=TRUE,SUM($CC220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV220=FALSE,0,IF($DY220=TRUE,SUM($CD220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD220*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV220=FALSE,0,IF($DY220=TRUE,SUM($CE220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE220*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC220=FALSE,0,IF($H220=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE220=FALSE,0,ROUND(SUM($CF220*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG220=FALSE,0,ROUND(SUM($AA220*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY220=TRUE,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA220),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA220)),5)","v":0},{"$f":"SUM(ROUND($CW220:$DB220,2),$DD220,$DF220,$DH220)","v":0},0,{"$f":"SUM(SUM($CU220*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ220*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU220*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ220*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL220,IF(VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM220,$DK220))","v":0},0,false,0,false,0,{"$f":"IF(AND($X220>0,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU220=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH220:$CM220,$CS220,$ED220,$EL220,$ET220:$EY220)-SUM($BY220*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH220:$CM220,$CS220,$ED220,$EL220,$EN220:$ES220)-SUM($BY220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X220>0,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW220=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH220:$CM220,$CO220,$CQ220,$CS220,$ED220,$EF220,$EH220,$EJ220,$ET220:$EY220)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH220:$CM220,$CO220,$CQ220,$CS220,$ED220,$EF220,$EH220,$EJ220,ET220:$EX220)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA220>0,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY220=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW220:$DB220,$DH220,$ED220,$FQ220,$FY220:$GD220)-SUM($CF220*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW220:$DB220,$DH220,$ED220,$FQ220,$FS220:$FX220)-SUM($CF220*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA220>0,VLOOKUP($A220,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA220=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW220:$DB220,$DD220,$DF220,$DH220,$FI220,$FK220,$FM220,$FO220,$FY220:$GD220)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW220:$DB220,$DD220,$DF220,$DH220,$FI220,$FK220,$FM220,$FO220,$FY220:$GD220)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E220<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC220=FALSE,0,ROUND(SUM($AE220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X220>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE220=FALSE,0,ROUND(SUM($BY220*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG220=FALSE,0,SUM($BY220*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X220>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI220=FALSE,0,SUM($BY220*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X220>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK220=TRUE,$X220>0),SUM($BY220*Account!$T$2),0)","v":0},{"$f":"IF(AND($X220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM220=FALSE,0,ROUND(SUM($BS220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM220=FALSE,0,ROUND(SUM($BT220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM220=FALSE,0,ROUND(SUM($BU220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM220=FALSE,0,ROUND(SUM($BV220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM220=FALSE,0,ROUND(SUM($BW220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM220=FALSE,0,ROUND(SUM($BX220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H220/$AD220*$X220),5),0)","v":0},{"$f":"ROUND(SUM($FA220*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ220=FALSE,$FB220,ROUND(MAX(0,SUM(SUM($ET220:$EY220)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE220=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I220","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF220*Account!$AA$2),SUM($FF220*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E220<>\"D-CARE\",Tenant!$F220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH220=FALSE,0,ROUND(SUM($AF220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA220>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A220,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY220=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ220=FALSE,0,ROUND(SUM($CF220*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA220>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA220>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL220=FALSE,0,SUM($CF220*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA220>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN220=FALSE,0,SUM($CF220*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA220>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP220=TRUE,$AA220>0),SUM($CF220*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA220>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR220=FALSE,0,ROUND(SUM($BZ220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR220=FALSE,0,ROUND(SUM($CA220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR220=FALSE,0,ROUND(SUM($CB220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR220=FALSE,0,ROUND(SUM($CC220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR220=FALSE,0,ROUND(SUM($CD220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR220=FALSE,0,ROUND(SUM($CE220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ220*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA220*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB220*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC220*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD220*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE220*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H220/$AD220*$AA220),5),0)","v":0},{"$f":"ROUND(SUM($GF220*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE220=FALSE,$GG220,ROUND(MAX(0,SUM(SUM($FY220:$GD220)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ220=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I220","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK220*Account!$AA$2),SUM($GK220*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D220<=FctrChngDts!$B$14,$E220>FctrChngDts!$B$14),AND($D220<=FctrChngDts!$C$14,$E220>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM220=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP220:$GS220))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO220,$DD220,$GP220:$GS220))","v":0},0,0,{"$f":"IF(AND($X220>0,Tenant!$E220=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX220=FALSE,0,ROUND(SUM($AE220*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA220>0,Tenant!$E220=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ220=FALSE,0,ROUND(SUM($AF220*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO220,$GT220,$GW220,$HB220,$CQ220,$DF220,$DV220,$DX220,$DZ220,$EB220),IF(Account!$Q$2=TRUE,SUM($GO220,$GU220,$GW220,$HB220,$CQ220,$DF220,$DV220,$DX220,$DZ220,$EB220),SUM($GO220,$GT220,$GU220,$GV220,$GW220,$HB220,$CQ220,$DF220,$DV220,$DX220,$DZ220,$EB220)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D220,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,8,FALSE)=TRUE,$HD220<0),0,SUM(SUM(SUM($HD220/$AD220*$HE220)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,8,FALSE)=TRUE,$HD220<0),0,SUM(SUM(SUM($HD220/$AD220*$HF220)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU220,$DJ220,$DR220,$DT220,$DV220,$DX220,$DZ220,$EB220,$ED220,$EF220,$EH220,$EJ220,$FI220,$FK220,$FM220,$FO220,$GN220,$GV220,$GY220,$HA220)/$AD220*$X220*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU220,$DJ220,$DR220,$DT220,$DV220,$DX220,$DZ220,$EB220,$ED220,$EF220,$EH220,$EJ220,$FI220,$FK220,$FM220,$FO220,$GN220,$GV220,$GY220,$HA220)/$AD220*$AA220*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E220),$AD220,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D220,FctrChngDts!$C$17<=$E220),_xlfn.DAYS($D220,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E220),$AD220,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D220,FctrChngDts!$C$19<=$E220),_xlfn.DAYS($D220,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN220*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN220*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO220*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO220*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D220,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU220*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A220,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV220*Account!$AA$2)),5)","v":0}]
[220,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G221),0,IF($F221<=$G221,SUM($G221-$F221),IF($F221>$G221,SUM((Account!$L$2-$F221)+$G221+1))))","v":0},{"$f":"IF(AND($D221>=FctrChngDts!$C$2,$D221<=FctrChngDts!$D$2),$D221,\"\")","v":""},{"$f":"IF($I221=\"\",\"\",IF($E221<=FctrChngDts!$D$2,$E221,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D221<FctrChngDts!$E$2,$E221<FctrChngDts!$E$2),AND($D221>=FctrChngDts!$F$2,$E221>=FctrChngDts!$F$2)),\"\",IF(AND($D221>=FctrChngDts!$E$2,$D221<=FctrChngDts!$F$2),$D221,FctrChngDts!$E$2))","v":""},{"$f":"IF($K221=\"\",\"\",IF(AND($J221=$K221,$E221>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K221=$J221,$E221,IF(AND($E221>=FctrChngDts!$E$2,$E221<=FctrChngDts!$F$2),$E221,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D221<DATE(YEAR(Account!$J$2),6,1),$D221>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I221<FctrChngDts!$A$2,$J221<FctrChngDts!$A$2),AND($I221>=FctrChngDts!$B$2,$J221>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I221<FctrChngDts!$A$2,$J221>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I221>=FctrChngDts!$A$2,$J221<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I221<FctrChngDts!$B$2,$J221>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K221<FctrChngDts!$A$2,$L221<FctrChngDts!$A$2),AND($K221>=FctrChngDts!$B$2,$L221>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K221<FctrChngDts!$A$2,$L221>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K221>=FctrChngDts!$A$2,$L221<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K221<FctrChngDts!$B$2,$L221>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I221=\"\",$J221=0),0,IF(AND($N221=TRUE,$I221<>0),SUM($J221-$I221+1),IF($O221=TRUE,SUM(FctrChngDts!$A$2-$I221),IF($P221=TRUE,0,IF($Q221=TRUE,SUM($J221-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I221=\"\",$J221=0),0,IF($N221=TRUE,0,IF($O221=TRUE,SUM($J221-FctrChngDts!$A$2+1),IF(AND($P221=TRUE,$I221<>0),SUM($J221-$I221+1),IF($Q221=TRUE,SUM(FctrChngDts!$B$2-$I221),0)))))","v":0},0,{"$f":"IF(OR($K221=\"\",$L221=0),0,IF(AND($R221=TRUE,$K221<>0),SUM($L221-$K221+1),IF($S221=TRUE,SUM(FctrChngDts!$A$2-$K221),IF($T221=TRUE,0,IF($U221=TRUE,SUM($L221-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K221=\"\",$L221=0),0,IF($R221=TRUE,0,IF($S221=TRUE,SUM($L221-FctrChngDts!$A$2+1),IF(AND($T221=TRUE,$K221<>0),SUM($L221-$K221+1),IF($U221=TRUE,SUM(FctrChngDts!$B$2-$K221),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A221,Tenant!$A221:$J720,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR221=FALSE,VLOOKUP($AQ221,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ221,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR221=FALSE,VLOOKUP($AQ221,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ221,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR221=FALSE,VLOOKUP($AQ221,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ221,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR221=FALSE,VLOOKUP($AQ221,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ221,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A221,Tenant!$A221:$J720,6,FALSE)","v":0},{"$f":"VLOOKUP($A221,Tenant!$A221:$J720,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG221=FALSE,0,IF($DU221=TRUE,SUM($BS221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS221*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DU221=TRUE,SUM($BT221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT221*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DU221=TRUE,SUM($BU221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU221*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DU221=TRUE,SUM($BV221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DU221=TRUE,SUM($BW221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW221*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG221=FALSE,0,IF($DU221=TRUE,SUM($BX221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX221*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN221=FALSE,0,IF($H221=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP221=FALSE,0,ROUND(SUM($BY221*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR221=FALSE,0,ROUND(SUM($X221*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY221=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X221),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X221)),5)","v":0},{"$f":"SUM(ROUND($CH221:$CM221,2),$CO221,$CQ221,$CS221)","v":0},false,{"$f":"ROUND(IF($CV221=FALSE,0,IF($DY221=TRUE,SUM($BZ221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ221*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV221=FALSE,0,IF($DY221=TRUE,SUM($CA221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA221*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV221=FALSE,0,IF($DY221=TRUE,SUM($CB221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB221*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV221=FALSE,0,IF($DY221=TRUE,SUM($CC221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC221*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV221=FALSE,0,IF($DY221=TRUE,SUM($CD221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD221*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV221=FALSE,0,IF($DY221=TRUE,SUM($CE221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE221*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC221=FALSE,0,IF($H221=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF221*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE221=FALSE,0,ROUND(SUM($CF221*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG221=FALSE,0,ROUND(SUM($AA221*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY221=TRUE,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA221),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA221)),5)","v":0},{"$f":"SUM(ROUND($CW221:$DB221,2),$DD221,$DF221,$DH221)","v":0},0,{"$f":"SUM(SUM($CU221*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ221*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU221*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ221*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL221,IF(VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM221,$DK221))","v":0},0,false,0,false,0,{"$f":"IF(AND($X221>0,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU221=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH221:$CM221,$CS221,$ED221,$EL221,$ET221:$EY221)-SUM($BY221*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH221:$CM221,$CS221,$ED221,$EL221,$EN221:$ES221)-SUM($BY221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X221>0,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW221=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH221:$CM221,$CO221,$CQ221,$CS221,$ED221,$EF221,$EH221,$EJ221,$ET221:$EY221)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH221:$CM221,$CO221,$CQ221,$CS221,$ED221,$EF221,$EH221,$EJ221,ET221:$EX221)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA221>0,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY221=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW221:$DB221,$DH221,$ED221,$FQ221,$FY221:$GD221)-SUM($CF221*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW221:$DB221,$DH221,$ED221,$FQ221,$FS221:$FX221)-SUM($CF221*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA221>0,VLOOKUP($A221,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA221=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW221:$DB221,$DD221,$DF221,$DH221,$FI221,$FK221,$FM221,$FO221,$FY221:$GD221)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW221:$DB221,$DD221,$DF221,$DH221,$FI221,$FK221,$FM221,$FO221,$FY221:$GD221)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X221>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E221<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC221=FALSE,0,ROUND(SUM($AE221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X221>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A221,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE221=FALSE,0,ROUND(SUM($BY221*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X221>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X221>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X221>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG221=FALSE,0,SUM($BY221*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X221>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI221=FALSE,0,SUM($BY221*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X221>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK221=TRUE,$X221>0),SUM($BY221*Account!$T$2),0)","v":0},{"$f":"IF(AND($X221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM221=FALSE,0,ROUND(SUM($BS221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM221=FALSE,0,ROUND(SUM($BT221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM221=FALSE,0,ROUND(SUM($BU221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM221=FALSE,0,ROUND(SUM($BV221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM221=FALSE,0,ROUND(SUM($BW221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM221=FALSE,0,ROUND(SUM($BX221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H221/$AD221*$X221),5),0)","v":0},{"$f":"ROUND(SUM($FA221*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ221=FALSE,$FB221,ROUND(MAX(0,SUM(SUM($ET221:$EY221)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE221=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I221","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF221*Account!$AA$2),SUM($FF221*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA221>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E221<>\"D-CARE\",Tenant!$F221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH221=FALSE,0,ROUND(SUM($AF221*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA221>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A221,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY221=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ221=FALSE,0,ROUND(SUM($CF221*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA221>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA221>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA221>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL221=FALSE,0,SUM($CF221*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA221>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN221=FALSE,0,SUM($CF221*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA221>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP221=TRUE,$AA221>0),SUM($CF221*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA221>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR221=FALSE,0,ROUND(SUM($BZ221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR221=FALSE,0,ROUND(SUM($CA221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR221=FALSE,0,ROUND(SUM($CB221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR221=FALSE,0,ROUND(SUM($CC221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR221=FALSE,0,ROUND(SUM($CD221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR221=FALSE,0,ROUND(SUM($CE221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ221*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA221*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB221*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC221*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD221*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE221*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H221/$AD221*$AA221),5),0)","v":0},{"$f":"ROUND(SUM($GF221*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE221=FALSE,$GG221,ROUND(MAX(0,SUM(SUM($FY221:$GD221)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ221=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I221","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK221*Account!$AA$2),SUM($GK221*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D221<=FctrChngDts!$B$14,$E221>FctrChngDts!$B$14),AND($D221<=FctrChngDts!$C$14,$E221>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM221=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP221:$GS221))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO221,$DD221,$GP221:$GS221))","v":0},0,0,{"$f":"IF(AND($X221>0,Tenant!$E221=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX221=FALSE,0,ROUND(SUM($AE221*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA221>0,Tenant!$E221=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ221=FALSE,0,ROUND(SUM($AF221*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO221,$GT221,$GW221,$HB221,$CQ221,$DF221,$DV221,$DX221,$DZ221,$EB221),IF(Account!$Q$2=TRUE,SUM($GO221,$GU221,$GW221,$HB221,$CQ221,$DF221,$DV221,$DX221,$DZ221,$EB221),SUM($GO221,$GT221,$GU221,$GV221,$GW221,$HB221,$CQ221,$DF221,$DV221,$DX221,$DZ221,$EB221)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D221,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A221,Tenant!$A:$J,8,FALSE)=TRUE,$HD221<0),0,SUM(SUM(SUM($HD221/$AD221*$HE221)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A221,Tenant!$A:$J,8,FALSE)=TRUE,$HD221<0),0,SUM(SUM(SUM($HD221/$AD221*$HF221)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU221,$DJ221,$DR221,$DT221,$DV221,$DX221,$DZ221,$EB221,$ED221,$EF221,$EH221,$EJ221,$FI221,$FK221,$FM221,$FO221,$GN221,$GV221,$GY221,$HA221)/$AD221*$X221*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU221,$DJ221,$DR221,$DT221,$DV221,$DX221,$DZ221,$EB221,$ED221,$EF221,$EH221,$EJ221,$FI221,$FK221,$FM221,$FO221,$GN221,$GV221,$GY221,$HA221)/$AD221*$AA221*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E221),$AD221,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D221,FctrChngDts!$C$17<=$E221),_xlfn.DAYS($D221,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E221),$AD221,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D221,FctrChngDts!$C$19<=$E221),_xlfn.DAYS($D221,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN221*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN221*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO221*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO221*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D221,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A221,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU221*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A221,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV221*Account!$AA$2)),5)","v":0}]
[221,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G222),0,IF($F222<=$G222,SUM($G222-$F222),IF($F222>$G222,SUM((Account!$L$2-$F222)+$G222+1))))","v":0},{"$f":"IF(AND($D222>=FctrChngDts!$C$2,$D222<=FctrChngDts!$D$2),$D222,\"\")","v":""},{"$f":"IF($I222=\"\",\"\",IF($E222<=FctrChngDts!$D$2,$E222,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D222<FctrChngDts!$E$2,$E222<FctrChngDts!$E$2),AND($D222>=FctrChngDts!$F$2,$E222>=FctrChngDts!$F$2)),\"\",IF(AND($D222>=FctrChngDts!$E$2,$D222<=FctrChngDts!$F$2),$D222,FctrChngDts!$E$2))","v":""},{"$f":"IF($K222=\"\",\"\",IF(AND($J222=$K222,$E222>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K222=$J222,$E222,IF(AND($E222>=FctrChngDts!$E$2,$E222<=FctrChngDts!$F$2),$E222,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D222<DATE(YEAR(Account!$J$2),6,1),$D222>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I222<FctrChngDts!$A$2,$J222<FctrChngDts!$A$2),AND($I222>=FctrChngDts!$B$2,$J222>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I222<FctrChngDts!$A$2,$J222>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I222>=FctrChngDts!$A$2,$J222<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I222<FctrChngDts!$B$2,$J222>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K222<FctrChngDts!$A$2,$L222<FctrChngDts!$A$2),AND($K222>=FctrChngDts!$B$2,$L222>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K222<FctrChngDts!$A$2,$L222>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K222>=FctrChngDts!$A$2,$L222<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K222<FctrChngDts!$B$2,$L222>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I222=\"\",$J222=0),0,IF(AND($N222=TRUE,$I222<>0),SUM($J222-$I222+1),IF($O222=TRUE,SUM(FctrChngDts!$A$2-$I222),IF($P222=TRUE,0,IF($Q222=TRUE,SUM($J222-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I222=\"\",$J222=0),0,IF($N222=TRUE,0,IF($O222=TRUE,SUM($J222-FctrChngDts!$A$2+1),IF(AND($P222=TRUE,$I222<>0),SUM($J222-$I222+1),IF($Q222=TRUE,SUM(FctrChngDts!$B$2-$I222),0)))))","v":0},0,{"$f":"IF(OR($K222=\"\",$L222=0),0,IF(AND($R222=TRUE,$K222<>0),SUM($L222-$K222+1),IF($S222=TRUE,SUM(FctrChngDts!$A$2-$K222),IF($T222=TRUE,0,IF($U222=TRUE,SUM($L222-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K222=\"\",$L222=0),0,IF($R222=TRUE,0,IF($S222=TRUE,SUM($L222-FctrChngDts!$A$2+1),IF(AND($T222=TRUE,$K222<>0),SUM($L222-$K222+1),IF($U222=TRUE,SUM(FctrChngDts!$B$2-$K222),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A222,Tenant!$A222:$J721,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR222=FALSE,VLOOKUP($AQ222,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ222,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR222=FALSE,VLOOKUP($AQ222,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ222,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR222=FALSE,VLOOKUP($AQ222,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ222,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR222=FALSE,VLOOKUP($AQ222,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ222,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A222,Tenant!$A222:$J721,6,FALSE)","v":0},{"$f":"VLOOKUP($A222,Tenant!$A222:$J721,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG222=FALSE,0,IF($DU222=TRUE,SUM($BS222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS222*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DU222=TRUE,SUM($BT222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT222*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DU222=TRUE,SUM($BU222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU222*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DU222=TRUE,SUM($BV222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DU222=TRUE,SUM($BW222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW222*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG222=FALSE,0,IF($DU222=TRUE,SUM($BX222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX222*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN222=FALSE,0,IF($H222=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP222=FALSE,0,ROUND(SUM($BY222*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR222=FALSE,0,ROUND(SUM($X222*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY222=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X222),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X222)),5)","v":0},{"$f":"SUM(ROUND($CH222:$CM222,2),$CO222,$CQ222,$CS222)","v":0},false,{"$f":"ROUND(IF($CV222=FALSE,0,IF($DY222=TRUE,SUM($BZ222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ222*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV222=FALSE,0,IF($DY222=TRUE,SUM($CA222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA222*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV222=FALSE,0,IF($DY222=TRUE,SUM($CB222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB222*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV222=FALSE,0,IF($DY222=TRUE,SUM($CC222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV222=FALSE,0,IF($DY222=TRUE,SUM($CD222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD222*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV222=FALSE,0,IF($DY222=TRUE,SUM($CE222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE222*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC222=FALSE,0,IF($H222=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE222=FALSE,0,ROUND(SUM($CF222*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG222=FALSE,0,ROUND(SUM($AA222*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY222=TRUE,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA222),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA222)),5)","v":0},{"$f":"SUM(ROUND($CW222:$DB222,2),$DD222,$DF222,$DH222)","v":0},0,{"$f":"SUM(SUM($CU222*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ222*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU222*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ222*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL222,IF(VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM222,$DK222))","v":0},0,false,0,false,0,{"$f":"IF(AND($X222>0,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU222=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH222:$CM222,$CS222,$ED222,$EL222,$ET222:$EY222)-SUM($BY222*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH222:$CM222,$CS222,$ED222,$EL222,$EN222:$ES222)-SUM($BY222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X222>0,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW222=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH222:$CM222,$CO222,$CQ222,$CS222,$ED222,$EF222,$EH222,$EJ222,$ET222:$EY222)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH222:$CM222,$CO222,$CQ222,$CS222,$ED222,$EF222,$EH222,$EJ222,ET222:$EX222)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA222>0,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY222=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW222:$DB222,$DH222,$ED222,$FQ222,$FY222:$GD222)-SUM($CF222*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW222:$DB222,$DH222,$ED222,$FQ222,$FS222:$FX222)-SUM($CF222*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA222>0,VLOOKUP($A222,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA222=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW222:$DB222,$DD222,$DF222,$DH222,$FI222,$FK222,$FM222,$FO222,$FY222:$GD222)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW222:$DB222,$DD222,$DF222,$DH222,$FI222,$FK222,$FM222,$FO222,$FY222:$GD222)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E222<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC222=FALSE,0,ROUND(SUM($AE222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X222>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE222=FALSE,0,ROUND(SUM($BY222*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG222=FALSE,0,SUM($BY222*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X222>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI222=FALSE,0,SUM($BY222*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X222>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK222=TRUE,$X222>0),SUM($BY222*Account!$T$2),0)","v":0},{"$f":"IF(AND($X222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM222=FALSE,0,ROUND(SUM($BS222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM222=FALSE,0,ROUND(SUM($BT222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM222=FALSE,0,ROUND(SUM($BU222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM222=FALSE,0,ROUND(SUM($BV222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM222=FALSE,0,ROUND(SUM($BW222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM222=FALSE,0,ROUND(SUM($BX222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H222/$AD222*$X222),5),0)","v":0},{"$f":"ROUND(SUM($FA222*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ222=FALSE,$FB222,ROUND(MAX(0,SUM(SUM($ET222:$EY222)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE222=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I222","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF222*Account!$AA$2),SUM($FF222*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E222<>\"D-CARE\",Tenant!$F222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH222=FALSE,0,ROUND(SUM($AF222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA222>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A222,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY222=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ222=FALSE,0,ROUND(SUM($CF222*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA222>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA222>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL222=FALSE,0,SUM($CF222*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA222>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN222=FALSE,0,SUM($CF222*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA222>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP222=TRUE,$AA222>0),SUM($CF222*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA222>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR222=FALSE,0,ROUND(SUM($BZ222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR222=FALSE,0,ROUND(SUM($CA222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR222=FALSE,0,ROUND(SUM($CB222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR222=FALSE,0,ROUND(SUM($CC222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR222=FALSE,0,ROUND(SUM($CD222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR222=FALSE,0,ROUND(SUM($CE222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ222*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA222*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB222*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC222*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD222*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE222*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H222/$AD222*$AA222),5),0)","v":0},{"$f":"ROUND(SUM($GF222*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE222=FALSE,$GG222,ROUND(MAX(0,SUM(SUM($FY222:$GD222)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ222=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I222","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK222*Account!$AA$2),SUM($GK222*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D222<=FctrChngDts!$B$14,$E222>FctrChngDts!$B$14),AND($D222<=FctrChngDts!$C$14,$E222>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM222=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP222:$GS222))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO222,$DD222,$GP222:$GS222))","v":0},0,0,{"$f":"IF(AND($X222>0,Tenant!$E222=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX222=FALSE,0,ROUND(SUM($AE222*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA222>0,Tenant!$E222=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ222=FALSE,0,ROUND(SUM($AF222*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO222,$GT222,$GW222,$HB222,$CQ222,$DF222,$DV222,$DX222,$DZ222,$EB222),IF(Account!$Q$2=TRUE,SUM($GO222,$GU222,$GW222,$HB222,$CQ222,$DF222,$DV222,$DX222,$DZ222,$EB222),SUM($GO222,$GT222,$GU222,$GV222,$GW222,$HB222,$CQ222,$DF222,$DV222,$DX222,$DZ222,$EB222)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D222,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,8,FALSE)=TRUE,$HD222<0),0,SUM(SUM(SUM($HD222/$AD222*$HE222)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,8,FALSE)=TRUE,$HD222<0),0,SUM(SUM(SUM($HD222/$AD222*$HF222)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU222,$DJ222,$DR222,$DT222,$DV222,$DX222,$DZ222,$EB222,$ED222,$EF222,$EH222,$EJ222,$FI222,$FK222,$FM222,$FO222,$GN222,$GV222,$GY222,$HA222)/$AD222*$X222*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU222,$DJ222,$DR222,$DT222,$DV222,$DX222,$DZ222,$EB222,$ED222,$EF222,$EH222,$EJ222,$FI222,$FK222,$FM222,$FO222,$GN222,$GV222,$GY222,$HA222)/$AD222*$AA222*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E222),$AD222,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D222,FctrChngDts!$C$17<=$E222),_xlfn.DAYS($D222,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E222),$AD222,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D222,FctrChngDts!$C$19<=$E222),_xlfn.DAYS($D222,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN222*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN222*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO222*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO222*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D222,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU222*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A222,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV222*Account!$AA$2)),5)","v":0}]
[222,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G223),0,IF($F223<=$G223,SUM($G223-$F223),IF($F223>$G223,SUM((Account!$L$2-$F223)+$G223+1))))","v":0},{"$f":"IF(AND($D223>=FctrChngDts!$C$2,$D223<=FctrChngDts!$D$2),$D223,\"\")","v":""},{"$f":"IF($I223=\"\",\"\",IF($E223<=FctrChngDts!$D$2,$E223,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D223<FctrChngDts!$E$2,$E223<FctrChngDts!$E$2),AND($D223>=FctrChngDts!$F$2,$E223>=FctrChngDts!$F$2)),\"\",IF(AND($D223>=FctrChngDts!$E$2,$D223<=FctrChngDts!$F$2),$D223,FctrChngDts!$E$2))","v":""},{"$f":"IF($K223=\"\",\"\",IF(AND($J223=$K223,$E223>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K223=$J223,$E223,IF(AND($E223>=FctrChngDts!$E$2,$E223<=FctrChngDts!$F$2),$E223,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D223<DATE(YEAR(Account!$J$2),6,1),$D223>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I223<FctrChngDts!$A$2,$J223<FctrChngDts!$A$2),AND($I223>=FctrChngDts!$B$2,$J223>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I223<FctrChngDts!$A$2,$J223>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I223>=FctrChngDts!$A$2,$J223<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I223<FctrChngDts!$B$2,$J223>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K223<FctrChngDts!$A$2,$L223<FctrChngDts!$A$2),AND($K223>=FctrChngDts!$B$2,$L223>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K223<FctrChngDts!$A$2,$L223>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K223>=FctrChngDts!$A$2,$L223<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K223<FctrChngDts!$B$2,$L223>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I223=\"\",$J223=0),0,IF(AND($N223=TRUE,$I223<>0),SUM($J223-$I223+1),IF($O223=TRUE,SUM(FctrChngDts!$A$2-$I223),IF($P223=TRUE,0,IF($Q223=TRUE,SUM($J223-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I223=\"\",$J223=0),0,IF($N223=TRUE,0,IF($O223=TRUE,SUM($J223-FctrChngDts!$A$2+1),IF(AND($P223=TRUE,$I223<>0),SUM($J223-$I223+1),IF($Q223=TRUE,SUM(FctrChngDts!$B$2-$I223),0)))))","v":0},0,{"$f":"IF(OR($K223=\"\",$L223=0),0,IF(AND($R223=TRUE,$K223<>0),SUM($L223-$K223+1),IF($S223=TRUE,SUM(FctrChngDts!$A$2-$K223),IF($T223=TRUE,0,IF($U223=TRUE,SUM($L223-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K223=\"\",$L223=0),0,IF($R223=TRUE,0,IF($S223=TRUE,SUM($L223-FctrChngDts!$A$2+1),IF(AND($T223=TRUE,$K223<>0),SUM($L223-$K223+1),IF($U223=TRUE,SUM(FctrChngDts!$B$2-$K223),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A223,Tenant!$A223:$J722,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR223=FALSE,VLOOKUP($AQ223,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ223,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR223=FALSE,VLOOKUP($AQ223,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ223,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR223=FALSE,VLOOKUP($AQ223,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ223,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR223=FALSE,VLOOKUP($AQ223,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ223,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A223,Tenant!$A223:$J722,6,FALSE)","v":0},{"$f":"VLOOKUP($A223,Tenant!$A223:$J722,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG223=FALSE,0,IF($DU223=TRUE,SUM($BS223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS223*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DU223=TRUE,SUM($BT223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT223*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DU223=TRUE,SUM($BU223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU223*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DU223=TRUE,SUM($BV223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DU223=TRUE,SUM($BW223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW223*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG223=FALSE,0,IF($DU223=TRUE,SUM($BX223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX223*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN223=FALSE,0,IF($H223=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP223=FALSE,0,ROUND(SUM($BY223*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR223=FALSE,0,ROUND(SUM($X223*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY223=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X223),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X223)),5)","v":0},{"$f":"SUM(ROUND($CH223:$CM223,2),$CO223,$CQ223,$CS223)","v":0},false,{"$f":"ROUND(IF($CV223=FALSE,0,IF($DY223=TRUE,SUM($BZ223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ223*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV223=FALSE,0,IF($DY223=TRUE,SUM($CA223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA223*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV223=FALSE,0,IF($DY223=TRUE,SUM($CB223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB223*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV223=FALSE,0,IF($DY223=TRUE,SUM($CC223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC223*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV223=FALSE,0,IF($DY223=TRUE,SUM($CD223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD223*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV223=FALSE,0,IF($DY223=TRUE,SUM($CE223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE223*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC223=FALSE,0,IF($H223=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF223*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE223=FALSE,0,ROUND(SUM($CF223*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG223=FALSE,0,ROUND(SUM($AA223*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY223=TRUE,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA223),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA223)),5)","v":0},{"$f":"SUM(ROUND($CW223:$DB223,2),$DD223,$DF223,$DH223)","v":0},0,{"$f":"SUM(SUM($CU223*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ223*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU223*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ223*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL223,IF(VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM223,$DK223))","v":0},0,false,0,false,0,{"$f":"IF(AND($X223>0,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU223=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH223:$CM223,$CS223,$ED223,$EL223,$ET223:$EY223)-SUM($BY223*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH223:$CM223,$CS223,$ED223,$EL223,$EN223:$ES223)-SUM($BY223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X223>0,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW223=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH223:$CM223,$CO223,$CQ223,$CS223,$ED223,$EF223,$EH223,$EJ223,$ET223:$EY223)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH223:$CM223,$CO223,$CQ223,$CS223,$ED223,$EF223,$EH223,$EJ223,ET223:$EX223)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA223>0,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY223=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW223:$DB223,$DH223,$ED223,$FQ223,$FY223:$GD223)-SUM($CF223*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW223:$DB223,$DH223,$ED223,$FQ223,$FS223:$FX223)-SUM($CF223*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA223>0,VLOOKUP($A223,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA223=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW223:$DB223,$DD223,$DF223,$DH223,$FI223,$FK223,$FM223,$FO223,$FY223:$GD223)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW223:$DB223,$DD223,$DF223,$DH223,$FI223,$FK223,$FM223,$FO223,$FY223:$GD223)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X223>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E223<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC223=FALSE,0,ROUND(SUM($AE223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X223>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A223,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE223=FALSE,0,ROUND(SUM($BY223*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X223>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X223>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X223>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG223=FALSE,0,SUM($BY223*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X223>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI223=FALSE,0,SUM($BY223*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X223>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK223=TRUE,$X223>0),SUM($BY223*Account!$T$2),0)","v":0},{"$f":"IF(AND($X223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM223=FALSE,0,ROUND(SUM($BS223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM223=FALSE,0,ROUND(SUM($BT223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM223=FALSE,0,ROUND(SUM($BU223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM223=FALSE,0,ROUND(SUM($BV223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM223=FALSE,0,ROUND(SUM($BW223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM223=FALSE,0,ROUND(SUM($BX223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H223/$AD223*$X223),5),0)","v":0},{"$f":"ROUND(SUM($FA223*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ223=FALSE,$FB223,ROUND(MAX(0,SUM(SUM($ET223:$EY223)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE223=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I223","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF223*Account!$AA$2),SUM($FF223*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA223>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E223<>\"D-CARE\",Tenant!$F223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH223=FALSE,0,ROUND(SUM($AF223*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA223>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A223,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY223=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ223=FALSE,0,ROUND(SUM($CF223*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA223>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA223>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA223>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL223=FALSE,0,SUM($CF223*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA223>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN223=FALSE,0,SUM($CF223*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA223>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP223=TRUE,$AA223>0),SUM($CF223*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA223>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR223=FALSE,0,ROUND(SUM($BZ223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR223=FALSE,0,ROUND(SUM($CA223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR223=FALSE,0,ROUND(SUM($CB223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR223=FALSE,0,ROUND(SUM($CC223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR223=FALSE,0,ROUND(SUM($CD223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR223=FALSE,0,ROUND(SUM($CE223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ223*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA223*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB223*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC223*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD223*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE223*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H223/$AD223*$AA223),5),0)","v":0},{"$f":"ROUND(SUM($GF223*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE223=FALSE,$GG223,ROUND(MAX(0,SUM(SUM($FY223:$GD223)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ223=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I223","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK223*Account!$AA$2),SUM($GK223*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D223<=FctrChngDts!$B$14,$E223>FctrChngDts!$B$14),AND($D223<=FctrChngDts!$C$14,$E223>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM223=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP223:$GS223))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO223,$DD223,$GP223:$GS223))","v":0},0,0,{"$f":"IF(AND($X223>0,Tenant!$E223=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX223=FALSE,0,ROUND(SUM($AE223*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA223>0,Tenant!$E223=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ223=FALSE,0,ROUND(SUM($AF223*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO223,$GT223,$GW223,$HB223,$CQ223,$DF223,$DV223,$DX223,$DZ223,$EB223),IF(Account!$Q$2=TRUE,SUM($GO223,$GU223,$GW223,$HB223,$CQ223,$DF223,$DV223,$DX223,$DZ223,$EB223),SUM($GO223,$GT223,$GU223,$GV223,$GW223,$HB223,$CQ223,$DF223,$DV223,$DX223,$DZ223,$EB223)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D223,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A223,Tenant!$A:$J,8,FALSE)=TRUE,$HD223<0),0,SUM(SUM(SUM($HD223/$AD223*$HE223)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A223,Tenant!$A:$J,8,FALSE)=TRUE,$HD223<0),0,SUM(SUM(SUM($HD223/$AD223*$HF223)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU223,$DJ223,$DR223,$DT223,$DV223,$DX223,$DZ223,$EB223,$ED223,$EF223,$EH223,$EJ223,$FI223,$FK223,$FM223,$FO223,$GN223,$GV223,$GY223,$HA223)/$AD223*$X223*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU223,$DJ223,$DR223,$DT223,$DV223,$DX223,$DZ223,$EB223,$ED223,$EF223,$EH223,$EJ223,$FI223,$FK223,$FM223,$FO223,$GN223,$GV223,$GY223,$HA223)/$AD223*$AA223*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E223),$AD223,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D223,FctrChngDts!$C$17<=$E223),_xlfn.DAYS($D223,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E223),$AD223,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D223,FctrChngDts!$C$19<=$E223),_xlfn.DAYS($D223,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN223*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN223*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO223*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO223*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D223,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A223,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU223*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A223,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV223*Account!$AA$2)),5)","v":0}]
[223,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G224),0,IF($F224<=$G224,SUM($G224-$F224),IF($F224>$G224,SUM((Account!$L$2-$F224)+$G224+1))))","v":0},{"$f":"IF(AND($D224>=FctrChngDts!$C$2,$D224<=FctrChngDts!$D$2),$D224,\"\")","v":""},{"$f":"IF($I224=\"\",\"\",IF($E224<=FctrChngDts!$D$2,$E224,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D224<FctrChngDts!$E$2,$E224<FctrChngDts!$E$2),AND($D224>=FctrChngDts!$F$2,$E224>=FctrChngDts!$F$2)),\"\",IF(AND($D224>=FctrChngDts!$E$2,$D224<=FctrChngDts!$F$2),$D224,FctrChngDts!$E$2))","v":""},{"$f":"IF($K224=\"\",\"\",IF(AND($J224=$K224,$E224>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K224=$J224,$E224,IF(AND($E224>=FctrChngDts!$E$2,$E224<=FctrChngDts!$F$2),$E224,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D224<DATE(YEAR(Account!$J$2),6,1),$D224>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I224<FctrChngDts!$A$2,$J224<FctrChngDts!$A$2),AND($I224>=FctrChngDts!$B$2,$J224>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I224<FctrChngDts!$A$2,$J224>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I224>=FctrChngDts!$A$2,$J224<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I224<FctrChngDts!$B$2,$J224>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K224<FctrChngDts!$A$2,$L224<FctrChngDts!$A$2),AND($K224>=FctrChngDts!$B$2,$L224>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K224<FctrChngDts!$A$2,$L224>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K224>=FctrChngDts!$A$2,$L224<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K224<FctrChngDts!$B$2,$L224>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I224=\"\",$J224=0),0,IF(AND($N224=TRUE,$I224<>0),SUM($J224-$I224+1),IF($O224=TRUE,SUM(FctrChngDts!$A$2-$I224),IF($P224=TRUE,0,IF($Q224=TRUE,SUM($J224-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I224=\"\",$J224=0),0,IF($N224=TRUE,0,IF($O224=TRUE,SUM($J224-FctrChngDts!$A$2+1),IF(AND($P224=TRUE,$I224<>0),SUM($J224-$I224+1),IF($Q224=TRUE,SUM(FctrChngDts!$B$2-$I224),0)))))","v":0},0,{"$f":"IF(OR($K224=\"\",$L224=0),0,IF(AND($R224=TRUE,$K224<>0),SUM($L224-$K224+1),IF($S224=TRUE,SUM(FctrChngDts!$A$2-$K224),IF($T224=TRUE,0,IF($U224=TRUE,SUM($L224-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K224=\"\",$L224=0),0,IF($R224=TRUE,0,IF($S224=TRUE,SUM($L224-FctrChngDts!$A$2+1),IF(AND($T224=TRUE,$K224<>0),SUM($L224-$K224+1),IF($U224=TRUE,SUM(FctrChngDts!$B$2-$K224),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A224,Tenant!$A224:$J723,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR224=FALSE,VLOOKUP($AQ224,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ224,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR224=FALSE,VLOOKUP($AQ224,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ224,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR224=FALSE,VLOOKUP($AQ224,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ224,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR224=FALSE,VLOOKUP($AQ224,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ224,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A224,Tenant!$A224:$J723,6,FALSE)","v":0},{"$f":"VLOOKUP($A224,Tenant!$A224:$J723,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG224=FALSE,0,IF($DU224=TRUE,SUM($BS224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS224*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DU224=TRUE,SUM($BT224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT224*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DU224=TRUE,SUM($BU224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU224*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DU224=TRUE,SUM($BV224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DU224=TRUE,SUM($BW224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW224*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG224=FALSE,0,IF($DU224=TRUE,SUM($BX224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX224*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN224=FALSE,0,IF($H224=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP224=FALSE,0,ROUND(SUM($BY224*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR224=FALSE,0,ROUND(SUM($X224*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY224=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X224),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X224)),5)","v":0},{"$f":"SUM(ROUND($CH224:$CM224,2),$CO224,$CQ224,$CS224)","v":0},false,{"$f":"ROUND(IF($CV224=FALSE,0,IF($DY224=TRUE,SUM($BZ224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ224*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV224=FALSE,0,IF($DY224=TRUE,SUM($CA224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA224*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV224=FALSE,0,IF($DY224=TRUE,SUM($CB224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB224*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV224=FALSE,0,IF($DY224=TRUE,SUM($CC224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC224*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV224=FALSE,0,IF($DY224=TRUE,SUM($CD224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD224*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV224=FALSE,0,IF($DY224=TRUE,SUM($CE224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE224*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC224=FALSE,0,IF($H224=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF224*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE224=FALSE,0,ROUND(SUM($CF224*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG224=FALSE,0,ROUND(SUM($AA224*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY224=TRUE,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA224),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA224)),5)","v":0},{"$f":"SUM(ROUND($CW224:$DB224,2),$DD224,$DF224,$DH224)","v":0},0,{"$f":"SUM(SUM($CU224*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ224*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU224*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ224*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL224,IF(VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM224,$DK224))","v":0},0,false,0,false,0,{"$f":"IF(AND($X224>0,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU224=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH224:$CM224,$CS224,$ED224,$EL224,$ET224:$EY224)-SUM($BY224*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH224:$CM224,$CS224,$ED224,$EL224,$EN224:$ES224)-SUM($BY224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X224>0,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW224=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH224:$CM224,$CO224,$CQ224,$CS224,$ED224,$EF224,$EH224,$EJ224,$ET224:$EY224)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH224:$CM224,$CO224,$CQ224,$CS224,$ED224,$EF224,$EH224,$EJ224,ET224:$EX224)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA224>0,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY224=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW224:$DB224,$DH224,$ED224,$FQ224,$FY224:$GD224)-SUM($CF224*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW224:$DB224,$DH224,$ED224,$FQ224,$FS224:$FX224)-SUM($CF224*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA224>0,VLOOKUP($A224,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA224=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW224:$DB224,$DD224,$DF224,$DH224,$FI224,$FK224,$FM224,$FO224,$FY224:$GD224)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW224:$DB224,$DD224,$DF224,$DH224,$FI224,$FK224,$FM224,$FO224,$FY224:$GD224)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X224>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E224<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC224=FALSE,0,ROUND(SUM($AE224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X224>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A224,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE224=FALSE,0,ROUND(SUM($BY224*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X224>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X224>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X224>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG224=FALSE,0,SUM($BY224*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X224>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI224=FALSE,0,SUM($BY224*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X224>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK224=TRUE,$X224>0),SUM($BY224*Account!$T$2),0)","v":0},{"$f":"IF(AND($X224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM224=FALSE,0,ROUND(SUM($BS224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM224=FALSE,0,ROUND(SUM($BT224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM224=FALSE,0,ROUND(SUM($BU224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM224=FALSE,0,ROUND(SUM($BV224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM224=FALSE,0,ROUND(SUM($BW224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM224=FALSE,0,ROUND(SUM($BX224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H224/$AD224*$X224),5),0)","v":0},{"$f":"ROUND(SUM($FA224*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ224=FALSE,$FB224,ROUND(MAX(0,SUM(SUM($ET224:$EY224)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE224=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I224","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF224*Account!$AA$2),SUM($FF224*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA224>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E224<>\"D-CARE\",Tenant!$F224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH224=FALSE,0,ROUND(SUM($AF224*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA224>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A224,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY224=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ224=FALSE,0,ROUND(SUM($CF224*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA224>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA224>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA224>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL224=FALSE,0,SUM($CF224*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA224>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN224=FALSE,0,SUM($CF224*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA224>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP224=TRUE,$AA224>0),SUM($CF224*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA224>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR224=FALSE,0,ROUND(SUM($BZ224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR224=FALSE,0,ROUND(SUM($CA224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR224=FALSE,0,ROUND(SUM($CB224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR224=FALSE,0,ROUND(SUM($CC224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR224=FALSE,0,ROUND(SUM($CD224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR224=FALSE,0,ROUND(SUM($CE224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ224*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA224*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB224*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC224*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD224*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE224*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H224/$AD224*$AA224),5),0)","v":0},{"$f":"ROUND(SUM($GF224*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE224=FALSE,$GG224,ROUND(MAX(0,SUM(SUM($FY224:$GD224)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ224=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I224","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK224*Account!$AA$2),SUM($GK224*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D224<=FctrChngDts!$B$14,$E224>FctrChngDts!$B$14),AND($D224<=FctrChngDts!$C$14,$E224>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM224=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP224:$GS224))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO224,$DD224,$GP224:$GS224))","v":0},0,0,{"$f":"IF(AND($X224>0,Tenant!$E224=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX224=FALSE,0,ROUND(SUM($AE224*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA224>0,Tenant!$E224=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ224=FALSE,0,ROUND(SUM($AF224*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO224,$GT224,$GW224,$HB224,$CQ224,$DF224,$DV224,$DX224,$DZ224,$EB224),IF(Account!$Q$2=TRUE,SUM($GO224,$GU224,$GW224,$HB224,$CQ224,$DF224,$DV224,$DX224,$DZ224,$EB224),SUM($GO224,$GT224,$GU224,$GV224,$GW224,$HB224,$CQ224,$DF224,$DV224,$DX224,$DZ224,$EB224)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D224,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A224,Tenant!$A:$J,8,FALSE)=TRUE,$HD224<0),0,SUM(SUM(SUM($HD224/$AD224*$HE224)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A224,Tenant!$A:$J,8,FALSE)=TRUE,$HD224<0),0,SUM(SUM(SUM($HD224/$AD224*$HF224)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU224,$DJ224,$DR224,$DT224,$DV224,$DX224,$DZ224,$EB224,$ED224,$EF224,$EH224,$EJ224,$FI224,$FK224,$FM224,$FO224,$GN224,$GV224,$GY224,$HA224)/$AD224*$X224*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU224,$DJ224,$DR224,$DT224,$DV224,$DX224,$DZ224,$EB224,$ED224,$EF224,$EH224,$EJ224,$FI224,$FK224,$FM224,$FO224,$GN224,$GV224,$GY224,$HA224)/$AD224*$AA224*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E224),$AD224,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D224,FctrChngDts!$C$17<=$E224),_xlfn.DAYS($D224,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E224),$AD224,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D224,FctrChngDts!$C$19<=$E224),_xlfn.DAYS($D224,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN224*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN224*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO224*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO224*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D224,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A224,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU224*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A224,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV224*Account!$AA$2)),5)","v":0}]
[224,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G225),0,IF($F225<=$G225,SUM($G225-$F225),IF($F225>$G225,SUM((Account!$L$2-$F225)+$G225+1))))","v":0},{"$f":"IF(AND($D225>=FctrChngDts!$C$2,$D225<=FctrChngDts!$D$2),$D225,\"\")","v":""},{"$f":"IF($I225=\"\",\"\",IF($E225<=FctrChngDts!$D$2,$E225,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D225<FctrChngDts!$E$2,$E225<FctrChngDts!$E$2),AND($D225>=FctrChngDts!$F$2,$E225>=FctrChngDts!$F$2)),\"\",IF(AND($D225>=FctrChngDts!$E$2,$D225<=FctrChngDts!$F$2),$D225,FctrChngDts!$E$2))","v":""},{"$f":"IF($K225=\"\",\"\",IF(AND($J225=$K225,$E225>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K225=$J225,$E225,IF(AND($E225>=FctrChngDts!$E$2,$E225<=FctrChngDts!$F$2),$E225,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D225<DATE(YEAR(Account!$J$2),6,1),$D225>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I225<FctrChngDts!$A$2,$J225<FctrChngDts!$A$2),AND($I225>=FctrChngDts!$B$2,$J225>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I225<FctrChngDts!$A$2,$J225>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I225>=FctrChngDts!$A$2,$J225<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I225<FctrChngDts!$B$2,$J225>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K225<FctrChngDts!$A$2,$L225<FctrChngDts!$A$2),AND($K225>=FctrChngDts!$B$2,$L225>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K225<FctrChngDts!$A$2,$L225>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K225>=FctrChngDts!$A$2,$L225<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K225<FctrChngDts!$B$2,$L225>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I225=\"\",$J225=0),0,IF(AND($N225=TRUE,$I225<>0),SUM($J225-$I225+1),IF($O225=TRUE,SUM(FctrChngDts!$A$2-$I225),IF($P225=TRUE,0,IF($Q225=TRUE,SUM($J225-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I225=\"\",$J225=0),0,IF($N225=TRUE,0,IF($O225=TRUE,SUM($J225-FctrChngDts!$A$2+1),IF(AND($P225=TRUE,$I225<>0),SUM($J225-$I225+1),IF($Q225=TRUE,SUM(FctrChngDts!$B$2-$I225),0)))))","v":0},0,{"$f":"IF(OR($K225=\"\",$L225=0),0,IF(AND($R225=TRUE,$K225<>0),SUM($L225-$K225+1),IF($S225=TRUE,SUM(FctrChngDts!$A$2-$K225),IF($T225=TRUE,0,IF($U225=TRUE,SUM($L225-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K225=\"\",$L225=0),0,IF($R225=TRUE,0,IF($S225=TRUE,SUM($L225-FctrChngDts!$A$2+1),IF(AND($T225=TRUE,$K225<>0),SUM($L225-$K225+1),IF($U225=TRUE,SUM(FctrChngDts!$B$2-$K225),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A225,Tenant!$A225:$J724,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR225=FALSE,VLOOKUP($AQ225,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ225,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR225=FALSE,VLOOKUP($AQ225,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ225,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR225=FALSE,VLOOKUP($AQ225,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ225,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR225=FALSE,VLOOKUP($AQ225,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ225,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A225,Tenant!$A225:$J724,6,FALSE)","v":0},{"$f":"VLOOKUP($A225,Tenant!$A225:$J724,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG225=FALSE,0,IF($DU225=TRUE,SUM($BS225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS225*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DU225=TRUE,SUM($BT225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT225*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DU225=TRUE,SUM($BU225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU225*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DU225=TRUE,SUM($BV225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DU225=TRUE,SUM($BW225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW225*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG225=FALSE,0,IF($DU225=TRUE,SUM($BX225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX225*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN225=FALSE,0,IF($H225=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP225=FALSE,0,ROUND(SUM($BY225*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR225=FALSE,0,ROUND(SUM($X225*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY225=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X225),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X225)),5)","v":0},{"$f":"SUM(ROUND($CH225:$CM225,2),$CO225,$CQ225,$CS225)","v":0},false,{"$f":"ROUND(IF($CV225=FALSE,0,IF($DY225=TRUE,SUM($BZ225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ225*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV225=FALSE,0,IF($DY225=TRUE,SUM($CA225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA225*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV225=FALSE,0,IF($DY225=TRUE,SUM($CB225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB225*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV225=FALSE,0,IF($DY225=TRUE,SUM($CC225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC225*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV225=FALSE,0,IF($DY225=TRUE,SUM($CD225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD225*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV225=FALSE,0,IF($DY225=TRUE,SUM($CE225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE225*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC225=FALSE,0,IF($H225=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF225*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE225=FALSE,0,ROUND(SUM($CF225*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG225=FALSE,0,ROUND(SUM($AA225*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY225=TRUE,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA225),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA225)),5)","v":0},{"$f":"SUM(ROUND($CW225:$DB225,2),$DD225,$DF225,$DH225)","v":0},0,{"$f":"SUM(SUM($CU225*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ225*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU225*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ225*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL225,IF(VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM225,$DK225))","v":0},0,false,0,false,0,{"$f":"IF(AND($X225>0,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU225=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH225:$CM225,$CS225,$ED225,$EL225,$ET225:$EY225)-SUM($BY225*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH225:$CM225,$CS225,$ED225,$EL225,$EN225:$ES225)-SUM($BY225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X225>0,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW225=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH225:$CM225,$CO225,$CQ225,$CS225,$ED225,$EF225,$EH225,$EJ225,$ET225:$EY225)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH225:$CM225,$CO225,$CQ225,$CS225,$ED225,$EF225,$EH225,$EJ225,ET225:$EX225)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA225>0,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY225=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW225:$DB225,$DH225,$ED225,$FQ225,$FY225:$GD225)-SUM($CF225*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW225:$DB225,$DH225,$ED225,$FQ225,$FS225:$FX225)-SUM($CF225*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA225>0,VLOOKUP($A225,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA225=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW225:$DB225,$DD225,$DF225,$DH225,$FI225,$FK225,$FM225,$FO225,$FY225:$GD225)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW225:$DB225,$DD225,$DF225,$DH225,$FI225,$FK225,$FM225,$FO225,$FY225:$GD225)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X225>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E225<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC225=FALSE,0,ROUND(SUM($AE225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X225>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A225,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE225=FALSE,0,ROUND(SUM($BY225*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X225>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X225>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X225>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG225=FALSE,0,SUM($BY225*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X225>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI225=FALSE,0,SUM($BY225*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X225>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK225=TRUE,$X225>0),SUM($BY225*Account!$T$2),0)","v":0},{"$f":"IF(AND($X225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM225=FALSE,0,ROUND(SUM($BS225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM225=FALSE,0,ROUND(SUM($BT225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM225=FALSE,0,ROUND(SUM($BU225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM225=FALSE,0,ROUND(SUM($BV225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM225=FALSE,0,ROUND(SUM($BW225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM225=FALSE,0,ROUND(SUM($BX225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H225/$AD225*$X225),5),0)","v":0},{"$f":"ROUND(SUM($FA225*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ225=FALSE,$FB225,ROUND(MAX(0,SUM(SUM($ET225:$EY225)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE225=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I225","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF225*Account!$AA$2),SUM($FF225*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA225>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E225<>\"D-CARE\",Tenant!$F225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH225=FALSE,0,ROUND(SUM($AF225*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA225>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A225,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY225=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ225=FALSE,0,ROUND(SUM($CF225*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA225>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA225>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA225>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL225=FALSE,0,SUM($CF225*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA225>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN225=FALSE,0,SUM($CF225*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA225>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP225=TRUE,$AA225>0),SUM($CF225*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA225>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR225=FALSE,0,ROUND(SUM($BZ225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR225=FALSE,0,ROUND(SUM($CA225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR225=FALSE,0,ROUND(SUM($CB225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR225=FALSE,0,ROUND(SUM($CC225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR225=FALSE,0,ROUND(SUM($CD225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR225=FALSE,0,ROUND(SUM($CE225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ225*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA225*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB225*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC225*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD225*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE225*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H225/$AD225*$AA225),5),0)","v":0},{"$f":"ROUND(SUM($GF225*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE225=FALSE,$GG225,ROUND(MAX(0,SUM(SUM($FY225:$GD225)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ225=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I225","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK225*Account!$AA$2),SUM($GK225*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D225<=FctrChngDts!$B$14,$E225>FctrChngDts!$B$14),AND($D225<=FctrChngDts!$C$14,$E225>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM225=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP225:$GS225))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO225,$DD225,$GP225:$GS225))","v":0},0,0,{"$f":"IF(AND($X225>0,Tenant!$E225=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX225=FALSE,0,ROUND(SUM($AE225*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA225>0,Tenant!$E225=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ225=FALSE,0,ROUND(SUM($AF225*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO225,$GT225,$GW225,$HB225,$CQ225,$DF225,$DV225,$DX225,$DZ225,$EB225),IF(Account!$Q$2=TRUE,SUM($GO225,$GU225,$GW225,$HB225,$CQ225,$DF225,$DV225,$DX225,$DZ225,$EB225),SUM($GO225,$GT225,$GU225,$GV225,$GW225,$HB225,$CQ225,$DF225,$DV225,$DX225,$DZ225,$EB225)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D225,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A225,Tenant!$A:$J,8,FALSE)=TRUE,$HD225<0),0,SUM(SUM(SUM($HD225/$AD225*$HE225)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A225,Tenant!$A:$J,8,FALSE)=TRUE,$HD225<0),0,SUM(SUM(SUM($HD225/$AD225*$HF225)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU225,$DJ225,$DR225,$DT225,$DV225,$DX225,$DZ225,$EB225,$ED225,$EF225,$EH225,$EJ225,$FI225,$FK225,$FM225,$FO225,$GN225,$GV225,$GY225,$HA225)/$AD225*$X225*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU225,$DJ225,$DR225,$DT225,$DV225,$DX225,$DZ225,$EB225,$ED225,$EF225,$EH225,$EJ225,$FI225,$FK225,$FM225,$FO225,$GN225,$GV225,$GY225,$HA225)/$AD225*$AA225*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E225),$AD225,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D225,FctrChngDts!$C$17<=$E225),_xlfn.DAYS($D225,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E225),$AD225,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D225,FctrChngDts!$C$19<=$E225),_xlfn.DAYS($D225,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN225*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN225*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO225*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO225*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D225,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A225,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU225*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A225,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV225*Account!$AA$2)),5)","v":0}]
[225,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G226),0,IF($F226<=$G226,SUM($G226-$F226),IF($F226>$G226,SUM((Account!$L$2-$F226)+$G226+1))))","v":0},{"$f":"IF(AND($D226>=FctrChngDts!$C$2,$D226<=FctrChngDts!$D$2),$D226,\"\")","v":""},{"$f":"IF($I226=\"\",\"\",IF($E226<=FctrChngDts!$D$2,$E226,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D226<FctrChngDts!$E$2,$E226<FctrChngDts!$E$2),AND($D226>=FctrChngDts!$F$2,$E226>=FctrChngDts!$F$2)),\"\",IF(AND($D226>=FctrChngDts!$E$2,$D226<=FctrChngDts!$F$2),$D226,FctrChngDts!$E$2))","v":""},{"$f":"IF($K226=\"\",\"\",IF(AND($J226=$K226,$E226>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K226=$J226,$E226,IF(AND($E226>=FctrChngDts!$E$2,$E226<=FctrChngDts!$F$2),$E226,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D226<DATE(YEAR(Account!$J$2),6,1),$D226>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I226<FctrChngDts!$A$2,$J226<FctrChngDts!$A$2),AND($I226>=FctrChngDts!$B$2,$J226>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I226<FctrChngDts!$A$2,$J226>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I226>=FctrChngDts!$A$2,$J226<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I226<FctrChngDts!$B$2,$J226>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K226<FctrChngDts!$A$2,$L226<FctrChngDts!$A$2),AND($K226>=FctrChngDts!$B$2,$L226>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K226<FctrChngDts!$A$2,$L226>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K226>=FctrChngDts!$A$2,$L226<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K226<FctrChngDts!$B$2,$L226>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I226=\"\",$J226=0),0,IF(AND($N226=TRUE,$I226<>0),SUM($J226-$I226+1),IF($O226=TRUE,SUM(FctrChngDts!$A$2-$I226),IF($P226=TRUE,0,IF($Q226=TRUE,SUM($J226-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I226=\"\",$J226=0),0,IF($N226=TRUE,0,IF($O226=TRUE,SUM($J226-FctrChngDts!$A$2+1),IF(AND($P226=TRUE,$I226<>0),SUM($J226-$I226+1),IF($Q226=TRUE,SUM(FctrChngDts!$B$2-$I226),0)))))","v":0},0,{"$f":"IF(OR($K226=\"\",$L226=0),0,IF(AND($R226=TRUE,$K226<>0),SUM($L226-$K226+1),IF($S226=TRUE,SUM(FctrChngDts!$A$2-$K226),IF($T226=TRUE,0,IF($U226=TRUE,SUM($L226-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K226=\"\",$L226=0),0,IF($R226=TRUE,0,IF($S226=TRUE,SUM($L226-FctrChngDts!$A$2+1),IF(AND($T226=TRUE,$K226<>0),SUM($L226-$K226+1),IF($U226=TRUE,SUM(FctrChngDts!$B$2-$K226),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A226,Tenant!$A226:$J725,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR226=FALSE,VLOOKUP($AQ226,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ226,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR226=FALSE,VLOOKUP($AQ226,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ226,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR226=FALSE,VLOOKUP($AQ226,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ226,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR226=FALSE,VLOOKUP($AQ226,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ226,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A226,Tenant!$A226:$J725,6,FALSE)","v":0},{"$f":"VLOOKUP($A226,Tenant!$A226:$J725,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG226=FALSE,0,IF($DU226=TRUE,SUM($BS226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS226*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DU226=TRUE,SUM($BT226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT226*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DU226=TRUE,SUM($BU226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU226*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DU226=TRUE,SUM($BV226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DU226=TRUE,SUM($BW226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW226*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG226=FALSE,0,IF($DU226=TRUE,SUM($BX226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX226*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN226=FALSE,0,IF($H226=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP226=FALSE,0,ROUND(SUM($BY226*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR226=FALSE,0,ROUND(SUM($X226*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY226=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X226),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X226)),5)","v":0},{"$f":"SUM(ROUND($CH226:$CM226,2),$CO226,$CQ226,$CS226)","v":0},false,{"$f":"ROUND(IF($CV226=FALSE,0,IF($DY226=TRUE,SUM($BZ226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ226*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV226=FALSE,0,IF($DY226=TRUE,SUM($CA226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA226*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV226=FALSE,0,IF($DY226=TRUE,SUM($CB226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB226*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV226=FALSE,0,IF($DY226=TRUE,SUM($CC226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC226*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV226=FALSE,0,IF($DY226=TRUE,SUM($CD226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD226*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV226=FALSE,0,IF($DY226=TRUE,SUM($CE226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE226*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC226=FALSE,0,IF($H226=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF226*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE226=FALSE,0,ROUND(SUM($CF226*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG226=FALSE,0,ROUND(SUM($AA226*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY226=TRUE,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA226),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA226)),5)","v":0},{"$f":"SUM(ROUND($CW226:$DB226,2),$DD226,$DF226,$DH226)","v":0},0,{"$f":"SUM(SUM($CU226*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ226*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU226*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ226*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL226,IF(VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM226,$DK226))","v":0},0,false,0,false,0,{"$f":"IF(AND($X226>0,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU226=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH226:$CM226,$CS226,$ED226,$EL226,$ET226:$EY226)-SUM($BY226*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH226:$CM226,$CS226,$ED226,$EL226,$EN226:$ES226)-SUM($BY226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X226>0,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW226=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH226:$CM226,$CO226,$CQ226,$CS226,$ED226,$EF226,$EH226,$EJ226,$ET226:$EY226)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH226:$CM226,$CO226,$CQ226,$CS226,$ED226,$EF226,$EH226,$EJ226,ET226:$EX226)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA226>0,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY226=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW226:$DB226,$DH226,$ED226,$FQ226,$FY226:$GD226)-SUM($CF226*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW226:$DB226,$DH226,$ED226,$FQ226,$FS226:$FX226)-SUM($CF226*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA226>0,VLOOKUP($A226,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA226=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW226:$DB226,$DD226,$DF226,$DH226,$FI226,$FK226,$FM226,$FO226,$FY226:$GD226)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW226:$DB226,$DD226,$DF226,$DH226,$FI226,$FK226,$FM226,$FO226,$FY226:$GD226)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X226>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E226<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC226=FALSE,0,ROUND(SUM($AE226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X226>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A226,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE226=FALSE,0,ROUND(SUM($BY226*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X226>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X226>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X226>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG226=FALSE,0,SUM($BY226*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X226>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI226=FALSE,0,SUM($BY226*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X226>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK226=TRUE,$X226>0),SUM($BY226*Account!$T$2),0)","v":0},{"$f":"IF(AND($X226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM226=FALSE,0,ROUND(SUM($BS226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM226=FALSE,0,ROUND(SUM($BT226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM226=FALSE,0,ROUND(SUM($BU226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM226=FALSE,0,ROUND(SUM($BV226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM226=FALSE,0,ROUND(SUM($BW226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM226=FALSE,0,ROUND(SUM($BX226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H226/$AD226*$X226),5),0)","v":0},{"$f":"ROUND(SUM($FA226*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ226=FALSE,$FB226,ROUND(MAX(0,SUM(SUM($ET226:$EY226)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE226=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I226","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF226*Account!$AA$2),SUM($FF226*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA226>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E226<>\"D-CARE\",Tenant!$F226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH226=FALSE,0,ROUND(SUM($AF226*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA226>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A226,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY226=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ226=FALSE,0,ROUND(SUM($CF226*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA226>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA226>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA226>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL226=FALSE,0,SUM($CF226*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA226>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN226=FALSE,0,SUM($CF226*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA226>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP226=TRUE,$AA226>0),SUM($CF226*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA226>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR226=FALSE,0,ROUND(SUM($BZ226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR226=FALSE,0,ROUND(SUM($CA226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR226=FALSE,0,ROUND(SUM($CB226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR226=FALSE,0,ROUND(SUM($CC226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR226=FALSE,0,ROUND(SUM($CD226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR226=FALSE,0,ROUND(SUM($CE226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ226*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA226*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB226*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC226*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD226*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE226*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H226/$AD226*$AA226),5),0)","v":0},{"$f":"ROUND(SUM($GF226*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE226=FALSE,$GG226,ROUND(MAX(0,SUM(SUM($FY226:$GD226)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ226=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I226","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK226*Account!$AA$2),SUM($GK226*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D226<=FctrChngDts!$B$14,$E226>FctrChngDts!$B$14),AND($D226<=FctrChngDts!$C$14,$E226>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM226=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP226:$GS226))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO226,$DD226,$GP226:$GS226))","v":0},0,0,{"$f":"IF(AND($X226>0,Tenant!$E226=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX226=FALSE,0,ROUND(SUM($AE226*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA226>0,Tenant!$E226=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ226=FALSE,0,ROUND(SUM($AF226*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO226,$GT226,$GW226,$HB226,$CQ226,$DF226,$DV226,$DX226,$DZ226,$EB226),IF(Account!$Q$2=TRUE,SUM($GO226,$GU226,$GW226,$HB226,$CQ226,$DF226,$DV226,$DX226,$DZ226,$EB226),SUM($GO226,$GT226,$GU226,$GV226,$GW226,$HB226,$CQ226,$DF226,$DV226,$DX226,$DZ226,$EB226)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D226,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A226,Tenant!$A:$J,8,FALSE)=TRUE,$HD226<0),0,SUM(SUM(SUM($HD226/$AD226*$HE226)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A226,Tenant!$A:$J,8,FALSE)=TRUE,$HD226<0),0,SUM(SUM(SUM($HD226/$AD226*$HF226)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU226,$DJ226,$DR226,$DT226,$DV226,$DX226,$DZ226,$EB226,$ED226,$EF226,$EH226,$EJ226,$FI226,$FK226,$FM226,$FO226,$GN226,$GV226,$GY226,$HA226)/$AD226*$X226*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU226,$DJ226,$DR226,$DT226,$DV226,$DX226,$DZ226,$EB226,$ED226,$EF226,$EH226,$EJ226,$FI226,$FK226,$FM226,$FO226,$GN226,$GV226,$GY226,$HA226)/$AD226*$AA226*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E226),$AD226,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D226,FctrChngDts!$C$17<=$E226),_xlfn.DAYS($D226,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E226),$AD226,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D226,FctrChngDts!$C$19<=$E226),_xlfn.DAYS($D226,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN226*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN226*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO226*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO226*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D226,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A226,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU226*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A226,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV226*Account!$AA$2)),5)","v":0}]
[226,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G227),0,IF($F227<=$G227,SUM($G227-$F227),IF($F227>$G227,SUM((Account!$L$2-$F227)+$G227+1))))","v":0},{"$f":"IF(AND($D227>=FctrChngDts!$C$2,$D227<=FctrChngDts!$D$2),$D227,\"\")","v":""},{"$f":"IF($I227=\"\",\"\",IF($E227<=FctrChngDts!$D$2,$E227,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D227<FctrChngDts!$E$2,$E227<FctrChngDts!$E$2),AND($D227>=FctrChngDts!$F$2,$E227>=FctrChngDts!$F$2)),\"\",IF(AND($D227>=FctrChngDts!$E$2,$D227<=FctrChngDts!$F$2),$D227,FctrChngDts!$E$2))","v":""},{"$f":"IF($K227=\"\",\"\",IF(AND($J227=$K227,$E227>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K227=$J227,$E227,IF(AND($E227>=FctrChngDts!$E$2,$E227<=FctrChngDts!$F$2),$E227,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D227<DATE(YEAR(Account!$J$2),6,1),$D227>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I227<FctrChngDts!$A$2,$J227<FctrChngDts!$A$2),AND($I227>=FctrChngDts!$B$2,$J227>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I227<FctrChngDts!$A$2,$J227>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I227>=FctrChngDts!$A$2,$J227<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I227<FctrChngDts!$B$2,$J227>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K227<FctrChngDts!$A$2,$L227<FctrChngDts!$A$2),AND($K227>=FctrChngDts!$B$2,$L227>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K227<FctrChngDts!$A$2,$L227>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K227>=FctrChngDts!$A$2,$L227<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K227<FctrChngDts!$B$2,$L227>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I227=\"\",$J227=0),0,IF(AND($N227=TRUE,$I227<>0),SUM($J227-$I227+1),IF($O227=TRUE,SUM(FctrChngDts!$A$2-$I227),IF($P227=TRUE,0,IF($Q227=TRUE,SUM($J227-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I227=\"\",$J227=0),0,IF($N227=TRUE,0,IF($O227=TRUE,SUM($J227-FctrChngDts!$A$2+1),IF(AND($P227=TRUE,$I227<>0),SUM($J227-$I227+1),IF($Q227=TRUE,SUM(FctrChngDts!$B$2-$I227),0)))))","v":0},0,{"$f":"IF(OR($K227=\"\",$L227=0),0,IF(AND($R227=TRUE,$K227<>0),SUM($L227-$K227+1),IF($S227=TRUE,SUM(FctrChngDts!$A$2-$K227),IF($T227=TRUE,0,IF($U227=TRUE,SUM($L227-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K227=\"\",$L227=0),0,IF($R227=TRUE,0,IF($S227=TRUE,SUM($L227-FctrChngDts!$A$2+1),IF(AND($T227=TRUE,$K227<>0),SUM($L227-$K227+1),IF($U227=TRUE,SUM(FctrChngDts!$B$2-$K227),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A227,Tenant!$A227:$J726,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR227=FALSE,VLOOKUP($AQ227,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ227,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR227=FALSE,VLOOKUP($AQ227,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ227,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR227=FALSE,VLOOKUP($AQ227,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ227,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR227=FALSE,VLOOKUP($AQ227,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ227,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A227,Tenant!$A227:$J726,6,FALSE)","v":0},{"$f":"VLOOKUP($A227,Tenant!$A227:$J726,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG227=FALSE,0,IF($DU227=TRUE,SUM($BS227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS227*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DU227=TRUE,SUM($BT227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT227*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DU227=TRUE,SUM($BU227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU227*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DU227=TRUE,SUM($BV227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DU227=TRUE,SUM($BW227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW227*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG227=FALSE,0,IF($DU227=TRUE,SUM($BX227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX227*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN227=FALSE,0,IF($H227=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP227=FALSE,0,ROUND(SUM($BY227*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR227=FALSE,0,ROUND(SUM($X227*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY227=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X227),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X227)),5)","v":0},{"$f":"SUM(ROUND($CH227:$CM227,2),$CO227,$CQ227,$CS227)","v":0},false,{"$f":"ROUND(IF($CV227=FALSE,0,IF($DY227=TRUE,SUM($BZ227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ227*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV227=FALSE,0,IF($DY227=TRUE,SUM($CA227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA227*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV227=FALSE,0,IF($DY227=TRUE,SUM($CB227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB227*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV227=FALSE,0,IF($DY227=TRUE,SUM($CC227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV227=FALSE,0,IF($DY227=TRUE,SUM($CD227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD227*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV227=FALSE,0,IF($DY227=TRUE,SUM($CE227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE227*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC227=FALSE,0,IF($H227=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE227=FALSE,0,ROUND(SUM($CF227*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG227=FALSE,0,ROUND(SUM($AA227*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY227=TRUE,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA227),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA227)),5)","v":0},{"$f":"SUM(ROUND($CW227:$DB227,2),$DD227,$DF227,$DH227)","v":0},0,{"$f":"SUM(SUM($CU227*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ227*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU227*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ227*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL227,IF(VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM227,$DK227))","v":0},0,false,0,false,0,{"$f":"IF(AND($X227>0,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU227=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH227:$CM227,$CS227,$ED227,$EL227,$ET227:$EY227)-SUM($BY227*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH227:$CM227,$CS227,$ED227,$EL227,$EN227:$ES227)-SUM($BY227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X227>0,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW227=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH227:$CM227,$CO227,$CQ227,$CS227,$ED227,$EF227,$EH227,$EJ227,$ET227:$EY227)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH227:$CM227,$CO227,$CQ227,$CS227,$ED227,$EF227,$EH227,$EJ227,ET227:$EX227)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA227>0,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY227=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW227:$DB227,$DH227,$ED227,$FQ227,$FY227:$GD227)-SUM($CF227*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW227:$DB227,$DH227,$ED227,$FQ227,$FS227:$FX227)-SUM($CF227*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA227>0,VLOOKUP($A227,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA227=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW227:$DB227,$DD227,$DF227,$DH227,$FI227,$FK227,$FM227,$FO227,$FY227:$GD227)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW227:$DB227,$DD227,$DF227,$DH227,$FI227,$FK227,$FM227,$FO227,$FY227:$GD227)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E227<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC227=FALSE,0,ROUND(SUM($AE227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X227>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE227=FALSE,0,ROUND(SUM($BY227*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG227=FALSE,0,SUM($BY227*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X227>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI227=FALSE,0,SUM($BY227*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X227>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK227=TRUE,$X227>0),SUM($BY227*Account!$T$2),0)","v":0},{"$f":"IF(AND($X227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM227=FALSE,0,ROUND(SUM($BS227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM227=FALSE,0,ROUND(SUM($BT227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM227=FALSE,0,ROUND(SUM($BU227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM227=FALSE,0,ROUND(SUM($BV227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM227=FALSE,0,ROUND(SUM($BW227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM227=FALSE,0,ROUND(SUM($BX227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H227/$AD227*$X227),5),0)","v":0},{"$f":"ROUND(SUM($FA227*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ227=FALSE,$FB227,ROUND(MAX(0,SUM(SUM($ET227:$EY227)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE227=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I227","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF227*Account!$AA$2),SUM($FF227*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E227<>\"D-CARE\",Tenant!$F227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH227=FALSE,0,ROUND(SUM($AF227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA227>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A227,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY227=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ227=FALSE,0,ROUND(SUM($CF227*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA227>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA227>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL227=FALSE,0,SUM($CF227*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA227>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN227=FALSE,0,SUM($CF227*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA227>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP227=TRUE,$AA227>0),SUM($CF227*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA227>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR227=FALSE,0,ROUND(SUM($BZ227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR227=FALSE,0,ROUND(SUM($CA227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR227=FALSE,0,ROUND(SUM($CB227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR227=FALSE,0,ROUND(SUM($CC227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR227=FALSE,0,ROUND(SUM($CD227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR227=FALSE,0,ROUND(SUM($CE227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ227*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA227*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB227*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC227*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD227*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE227*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H227/$AD227*$AA227),5),0)","v":0},{"$f":"ROUND(SUM($GF227*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE227=FALSE,$GG227,ROUND(MAX(0,SUM(SUM($FY227:$GD227)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ227=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I227","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK227*Account!$AA$2),SUM($GK227*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D227<=FctrChngDts!$B$14,$E227>FctrChngDts!$B$14),AND($D227<=FctrChngDts!$C$14,$E227>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM227=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP227:$GS227))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO227,$DD227,$GP227:$GS227))","v":0},0,0,{"$f":"IF(AND($X227>0,Tenant!$E227=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX227=FALSE,0,ROUND(SUM($AE227*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA227>0,Tenant!$E227=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ227=FALSE,0,ROUND(SUM($AF227*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO227,$GT227,$GW227,$HB227,$CQ227,$DF227,$DV227,$DX227,$DZ227,$EB227),IF(Account!$Q$2=TRUE,SUM($GO227,$GU227,$GW227,$HB227,$CQ227,$DF227,$DV227,$DX227,$DZ227,$EB227),SUM($GO227,$GT227,$GU227,$GV227,$GW227,$HB227,$CQ227,$DF227,$DV227,$DX227,$DZ227,$EB227)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D227,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,8,FALSE)=TRUE,$HD227<0),0,SUM(SUM(SUM($HD227/$AD227*$HE227)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,8,FALSE)=TRUE,$HD227<0),0,SUM(SUM(SUM($HD227/$AD227*$HF227)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU227,$DJ227,$DR227,$DT227,$DV227,$DX227,$DZ227,$EB227,$ED227,$EF227,$EH227,$EJ227,$FI227,$FK227,$FM227,$FO227,$GN227,$GV227,$GY227,$HA227)/$AD227*$X227*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU227,$DJ227,$DR227,$DT227,$DV227,$DX227,$DZ227,$EB227,$ED227,$EF227,$EH227,$EJ227,$FI227,$FK227,$FM227,$FO227,$GN227,$GV227,$GY227,$HA227)/$AD227*$AA227*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E227),$AD227,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D227,FctrChngDts!$C$17<=$E227),_xlfn.DAYS($D227,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E227),$AD227,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D227,FctrChngDts!$C$19<=$E227),_xlfn.DAYS($D227,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN227*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN227*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO227*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO227*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D227,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU227*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A227,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV227*Account!$AA$2)),5)","v":0}]
[227,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G228),0,IF($F228<=$G228,SUM($G228-$F228),IF($F228>$G228,SUM((Account!$L$2-$F228)+$G228+1))))","v":0},{"$f":"IF(AND($D228>=FctrChngDts!$C$2,$D228<=FctrChngDts!$D$2),$D228,\"\")","v":""},{"$f":"IF($I228=\"\",\"\",IF($E228<=FctrChngDts!$D$2,$E228,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D228<FctrChngDts!$E$2,$E228<FctrChngDts!$E$2),AND($D228>=FctrChngDts!$F$2,$E228>=FctrChngDts!$F$2)),\"\",IF(AND($D228>=FctrChngDts!$E$2,$D228<=FctrChngDts!$F$2),$D228,FctrChngDts!$E$2))","v":""},{"$f":"IF($K228=\"\",\"\",IF(AND($J228=$K228,$E228>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K228=$J228,$E228,IF(AND($E228>=FctrChngDts!$E$2,$E228<=FctrChngDts!$F$2),$E228,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D228<DATE(YEAR(Account!$J$2),6,1),$D228>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I228<FctrChngDts!$A$2,$J228<FctrChngDts!$A$2),AND($I228>=FctrChngDts!$B$2,$J228>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I228<FctrChngDts!$A$2,$J228>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I228>=FctrChngDts!$A$2,$J228<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I228<FctrChngDts!$B$2,$J228>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K228<FctrChngDts!$A$2,$L228<FctrChngDts!$A$2),AND($K228>=FctrChngDts!$B$2,$L228>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K228<FctrChngDts!$A$2,$L228>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K228>=FctrChngDts!$A$2,$L228<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K228<FctrChngDts!$B$2,$L228>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I228=\"\",$J228=0),0,IF(AND($N228=TRUE,$I228<>0),SUM($J228-$I228+1),IF($O228=TRUE,SUM(FctrChngDts!$A$2-$I228),IF($P228=TRUE,0,IF($Q228=TRUE,SUM($J228-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I228=\"\",$J228=0),0,IF($N228=TRUE,0,IF($O228=TRUE,SUM($J228-FctrChngDts!$A$2+1),IF(AND($P228=TRUE,$I228<>0),SUM($J228-$I228+1),IF($Q228=TRUE,SUM(FctrChngDts!$B$2-$I228),0)))))","v":0},0,{"$f":"IF(OR($K228=\"\",$L228=0),0,IF(AND($R228=TRUE,$K228<>0),SUM($L228-$K228+1),IF($S228=TRUE,SUM(FctrChngDts!$A$2-$K228),IF($T228=TRUE,0,IF($U228=TRUE,SUM($L228-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K228=\"\",$L228=0),0,IF($R228=TRUE,0,IF($S228=TRUE,SUM($L228-FctrChngDts!$A$2+1),IF(AND($T228=TRUE,$K228<>0),SUM($L228-$K228+1),IF($U228=TRUE,SUM(FctrChngDts!$B$2-$K228),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A228,Tenant!$A228:$J727,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR228=FALSE,VLOOKUP($AQ228,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ228,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR228=FALSE,VLOOKUP($AQ228,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ228,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR228=FALSE,VLOOKUP($AQ228,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ228,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR228=FALSE,VLOOKUP($AQ228,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ228,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A228,Tenant!$A228:$J727,6,FALSE)","v":0},{"$f":"VLOOKUP($A228,Tenant!$A228:$J727,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG228=FALSE,0,IF($DU228=TRUE,SUM($BS228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS228*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DU228=TRUE,SUM($BT228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT228*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DU228=TRUE,SUM($BU228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU228*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DU228=TRUE,SUM($BV228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DU228=TRUE,SUM($BW228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW228*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG228=FALSE,0,IF($DU228=TRUE,SUM($BX228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX228*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN228=FALSE,0,IF($H228=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP228=FALSE,0,ROUND(SUM($BY228*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR228=FALSE,0,ROUND(SUM($X228*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY228=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X228),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X228)),5)","v":0},{"$f":"SUM(ROUND($CH228:$CM228,2),$CO228,$CQ228,$CS228)","v":0},false,{"$f":"ROUND(IF($CV228=FALSE,0,IF($DY228=TRUE,SUM($BZ228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ228*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV228=FALSE,0,IF($DY228=TRUE,SUM($CA228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA228*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV228=FALSE,0,IF($DY228=TRUE,SUM($CB228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB228*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV228=FALSE,0,IF($DY228=TRUE,SUM($CC228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC228*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV228=FALSE,0,IF($DY228=TRUE,SUM($CD228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD228*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV228=FALSE,0,IF($DY228=TRUE,SUM($CE228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE228*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC228=FALSE,0,IF($H228=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF228*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE228=FALSE,0,ROUND(SUM($CF228*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG228=FALSE,0,ROUND(SUM($AA228*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY228=TRUE,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA228),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA228)),5)","v":0},{"$f":"SUM(ROUND($CW228:$DB228,2),$DD228,$DF228,$DH228)","v":0},0,{"$f":"SUM(SUM($CU228*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ228*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU228*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ228*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL228,IF(VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM228,$DK228))","v":0},0,false,0,false,0,{"$f":"IF(AND($X228>0,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU228=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH228:$CM228,$CS228,$ED228,$EL228,$ET228:$EY228)-SUM($BY228*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH228:$CM228,$CS228,$ED228,$EL228,$EN228:$ES228)-SUM($BY228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X228>0,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW228=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH228:$CM228,$CO228,$CQ228,$CS228,$ED228,$EF228,$EH228,$EJ228,$ET228:$EY228)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH228:$CM228,$CO228,$CQ228,$CS228,$ED228,$EF228,$EH228,$EJ228,ET228:$EX228)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA228>0,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY228=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW228:$DB228,$DH228,$ED228,$FQ228,$FY228:$GD228)-SUM($CF228*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW228:$DB228,$DH228,$ED228,$FQ228,$FS228:$FX228)-SUM($CF228*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA228>0,VLOOKUP($A228,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA228=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW228:$DB228,$DD228,$DF228,$DH228,$FI228,$FK228,$FM228,$FO228,$FY228:$GD228)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW228:$DB228,$DD228,$DF228,$DH228,$FI228,$FK228,$FM228,$FO228,$FY228:$GD228)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X228>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E228<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC228=FALSE,0,ROUND(SUM($AE228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X228>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A228,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE228=FALSE,0,ROUND(SUM($BY228*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X228>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X228>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X228>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG228=FALSE,0,SUM($BY228*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X228>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI228=FALSE,0,SUM($BY228*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X228>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK228=TRUE,$X228>0),SUM($BY228*Account!$T$2),0)","v":0},{"$f":"IF(AND($X228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM228=FALSE,0,ROUND(SUM($BS228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM228=FALSE,0,ROUND(SUM($BT228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM228=FALSE,0,ROUND(SUM($BU228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM228=FALSE,0,ROUND(SUM($BV228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM228=FALSE,0,ROUND(SUM($BW228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM228=FALSE,0,ROUND(SUM($BX228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H228/$AD228*$X228),5),0)","v":0},{"$f":"ROUND(SUM($FA228*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ228=FALSE,$FB228,ROUND(MAX(0,SUM(SUM($ET228:$EY228)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE228=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I228","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF228*Account!$AA$2),SUM($FF228*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA228>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E228<>\"D-CARE\",Tenant!$F228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH228=FALSE,0,ROUND(SUM($AF228*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA228>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A228,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY228=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ228=FALSE,0,ROUND(SUM($CF228*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA228>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA228>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA228>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL228=FALSE,0,SUM($CF228*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA228>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN228=FALSE,0,SUM($CF228*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA228>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP228=TRUE,$AA228>0),SUM($CF228*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA228>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR228=FALSE,0,ROUND(SUM($BZ228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR228=FALSE,0,ROUND(SUM($CA228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR228=FALSE,0,ROUND(SUM($CB228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR228=FALSE,0,ROUND(SUM($CC228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR228=FALSE,0,ROUND(SUM($CD228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR228=FALSE,0,ROUND(SUM($CE228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ228*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA228*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB228*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC228*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD228*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE228*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H228/$AD228*$AA228),5),0)","v":0},{"$f":"ROUND(SUM($GF228*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE228=FALSE,$GG228,ROUND(MAX(0,SUM(SUM($FY228:$GD228)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ228=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I228","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK228*Account!$AA$2),SUM($GK228*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D228<=FctrChngDts!$B$14,$E228>FctrChngDts!$B$14),AND($D228<=FctrChngDts!$C$14,$E228>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM228=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP228:$GS228))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO228,$DD228,$GP228:$GS228))","v":0},0,0,{"$f":"IF(AND($X228>0,Tenant!$E228=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX228=FALSE,0,ROUND(SUM($AE228*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA228>0,Tenant!$E228=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ228=FALSE,0,ROUND(SUM($AF228*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO228,$GT228,$GW228,$HB228,$CQ228,$DF228,$DV228,$DX228,$DZ228,$EB228),IF(Account!$Q$2=TRUE,SUM($GO228,$GU228,$GW228,$HB228,$CQ228,$DF228,$DV228,$DX228,$DZ228,$EB228),SUM($GO228,$GT228,$GU228,$GV228,$GW228,$HB228,$CQ228,$DF228,$DV228,$DX228,$DZ228,$EB228)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D228,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A228,Tenant!$A:$J,8,FALSE)=TRUE,$HD228<0),0,SUM(SUM(SUM($HD228/$AD228*$HE228)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A228,Tenant!$A:$J,8,FALSE)=TRUE,$HD228<0),0,SUM(SUM(SUM($HD228/$AD228*$HF228)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU228,$DJ228,$DR228,$DT228,$DV228,$DX228,$DZ228,$EB228,$ED228,$EF228,$EH228,$EJ228,$FI228,$FK228,$FM228,$FO228,$GN228,$GV228,$GY228,$HA228)/$AD228*$X228*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU228,$DJ228,$DR228,$DT228,$DV228,$DX228,$DZ228,$EB228,$ED228,$EF228,$EH228,$EJ228,$FI228,$FK228,$FM228,$FO228,$GN228,$GV228,$GY228,$HA228)/$AD228*$AA228*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E228),$AD228,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D228,FctrChngDts!$C$17<=$E228),_xlfn.DAYS($D228,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E228),$AD228,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D228,FctrChngDts!$C$19<=$E228),_xlfn.DAYS($D228,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN228*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN228*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO228*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO228*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D228,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A228,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU228*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A228,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV228*Account!$AA$2)),5)","v":0}]
[228,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G229),0,IF($F229<=$G229,SUM($G229-$F229),IF($F229>$G229,SUM((Account!$L$2-$F229)+$G229+1))))","v":0},{"$f":"IF(AND($D229>=FctrChngDts!$C$2,$D229<=FctrChngDts!$D$2),$D229,\"\")","v":""},{"$f":"IF($I229=\"\",\"\",IF($E229<=FctrChngDts!$D$2,$E229,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D229<FctrChngDts!$E$2,$E229<FctrChngDts!$E$2),AND($D229>=FctrChngDts!$F$2,$E229>=FctrChngDts!$F$2)),\"\",IF(AND($D229>=FctrChngDts!$E$2,$D229<=FctrChngDts!$F$2),$D229,FctrChngDts!$E$2))","v":""},{"$f":"IF($K229=\"\",\"\",IF(AND($J229=$K229,$E229>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K229=$J229,$E229,IF(AND($E229>=FctrChngDts!$E$2,$E229<=FctrChngDts!$F$2),$E229,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D229<DATE(YEAR(Account!$J$2),6,1),$D229>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I229<FctrChngDts!$A$2,$J229<FctrChngDts!$A$2),AND($I229>=FctrChngDts!$B$2,$J229>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I229<FctrChngDts!$A$2,$J229>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I229>=FctrChngDts!$A$2,$J229<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I229<FctrChngDts!$B$2,$J229>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K229<FctrChngDts!$A$2,$L229<FctrChngDts!$A$2),AND($K229>=FctrChngDts!$B$2,$L229>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K229<FctrChngDts!$A$2,$L229>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K229>=FctrChngDts!$A$2,$L229<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K229<FctrChngDts!$B$2,$L229>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I229=\"\",$J229=0),0,IF(AND($N229=TRUE,$I229<>0),SUM($J229-$I229+1),IF($O229=TRUE,SUM(FctrChngDts!$A$2-$I229),IF($P229=TRUE,0,IF($Q229=TRUE,SUM($J229-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I229=\"\",$J229=0),0,IF($N229=TRUE,0,IF($O229=TRUE,SUM($J229-FctrChngDts!$A$2+1),IF(AND($P229=TRUE,$I229<>0),SUM($J229-$I229+1),IF($Q229=TRUE,SUM(FctrChngDts!$B$2-$I229),0)))))","v":0},0,{"$f":"IF(OR($K229=\"\",$L229=0),0,IF(AND($R229=TRUE,$K229<>0),SUM($L229-$K229+1),IF($S229=TRUE,SUM(FctrChngDts!$A$2-$K229),IF($T229=TRUE,0,IF($U229=TRUE,SUM($L229-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K229=\"\",$L229=0),0,IF($R229=TRUE,0,IF($S229=TRUE,SUM($L229-FctrChngDts!$A$2+1),IF(AND($T229=TRUE,$K229<>0),SUM($L229-$K229+1),IF($U229=TRUE,SUM(FctrChngDts!$B$2-$K229),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A229,Tenant!$A229:$J728,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR229=FALSE,VLOOKUP($AQ229,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ229,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR229=FALSE,VLOOKUP($AQ229,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ229,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR229=FALSE,VLOOKUP($AQ229,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ229,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR229=FALSE,VLOOKUP($AQ229,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ229,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A229,Tenant!$A229:$J728,6,FALSE)","v":0},{"$f":"VLOOKUP($A229,Tenant!$A229:$J728,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG229=FALSE,0,IF($DU229=TRUE,SUM($BS229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS229*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DU229=TRUE,SUM($BT229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT229*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DU229=TRUE,SUM($BU229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU229*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DU229=TRUE,SUM($BV229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DU229=TRUE,SUM($BW229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW229*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG229=FALSE,0,IF($DU229=TRUE,SUM($BX229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX229*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN229=FALSE,0,IF($H229=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP229=FALSE,0,ROUND(SUM($BY229*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR229=FALSE,0,ROUND(SUM($X229*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY229=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X229),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X229)),5)","v":0},{"$f":"SUM(ROUND($CH229:$CM229,2),$CO229,$CQ229,$CS229)","v":0},false,{"$f":"ROUND(IF($CV229=FALSE,0,IF($DY229=TRUE,SUM($BZ229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ229*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV229=FALSE,0,IF($DY229=TRUE,SUM($CA229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA229*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV229=FALSE,0,IF($DY229=TRUE,SUM($CB229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB229*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV229=FALSE,0,IF($DY229=TRUE,SUM($CC229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV229=FALSE,0,IF($DY229=TRUE,SUM($CD229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD229*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV229=FALSE,0,IF($DY229=TRUE,SUM($CE229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE229*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC229=FALSE,0,IF($H229=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE229=FALSE,0,ROUND(SUM($CF229*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG229=FALSE,0,ROUND(SUM($AA229*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY229=TRUE,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA229),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA229)),5)","v":0},{"$f":"SUM(ROUND($CW229:$DB229,2),$DD229,$DF229,$DH229)","v":0},0,{"$f":"SUM(SUM($CU229*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ229*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU229*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ229*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL229,IF(VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM229,$DK229))","v":0},0,false,0,false,0,{"$f":"IF(AND($X229>0,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU229=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH229:$CM229,$CS229,$ED229,$EL229,$ET229:$EY229)-SUM($BY229*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH229:$CM229,$CS229,$ED229,$EL229,$EN229:$ES229)-SUM($BY229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X229>0,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW229=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH229:$CM229,$CO229,$CQ229,$CS229,$ED229,$EF229,$EH229,$EJ229,$ET229:$EY229)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH229:$CM229,$CO229,$CQ229,$CS229,$ED229,$EF229,$EH229,$EJ229,ET229:$EX229)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA229>0,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY229=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW229:$DB229,$DH229,$ED229,$FQ229,$FY229:$GD229)-SUM($CF229*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW229:$DB229,$DH229,$ED229,$FQ229,$FS229:$FX229)-SUM($CF229*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA229>0,VLOOKUP($A229,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA229=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW229:$DB229,$DD229,$DF229,$DH229,$FI229,$FK229,$FM229,$FO229,$FY229:$GD229)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW229:$DB229,$DD229,$DF229,$DH229,$FI229,$FK229,$FM229,$FO229,$FY229:$GD229)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E229<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC229=FALSE,0,ROUND(SUM($AE229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X229>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE229=FALSE,0,ROUND(SUM($BY229*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG229=FALSE,0,SUM($BY229*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X229>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI229=FALSE,0,SUM($BY229*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X229>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK229=TRUE,$X229>0),SUM($BY229*Account!$T$2),0)","v":0},{"$f":"IF(AND($X229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM229=FALSE,0,ROUND(SUM($BS229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM229=FALSE,0,ROUND(SUM($BT229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM229=FALSE,0,ROUND(SUM($BU229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM229=FALSE,0,ROUND(SUM($BV229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM229=FALSE,0,ROUND(SUM($BW229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM229=FALSE,0,ROUND(SUM($BX229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H229/$AD229*$X229),5),0)","v":0},{"$f":"ROUND(SUM($FA229*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ229=FALSE,$FB229,ROUND(MAX(0,SUM(SUM($ET229:$EY229)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE229=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I229","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF229*Account!$AA$2),SUM($FF229*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E229<>\"D-CARE\",Tenant!$F229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH229=FALSE,0,ROUND(SUM($AF229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA229>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A229,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY229=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ229=FALSE,0,ROUND(SUM($CF229*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA229>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA229>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL229=FALSE,0,SUM($CF229*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA229>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN229=FALSE,0,SUM($CF229*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA229>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP229=TRUE,$AA229>0),SUM($CF229*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA229>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR229=FALSE,0,ROUND(SUM($BZ229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR229=FALSE,0,ROUND(SUM($CA229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR229=FALSE,0,ROUND(SUM($CB229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR229=FALSE,0,ROUND(SUM($CC229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR229=FALSE,0,ROUND(SUM($CD229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR229=FALSE,0,ROUND(SUM($CE229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ229*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA229*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB229*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC229*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD229*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE229*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H229/$AD229*$AA229),5),0)","v":0},{"$f":"ROUND(SUM($GF229*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE229=FALSE,$GG229,ROUND(MAX(0,SUM(SUM($FY229:$GD229)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ229=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I229","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK229*Account!$AA$2),SUM($GK229*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D229<=FctrChngDts!$B$14,$E229>FctrChngDts!$B$14),AND($D229<=FctrChngDts!$C$14,$E229>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM229=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP229:$GS229))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO229,$DD229,$GP229:$GS229))","v":0},0,0,{"$f":"IF(AND($X229>0,Tenant!$E229=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX229=FALSE,0,ROUND(SUM($AE229*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA229>0,Tenant!$E229=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ229=FALSE,0,ROUND(SUM($AF229*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO229,$GT229,$GW229,$HB229,$CQ229,$DF229,$DV229,$DX229,$DZ229,$EB229),IF(Account!$Q$2=TRUE,SUM($GO229,$GU229,$GW229,$HB229,$CQ229,$DF229,$DV229,$DX229,$DZ229,$EB229),SUM($GO229,$GT229,$GU229,$GV229,$GW229,$HB229,$CQ229,$DF229,$DV229,$DX229,$DZ229,$EB229)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D229,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,8,FALSE)=TRUE,$HD229<0),0,SUM(SUM(SUM($HD229/$AD229*$HE229)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,8,FALSE)=TRUE,$HD229<0),0,SUM(SUM(SUM($HD229/$AD229*$HF229)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU229,$DJ229,$DR229,$DT229,$DV229,$DX229,$DZ229,$EB229,$ED229,$EF229,$EH229,$EJ229,$FI229,$FK229,$FM229,$FO229,$GN229,$GV229,$GY229,$HA229)/$AD229*$X229*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU229,$DJ229,$DR229,$DT229,$DV229,$DX229,$DZ229,$EB229,$ED229,$EF229,$EH229,$EJ229,$FI229,$FK229,$FM229,$FO229,$GN229,$GV229,$GY229,$HA229)/$AD229*$AA229*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E229),$AD229,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D229,FctrChngDts!$C$17<=$E229),_xlfn.DAYS($D229,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E229),$AD229,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D229,FctrChngDts!$C$19<=$E229),_xlfn.DAYS($D229,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN229*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN229*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO229*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO229*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D229,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU229*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A229,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV229*Account!$AA$2)),5)","v":0}]
[229,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G230),0,IF($F230<=$G230,SUM($G230-$F230),IF($F230>$G230,SUM((Account!$L$2-$F230)+$G230+1))))","v":0},{"$f":"IF(AND($D230>=FctrChngDts!$C$2,$D230<=FctrChngDts!$D$2),$D230,\"\")","v":""},{"$f":"IF($I230=\"\",\"\",IF($E230<=FctrChngDts!$D$2,$E230,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D230<FctrChngDts!$E$2,$E230<FctrChngDts!$E$2),AND($D230>=FctrChngDts!$F$2,$E230>=FctrChngDts!$F$2)),\"\",IF(AND($D230>=FctrChngDts!$E$2,$D230<=FctrChngDts!$F$2),$D230,FctrChngDts!$E$2))","v":""},{"$f":"IF($K230=\"\",\"\",IF(AND($J230=$K230,$E230>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K230=$J230,$E230,IF(AND($E230>=FctrChngDts!$E$2,$E230<=FctrChngDts!$F$2),$E230,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D230<DATE(YEAR(Account!$J$2),6,1),$D230>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I230<FctrChngDts!$A$2,$J230<FctrChngDts!$A$2),AND($I230>=FctrChngDts!$B$2,$J230>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I230<FctrChngDts!$A$2,$J230>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I230>=FctrChngDts!$A$2,$J230<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I230<FctrChngDts!$B$2,$J230>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K230<FctrChngDts!$A$2,$L230<FctrChngDts!$A$2),AND($K230>=FctrChngDts!$B$2,$L230>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K230<FctrChngDts!$A$2,$L230>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K230>=FctrChngDts!$A$2,$L230<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K230<FctrChngDts!$B$2,$L230>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I230=\"\",$J230=0),0,IF(AND($N230=TRUE,$I230<>0),SUM($J230-$I230+1),IF($O230=TRUE,SUM(FctrChngDts!$A$2-$I230),IF($P230=TRUE,0,IF($Q230=TRUE,SUM($J230-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I230=\"\",$J230=0),0,IF($N230=TRUE,0,IF($O230=TRUE,SUM($J230-FctrChngDts!$A$2+1),IF(AND($P230=TRUE,$I230<>0),SUM($J230-$I230+1),IF($Q230=TRUE,SUM(FctrChngDts!$B$2-$I230),0)))))","v":0},0,{"$f":"IF(OR($K230=\"\",$L230=0),0,IF(AND($R230=TRUE,$K230<>0),SUM($L230-$K230+1),IF($S230=TRUE,SUM(FctrChngDts!$A$2-$K230),IF($T230=TRUE,0,IF($U230=TRUE,SUM($L230-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K230=\"\",$L230=0),0,IF($R230=TRUE,0,IF($S230=TRUE,SUM($L230-FctrChngDts!$A$2+1),IF(AND($T230=TRUE,$K230<>0),SUM($L230-$K230+1),IF($U230=TRUE,SUM(FctrChngDts!$B$2-$K230),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A230,Tenant!$A230:$J729,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR230=FALSE,VLOOKUP($AQ230,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ230,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR230=FALSE,VLOOKUP($AQ230,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ230,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR230=FALSE,VLOOKUP($AQ230,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ230,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR230=FALSE,VLOOKUP($AQ230,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ230,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A230,Tenant!$A230:$J729,6,FALSE)","v":0},{"$f":"VLOOKUP($A230,Tenant!$A230:$J729,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG230=FALSE,0,IF($DU230=TRUE,SUM($BS230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS230*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DU230=TRUE,SUM($BT230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT230*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DU230=TRUE,SUM($BU230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU230*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DU230=TRUE,SUM($BV230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DU230=TRUE,SUM($BW230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW230*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG230=FALSE,0,IF($DU230=TRUE,SUM($BX230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX230*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN230=FALSE,0,IF($H230=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP230=FALSE,0,ROUND(SUM($BY230*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR230=FALSE,0,ROUND(SUM($X230*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY230=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X230),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X230)),5)","v":0},{"$f":"SUM(ROUND($CH230:$CM230,2),$CO230,$CQ230,$CS230)","v":0},false,{"$f":"ROUND(IF($CV230=FALSE,0,IF($DY230=TRUE,SUM($BZ230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ230*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV230=FALSE,0,IF($DY230=TRUE,SUM($CA230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA230*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV230=FALSE,0,IF($DY230=TRUE,SUM($CB230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB230*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV230=FALSE,0,IF($DY230=TRUE,SUM($CC230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC230*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV230=FALSE,0,IF($DY230=TRUE,SUM($CD230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD230*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV230=FALSE,0,IF($DY230=TRUE,SUM($CE230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE230*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC230=FALSE,0,IF($H230=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF230*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE230=FALSE,0,ROUND(SUM($CF230*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG230=FALSE,0,ROUND(SUM($AA230*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY230=TRUE,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA230),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA230)),5)","v":0},{"$f":"SUM(ROUND($CW230:$DB230,2),$DD230,$DF230,$DH230)","v":0},0,{"$f":"SUM(SUM($CU230*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ230*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU230*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ230*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL230,IF(VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM230,$DK230))","v":0},0,false,0,false,0,{"$f":"IF(AND($X230>0,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU230=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH230:$CM230,$CS230,$ED230,$EL230,$ET230:$EY230)-SUM($BY230*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH230:$CM230,$CS230,$ED230,$EL230,$EN230:$ES230)-SUM($BY230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X230>0,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW230=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH230:$CM230,$CO230,$CQ230,$CS230,$ED230,$EF230,$EH230,$EJ230,$ET230:$EY230)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH230:$CM230,$CO230,$CQ230,$CS230,$ED230,$EF230,$EH230,$EJ230,ET230:$EX230)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA230>0,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY230=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW230:$DB230,$DH230,$ED230,$FQ230,$FY230:$GD230)-SUM($CF230*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW230:$DB230,$DH230,$ED230,$FQ230,$FS230:$FX230)-SUM($CF230*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA230>0,VLOOKUP($A230,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA230=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW230:$DB230,$DD230,$DF230,$DH230,$FI230,$FK230,$FM230,$FO230,$FY230:$GD230)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW230:$DB230,$DD230,$DF230,$DH230,$FI230,$FK230,$FM230,$FO230,$FY230:$GD230)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X230>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E230<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC230=FALSE,0,ROUND(SUM($AE230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X230>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A230,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE230=FALSE,0,ROUND(SUM($BY230*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X230>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X230>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X230>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG230=FALSE,0,SUM($BY230*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X230>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI230=FALSE,0,SUM($BY230*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X230>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK230=TRUE,$X230>0),SUM($BY230*Account!$T$2),0)","v":0},{"$f":"IF(AND($X230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM230=FALSE,0,ROUND(SUM($BS230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM230=FALSE,0,ROUND(SUM($BT230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM230=FALSE,0,ROUND(SUM($BU230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM230=FALSE,0,ROUND(SUM($BV230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM230=FALSE,0,ROUND(SUM($BW230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM230=FALSE,0,ROUND(SUM($BX230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H230/$AD230*$X230),5),0)","v":0},{"$f":"ROUND(SUM($FA230*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ230=FALSE,$FB230,ROUND(MAX(0,SUM(SUM($ET230:$EY230)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE230=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I230","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF230*Account!$AA$2),SUM($FF230*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA230>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E230<>\"D-CARE\",Tenant!$F230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH230=FALSE,0,ROUND(SUM($AF230*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA230>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A230,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY230=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ230=FALSE,0,ROUND(SUM($CF230*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA230>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA230>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA230>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL230=FALSE,0,SUM($CF230*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA230>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN230=FALSE,0,SUM($CF230*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA230>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP230=TRUE,$AA230>0),SUM($CF230*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA230>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR230=FALSE,0,ROUND(SUM($BZ230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR230=FALSE,0,ROUND(SUM($CA230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR230=FALSE,0,ROUND(SUM($CB230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR230=FALSE,0,ROUND(SUM($CC230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR230=FALSE,0,ROUND(SUM($CD230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR230=FALSE,0,ROUND(SUM($CE230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ230*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA230*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB230*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC230*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD230*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE230*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H230/$AD230*$AA230),5),0)","v":0},{"$f":"ROUND(SUM($GF230*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE230=FALSE,$GG230,ROUND(MAX(0,SUM(SUM($FY230:$GD230)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ230=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I230","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK230*Account!$AA$2),SUM($GK230*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D230<=FctrChngDts!$B$14,$E230>FctrChngDts!$B$14),AND($D230<=FctrChngDts!$C$14,$E230>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM230=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP230:$GS230))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO230,$DD230,$GP230:$GS230))","v":0},0,0,{"$f":"IF(AND($X230>0,Tenant!$E230=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX230=FALSE,0,ROUND(SUM($AE230*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA230>0,Tenant!$E230=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ230=FALSE,0,ROUND(SUM($AF230*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO230,$GT230,$GW230,$HB230,$CQ230,$DF230,$DV230,$DX230,$DZ230,$EB230),IF(Account!$Q$2=TRUE,SUM($GO230,$GU230,$GW230,$HB230,$CQ230,$DF230,$DV230,$DX230,$DZ230,$EB230),SUM($GO230,$GT230,$GU230,$GV230,$GW230,$HB230,$CQ230,$DF230,$DV230,$DX230,$DZ230,$EB230)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D230,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A230,Tenant!$A:$J,8,FALSE)=TRUE,$HD230<0),0,SUM(SUM(SUM($HD230/$AD230*$HE230)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A230,Tenant!$A:$J,8,FALSE)=TRUE,$HD230<0),0,SUM(SUM(SUM($HD230/$AD230*$HF230)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU230,$DJ230,$DR230,$DT230,$DV230,$DX230,$DZ230,$EB230,$ED230,$EF230,$EH230,$EJ230,$FI230,$FK230,$FM230,$FO230,$GN230,$GV230,$GY230,$HA230)/$AD230*$X230*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU230,$DJ230,$DR230,$DT230,$DV230,$DX230,$DZ230,$EB230,$ED230,$EF230,$EH230,$EJ230,$FI230,$FK230,$FM230,$FO230,$GN230,$GV230,$GY230,$HA230)/$AD230*$AA230*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E230),$AD230,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D230,FctrChngDts!$C$17<=$E230),_xlfn.DAYS($D230,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E230),$AD230,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D230,FctrChngDts!$C$19<=$E230),_xlfn.DAYS($D230,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN230*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN230*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO230*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO230*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D230,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A230,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU230*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A230,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV230*Account!$AA$2)),5)","v":0}]
[230,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G231),0,IF($F231<=$G231,SUM($G231-$F231),IF($F231>$G231,SUM((Account!$L$2-$F231)+$G231+1))))","v":0},{"$f":"IF(AND($D231>=FctrChngDts!$C$2,$D231<=FctrChngDts!$D$2),$D231,\"\")","v":""},{"$f":"IF($I231=\"\",\"\",IF($E231<=FctrChngDts!$D$2,$E231,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D231<FctrChngDts!$E$2,$E231<FctrChngDts!$E$2),AND($D231>=FctrChngDts!$F$2,$E231>=FctrChngDts!$F$2)),\"\",IF(AND($D231>=FctrChngDts!$E$2,$D231<=FctrChngDts!$F$2),$D231,FctrChngDts!$E$2))","v":""},{"$f":"IF($K231=\"\",\"\",IF(AND($J231=$K231,$E231>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K231=$J231,$E231,IF(AND($E231>=FctrChngDts!$E$2,$E231<=FctrChngDts!$F$2),$E231,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D231<DATE(YEAR(Account!$J$2),6,1),$D231>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I231<FctrChngDts!$A$2,$J231<FctrChngDts!$A$2),AND($I231>=FctrChngDts!$B$2,$J231>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I231<FctrChngDts!$A$2,$J231>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I231>=FctrChngDts!$A$2,$J231<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I231<FctrChngDts!$B$2,$J231>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K231<FctrChngDts!$A$2,$L231<FctrChngDts!$A$2),AND($K231>=FctrChngDts!$B$2,$L231>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K231<FctrChngDts!$A$2,$L231>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K231>=FctrChngDts!$A$2,$L231<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K231<FctrChngDts!$B$2,$L231>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I231=\"\",$J231=0),0,IF(AND($N231=TRUE,$I231<>0),SUM($J231-$I231+1),IF($O231=TRUE,SUM(FctrChngDts!$A$2-$I231),IF($P231=TRUE,0,IF($Q231=TRUE,SUM($J231-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I231=\"\",$J231=0),0,IF($N231=TRUE,0,IF($O231=TRUE,SUM($J231-FctrChngDts!$A$2+1),IF(AND($P231=TRUE,$I231<>0),SUM($J231-$I231+1),IF($Q231=TRUE,SUM(FctrChngDts!$B$2-$I231),0)))))","v":0},0,{"$f":"IF(OR($K231=\"\",$L231=0),0,IF(AND($R231=TRUE,$K231<>0),SUM($L231-$K231+1),IF($S231=TRUE,SUM(FctrChngDts!$A$2-$K231),IF($T231=TRUE,0,IF($U231=TRUE,SUM($L231-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K231=\"\",$L231=0),0,IF($R231=TRUE,0,IF($S231=TRUE,SUM($L231-FctrChngDts!$A$2+1),IF(AND($T231=TRUE,$K231<>0),SUM($L231-$K231+1),IF($U231=TRUE,SUM(FctrChngDts!$B$2-$K231),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A231,Tenant!$A231:$J730,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR231=FALSE,VLOOKUP($AQ231,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ231,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR231=FALSE,VLOOKUP($AQ231,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ231,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR231=FALSE,VLOOKUP($AQ231,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ231,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR231=FALSE,VLOOKUP($AQ231,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ231,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A231,Tenant!$A231:$J730,6,FALSE)","v":0},{"$f":"VLOOKUP($A231,Tenant!$A231:$J730,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG231=FALSE,0,IF($DU231=TRUE,SUM($BS231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS231*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DU231=TRUE,SUM($BT231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT231*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DU231=TRUE,SUM($BU231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU231*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DU231=TRUE,SUM($BV231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DU231=TRUE,SUM($BW231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW231*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG231=FALSE,0,IF($DU231=TRUE,SUM($BX231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX231*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN231=FALSE,0,IF($H231=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP231=FALSE,0,ROUND(SUM($BY231*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR231=FALSE,0,ROUND(SUM($X231*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY231=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X231),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X231)),5)","v":0},{"$f":"SUM(ROUND($CH231:$CM231,2),$CO231,$CQ231,$CS231)","v":0},false,{"$f":"ROUND(IF($CV231=FALSE,0,IF($DY231=TRUE,SUM($BZ231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ231*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV231=FALSE,0,IF($DY231=TRUE,SUM($CA231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA231*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV231=FALSE,0,IF($DY231=TRUE,SUM($CB231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB231*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV231=FALSE,0,IF($DY231=TRUE,SUM($CC231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC231*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV231=FALSE,0,IF($DY231=TRUE,SUM($CD231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD231*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV231=FALSE,0,IF($DY231=TRUE,SUM($CE231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE231*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC231=FALSE,0,IF($H231=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF231*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE231=FALSE,0,ROUND(SUM($CF231*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG231=FALSE,0,ROUND(SUM($AA231*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY231=TRUE,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA231),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA231)),5)","v":0},{"$f":"SUM(ROUND($CW231:$DB231,2),$DD231,$DF231,$DH231)","v":0},0,{"$f":"SUM(SUM($CU231*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ231*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU231*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ231*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL231,IF(VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM231,$DK231))","v":0},0,false,0,false,0,{"$f":"IF(AND($X231>0,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU231=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH231:$CM231,$CS231,$ED231,$EL231,$ET231:$EY231)-SUM($BY231*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH231:$CM231,$CS231,$ED231,$EL231,$EN231:$ES231)-SUM($BY231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X231>0,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW231=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH231:$CM231,$CO231,$CQ231,$CS231,$ED231,$EF231,$EH231,$EJ231,$ET231:$EY231)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH231:$CM231,$CO231,$CQ231,$CS231,$ED231,$EF231,$EH231,$EJ231,ET231:$EX231)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA231>0,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY231=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW231:$DB231,$DH231,$ED231,$FQ231,$FY231:$GD231)-SUM($CF231*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW231:$DB231,$DH231,$ED231,$FQ231,$FS231:$FX231)-SUM($CF231*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA231>0,VLOOKUP($A231,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA231=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW231:$DB231,$DD231,$DF231,$DH231,$FI231,$FK231,$FM231,$FO231,$FY231:$GD231)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW231:$DB231,$DD231,$DF231,$DH231,$FI231,$FK231,$FM231,$FO231,$FY231:$GD231)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X231>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E231<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC231=FALSE,0,ROUND(SUM($AE231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X231>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A231,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE231=FALSE,0,ROUND(SUM($BY231*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X231>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X231>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X231>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG231=FALSE,0,SUM($BY231*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X231>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI231=FALSE,0,SUM($BY231*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X231>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK231=TRUE,$X231>0),SUM($BY231*Account!$T$2),0)","v":0},{"$f":"IF(AND($X231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM231=FALSE,0,ROUND(SUM($BS231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM231=FALSE,0,ROUND(SUM($BT231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM231=FALSE,0,ROUND(SUM($BU231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM231=FALSE,0,ROUND(SUM($BV231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM231=FALSE,0,ROUND(SUM($BW231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM231=FALSE,0,ROUND(SUM($BX231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H231/$AD231*$X231),5),0)","v":0},{"$f":"ROUND(SUM($FA231*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ231=FALSE,$FB231,ROUND(MAX(0,SUM(SUM($ET231:$EY231)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE231=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I231","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF231*Account!$AA$2),SUM($FF231*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA231>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E231<>\"D-CARE\",Tenant!$F231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH231=FALSE,0,ROUND(SUM($AF231*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA231>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A231,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY231=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ231=FALSE,0,ROUND(SUM($CF231*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA231>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA231>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA231>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL231=FALSE,0,SUM($CF231*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA231>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN231=FALSE,0,SUM($CF231*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA231>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP231=TRUE,$AA231>0),SUM($CF231*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA231>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR231=FALSE,0,ROUND(SUM($BZ231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR231=FALSE,0,ROUND(SUM($CA231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR231=FALSE,0,ROUND(SUM($CB231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR231=FALSE,0,ROUND(SUM($CC231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR231=FALSE,0,ROUND(SUM($CD231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR231=FALSE,0,ROUND(SUM($CE231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ231*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA231*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB231*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC231*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD231*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE231*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H231/$AD231*$AA231),5),0)","v":0},{"$f":"ROUND(SUM($GF231*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE231=FALSE,$GG231,ROUND(MAX(0,SUM(SUM($FY231:$GD231)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ231=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I231","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK231*Account!$AA$2),SUM($GK231*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D231<=FctrChngDts!$B$14,$E231>FctrChngDts!$B$14),AND($D231<=FctrChngDts!$C$14,$E231>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM231=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP231:$GS231))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO231,$DD231,$GP231:$GS231))","v":0},0,0,{"$f":"IF(AND($X231>0,Tenant!$E231=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX231=FALSE,0,ROUND(SUM($AE231*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA231>0,Tenant!$E231=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ231=FALSE,0,ROUND(SUM($AF231*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO231,$GT231,$GW231,$HB231,$CQ231,$DF231,$DV231,$DX231,$DZ231,$EB231),IF(Account!$Q$2=TRUE,SUM($GO231,$GU231,$GW231,$HB231,$CQ231,$DF231,$DV231,$DX231,$DZ231,$EB231),SUM($GO231,$GT231,$GU231,$GV231,$GW231,$HB231,$CQ231,$DF231,$DV231,$DX231,$DZ231,$EB231)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D231,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A231,Tenant!$A:$J,8,FALSE)=TRUE,$HD231<0),0,SUM(SUM(SUM($HD231/$AD231*$HE231)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A231,Tenant!$A:$J,8,FALSE)=TRUE,$HD231<0),0,SUM(SUM(SUM($HD231/$AD231*$HF231)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU231,$DJ231,$DR231,$DT231,$DV231,$DX231,$DZ231,$EB231,$ED231,$EF231,$EH231,$EJ231,$FI231,$FK231,$FM231,$FO231,$GN231,$GV231,$GY231,$HA231)/$AD231*$X231*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU231,$DJ231,$DR231,$DT231,$DV231,$DX231,$DZ231,$EB231,$ED231,$EF231,$EH231,$EJ231,$FI231,$FK231,$FM231,$FO231,$GN231,$GV231,$GY231,$HA231)/$AD231*$AA231*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E231),$AD231,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D231,FctrChngDts!$C$17<=$E231),_xlfn.DAYS($D231,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E231),$AD231,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D231,FctrChngDts!$C$19<=$E231),_xlfn.DAYS($D231,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN231*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN231*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO231*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO231*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D231,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A231,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU231*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A231,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV231*Account!$AA$2)),5)","v":0}]
[231,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G232),0,IF($F232<=$G232,SUM($G232-$F232),IF($F232>$G232,SUM((Account!$L$2-$F232)+$G232+1))))","v":0},{"$f":"IF(AND($D232>=FctrChngDts!$C$2,$D232<=FctrChngDts!$D$2),$D232,\"\")","v":""},{"$f":"IF($I232=\"\",\"\",IF($E232<=FctrChngDts!$D$2,$E232,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D232<FctrChngDts!$E$2,$E232<FctrChngDts!$E$2),AND($D232>=FctrChngDts!$F$2,$E232>=FctrChngDts!$F$2)),\"\",IF(AND($D232>=FctrChngDts!$E$2,$D232<=FctrChngDts!$F$2),$D232,FctrChngDts!$E$2))","v":""},{"$f":"IF($K232=\"\",\"\",IF(AND($J232=$K232,$E232>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K232=$J232,$E232,IF(AND($E232>=FctrChngDts!$E$2,$E232<=FctrChngDts!$F$2),$E232,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D232<DATE(YEAR(Account!$J$2),6,1),$D232>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I232<FctrChngDts!$A$2,$J232<FctrChngDts!$A$2),AND($I232>=FctrChngDts!$B$2,$J232>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I232<FctrChngDts!$A$2,$J232>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I232>=FctrChngDts!$A$2,$J232<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I232<FctrChngDts!$B$2,$J232>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K232<FctrChngDts!$A$2,$L232<FctrChngDts!$A$2),AND($K232>=FctrChngDts!$B$2,$L232>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K232<FctrChngDts!$A$2,$L232>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K232>=FctrChngDts!$A$2,$L232<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K232<FctrChngDts!$B$2,$L232>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I232=\"\",$J232=0),0,IF(AND($N232=TRUE,$I232<>0),SUM($J232-$I232+1),IF($O232=TRUE,SUM(FctrChngDts!$A$2-$I232),IF($P232=TRUE,0,IF($Q232=TRUE,SUM($J232-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I232=\"\",$J232=0),0,IF($N232=TRUE,0,IF($O232=TRUE,SUM($J232-FctrChngDts!$A$2+1),IF(AND($P232=TRUE,$I232<>0),SUM($J232-$I232+1),IF($Q232=TRUE,SUM(FctrChngDts!$B$2-$I232),0)))))","v":0},0,{"$f":"IF(OR($K232=\"\",$L232=0),0,IF(AND($R232=TRUE,$K232<>0),SUM($L232-$K232+1),IF($S232=TRUE,SUM(FctrChngDts!$A$2-$K232),IF($T232=TRUE,0,IF($U232=TRUE,SUM($L232-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K232=\"\",$L232=0),0,IF($R232=TRUE,0,IF($S232=TRUE,SUM($L232-FctrChngDts!$A$2+1),IF(AND($T232=TRUE,$K232<>0),SUM($L232-$K232+1),IF($U232=TRUE,SUM(FctrChngDts!$B$2-$K232),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A232,Tenant!$A232:$J731,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR232=FALSE,VLOOKUP($AQ232,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ232,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR232=FALSE,VLOOKUP($AQ232,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ232,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR232=FALSE,VLOOKUP($AQ232,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ232,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR232=FALSE,VLOOKUP($AQ232,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ232,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A232,Tenant!$A232:$J731,6,FALSE)","v":0},{"$f":"VLOOKUP($A232,Tenant!$A232:$J731,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG232=FALSE,0,IF($DU232=TRUE,SUM($BS232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS232*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DU232=TRUE,SUM($BT232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT232*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DU232=TRUE,SUM($BU232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU232*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DU232=TRUE,SUM($BV232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DU232=TRUE,SUM($BW232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW232*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG232=FALSE,0,IF($DU232=TRUE,SUM($BX232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX232*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN232=FALSE,0,IF($H232=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP232=FALSE,0,ROUND(SUM($BY232*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR232=FALSE,0,ROUND(SUM($X232*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY232=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X232),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X232)),5)","v":0},{"$f":"SUM(ROUND($CH232:$CM232,2),$CO232,$CQ232,$CS232)","v":0},false,{"$f":"ROUND(IF($CV232=FALSE,0,IF($DY232=TRUE,SUM($BZ232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ232*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV232=FALSE,0,IF($DY232=TRUE,SUM($CA232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA232*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV232=FALSE,0,IF($DY232=TRUE,SUM($CB232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB232*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV232=FALSE,0,IF($DY232=TRUE,SUM($CC232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV232=FALSE,0,IF($DY232=TRUE,SUM($CD232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD232*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV232=FALSE,0,IF($DY232=TRUE,SUM($CE232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE232*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC232=FALSE,0,IF($H232=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE232=FALSE,0,ROUND(SUM($CF232*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG232=FALSE,0,ROUND(SUM($AA232*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY232=TRUE,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA232),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA232)),5)","v":0},{"$f":"SUM(ROUND($CW232:$DB232,2),$DD232,$DF232,$DH232)","v":0},0,{"$f":"SUM(SUM($CU232*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ232*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU232*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ232*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL232,IF(VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM232,$DK232))","v":0},0,false,0,false,0,{"$f":"IF(AND($X232>0,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU232=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH232:$CM232,$CS232,$ED232,$EL232,$ET232:$EY232)-SUM($BY232*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH232:$CM232,$CS232,$ED232,$EL232,$EN232:$ES232)-SUM($BY232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X232>0,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW232=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH232:$CM232,$CO232,$CQ232,$CS232,$ED232,$EF232,$EH232,$EJ232,$ET232:$EY232)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH232:$CM232,$CO232,$CQ232,$CS232,$ED232,$EF232,$EH232,$EJ232,ET232:$EX232)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA232>0,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY232=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW232:$DB232,$DH232,$ED232,$FQ232,$FY232:$GD232)-SUM($CF232*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW232:$DB232,$DH232,$ED232,$FQ232,$FS232:$FX232)-SUM($CF232*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA232>0,VLOOKUP($A232,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA232=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW232:$DB232,$DD232,$DF232,$DH232,$FI232,$FK232,$FM232,$FO232,$FY232:$GD232)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW232:$DB232,$DD232,$DF232,$DH232,$FI232,$FK232,$FM232,$FO232,$FY232:$GD232)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E232<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC232=FALSE,0,ROUND(SUM($AE232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X232>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE232=FALSE,0,ROUND(SUM($BY232*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG232=FALSE,0,SUM($BY232*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X232>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI232=FALSE,0,SUM($BY232*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X232>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK232=TRUE,$X232>0),SUM($BY232*Account!$T$2),0)","v":0},{"$f":"IF(AND($X232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM232=FALSE,0,ROUND(SUM($BS232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM232=FALSE,0,ROUND(SUM($BT232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM232=FALSE,0,ROUND(SUM($BU232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM232=FALSE,0,ROUND(SUM($BV232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM232=FALSE,0,ROUND(SUM($BW232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM232=FALSE,0,ROUND(SUM($BX232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H232/$AD232*$X232),5),0)","v":0},{"$f":"ROUND(SUM($FA232*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ232=FALSE,$FB232,ROUND(MAX(0,SUM(SUM($ET232:$EY232)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE232=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I232","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF232*Account!$AA$2),SUM($FF232*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E232<>\"D-CARE\",Tenant!$F232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH232=FALSE,0,ROUND(SUM($AF232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA232>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A232,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY232=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ232=FALSE,0,ROUND(SUM($CF232*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA232>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA232>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL232=FALSE,0,SUM($CF232*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA232>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN232=FALSE,0,SUM($CF232*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA232>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP232=TRUE,$AA232>0),SUM($CF232*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA232>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR232=FALSE,0,ROUND(SUM($BZ232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR232=FALSE,0,ROUND(SUM($CA232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR232=FALSE,0,ROUND(SUM($CB232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR232=FALSE,0,ROUND(SUM($CC232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR232=FALSE,0,ROUND(SUM($CD232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR232=FALSE,0,ROUND(SUM($CE232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ232*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA232*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB232*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC232*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD232*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE232*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H232/$AD232*$AA232),5),0)","v":0},{"$f":"ROUND(SUM($GF232*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE232=FALSE,$GG232,ROUND(MAX(0,SUM(SUM($FY232:$GD232)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ232=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I232","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK232*Account!$AA$2),SUM($GK232*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D232<=FctrChngDts!$B$14,$E232>FctrChngDts!$B$14),AND($D232<=FctrChngDts!$C$14,$E232>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM232=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP232:$GS232))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO232,$DD232,$GP232:$GS232))","v":0},0,0,{"$f":"IF(AND($X232>0,Tenant!$E232=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX232=FALSE,0,ROUND(SUM($AE232*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA232>0,Tenant!$E232=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ232=FALSE,0,ROUND(SUM($AF232*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO232,$GT232,$GW232,$HB232,$CQ232,$DF232,$DV232,$DX232,$DZ232,$EB232),IF(Account!$Q$2=TRUE,SUM($GO232,$GU232,$GW232,$HB232,$CQ232,$DF232,$DV232,$DX232,$DZ232,$EB232),SUM($GO232,$GT232,$GU232,$GV232,$GW232,$HB232,$CQ232,$DF232,$DV232,$DX232,$DZ232,$EB232)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D232,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,8,FALSE)=TRUE,$HD232<0),0,SUM(SUM(SUM($HD232/$AD232*$HE232)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,8,FALSE)=TRUE,$HD232<0),0,SUM(SUM(SUM($HD232/$AD232*$HF232)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU232,$DJ232,$DR232,$DT232,$DV232,$DX232,$DZ232,$EB232,$ED232,$EF232,$EH232,$EJ232,$FI232,$FK232,$FM232,$FO232,$GN232,$GV232,$GY232,$HA232)/$AD232*$X232*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU232,$DJ232,$DR232,$DT232,$DV232,$DX232,$DZ232,$EB232,$ED232,$EF232,$EH232,$EJ232,$FI232,$FK232,$FM232,$FO232,$GN232,$GV232,$GY232,$HA232)/$AD232*$AA232*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E232),$AD232,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D232,FctrChngDts!$C$17<=$E232),_xlfn.DAYS($D232,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E232),$AD232,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D232,FctrChngDts!$C$19<=$E232),_xlfn.DAYS($D232,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN232*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN232*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO232*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO232*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D232,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU232*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A232,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV232*Account!$AA$2)),5)","v":0}]
[232,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G233),0,IF($F233<=$G233,SUM($G233-$F233),IF($F233>$G233,SUM((Account!$L$2-$F233)+$G233+1))))","v":0},{"$f":"IF(AND($D233>=FctrChngDts!$C$2,$D233<=FctrChngDts!$D$2),$D233,\"\")","v":""},{"$f":"IF($I233=\"\",\"\",IF($E233<=FctrChngDts!$D$2,$E233,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D233<FctrChngDts!$E$2,$E233<FctrChngDts!$E$2),AND($D233>=FctrChngDts!$F$2,$E233>=FctrChngDts!$F$2)),\"\",IF(AND($D233>=FctrChngDts!$E$2,$D233<=FctrChngDts!$F$2),$D233,FctrChngDts!$E$2))","v":""},{"$f":"IF($K233=\"\",\"\",IF(AND($J233=$K233,$E233>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K233=$J233,$E233,IF(AND($E233>=FctrChngDts!$E$2,$E233<=FctrChngDts!$F$2),$E233,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D233<DATE(YEAR(Account!$J$2),6,1),$D233>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I233<FctrChngDts!$A$2,$J233<FctrChngDts!$A$2),AND($I233>=FctrChngDts!$B$2,$J233>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I233<FctrChngDts!$A$2,$J233>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I233>=FctrChngDts!$A$2,$J233<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I233<FctrChngDts!$B$2,$J233>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K233<FctrChngDts!$A$2,$L233<FctrChngDts!$A$2),AND($K233>=FctrChngDts!$B$2,$L233>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K233<FctrChngDts!$A$2,$L233>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K233>=FctrChngDts!$A$2,$L233<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K233<FctrChngDts!$B$2,$L233>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I233=\"\",$J233=0),0,IF(AND($N233=TRUE,$I233<>0),SUM($J233-$I233+1),IF($O233=TRUE,SUM(FctrChngDts!$A$2-$I233),IF($P233=TRUE,0,IF($Q233=TRUE,SUM($J233-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I233=\"\",$J233=0),0,IF($N233=TRUE,0,IF($O233=TRUE,SUM($J233-FctrChngDts!$A$2+1),IF(AND($P233=TRUE,$I233<>0),SUM($J233-$I233+1),IF($Q233=TRUE,SUM(FctrChngDts!$B$2-$I233),0)))))","v":0},0,{"$f":"IF(OR($K233=\"\",$L233=0),0,IF(AND($R233=TRUE,$K233<>0),SUM($L233-$K233+1),IF($S233=TRUE,SUM(FctrChngDts!$A$2-$K233),IF($T233=TRUE,0,IF($U233=TRUE,SUM($L233-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K233=\"\",$L233=0),0,IF($R233=TRUE,0,IF($S233=TRUE,SUM($L233-FctrChngDts!$A$2+1),IF(AND($T233=TRUE,$K233<>0),SUM($L233-$K233+1),IF($U233=TRUE,SUM(FctrChngDts!$B$2-$K233),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A233,Tenant!$A233:$J732,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR233=FALSE,VLOOKUP($AQ233,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ233,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR233=FALSE,VLOOKUP($AQ233,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ233,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR233=FALSE,VLOOKUP($AQ233,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ233,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR233=FALSE,VLOOKUP($AQ233,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ233,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A233,Tenant!$A233:$J732,6,FALSE)","v":0},{"$f":"VLOOKUP($A233,Tenant!$A233:$J732,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG233=FALSE,0,IF($DU233=TRUE,SUM($BS233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS233*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DU233=TRUE,SUM($BT233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT233*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DU233=TRUE,SUM($BU233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU233*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DU233=TRUE,SUM($BV233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DU233=TRUE,SUM($BW233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW233*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG233=FALSE,0,IF($DU233=TRUE,SUM($BX233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX233*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN233=FALSE,0,IF($H233=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP233=FALSE,0,ROUND(SUM($BY233*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR233=FALSE,0,ROUND(SUM($X233*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY233=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X233),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X233)),5)","v":0},{"$f":"SUM(ROUND($CH233:$CM233,2),$CO233,$CQ233,$CS233)","v":0},false,{"$f":"ROUND(IF($CV233=FALSE,0,IF($DY233=TRUE,SUM($BZ233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ233*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV233=FALSE,0,IF($DY233=TRUE,SUM($CA233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA233*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV233=FALSE,0,IF($DY233=TRUE,SUM($CB233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB233*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV233=FALSE,0,IF($DY233=TRUE,SUM($CC233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC233*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV233=FALSE,0,IF($DY233=TRUE,SUM($CD233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD233*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV233=FALSE,0,IF($DY233=TRUE,SUM($CE233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE233*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC233=FALSE,0,IF($H233=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF233*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE233=FALSE,0,ROUND(SUM($CF233*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG233=FALSE,0,ROUND(SUM($AA233*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY233=TRUE,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA233),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA233)),5)","v":0},{"$f":"SUM(ROUND($CW233:$DB233,2),$DD233,$DF233,$DH233)","v":0},0,{"$f":"SUM(SUM($CU233*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ233*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU233*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ233*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL233,IF(VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM233,$DK233))","v":0},0,false,0,false,0,{"$f":"IF(AND($X233>0,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU233=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH233:$CM233,$CS233,$ED233,$EL233,$ET233:$EY233)-SUM($BY233*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH233:$CM233,$CS233,$ED233,$EL233,$EN233:$ES233)-SUM($BY233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X233>0,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW233=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH233:$CM233,$CO233,$CQ233,$CS233,$ED233,$EF233,$EH233,$EJ233,$ET233:$EY233)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH233:$CM233,$CO233,$CQ233,$CS233,$ED233,$EF233,$EH233,$EJ233,ET233:$EX233)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA233>0,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY233=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW233:$DB233,$DH233,$ED233,$FQ233,$FY233:$GD233)-SUM($CF233*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW233:$DB233,$DH233,$ED233,$FQ233,$FS233:$FX233)-SUM($CF233*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA233>0,VLOOKUP($A233,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA233=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW233:$DB233,$DD233,$DF233,$DH233,$FI233,$FK233,$FM233,$FO233,$FY233:$GD233)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW233:$DB233,$DD233,$DF233,$DH233,$FI233,$FK233,$FM233,$FO233,$FY233:$GD233)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X233>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E233<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC233=FALSE,0,ROUND(SUM($AE233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X233>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A233,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE233=FALSE,0,ROUND(SUM($BY233*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X233>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X233>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X233>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG233=FALSE,0,SUM($BY233*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X233>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI233=FALSE,0,SUM($BY233*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X233>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK233=TRUE,$X233>0),SUM($BY233*Account!$T$2),0)","v":0},{"$f":"IF(AND($X233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM233=FALSE,0,ROUND(SUM($BS233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM233=FALSE,0,ROUND(SUM($BT233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM233=FALSE,0,ROUND(SUM($BU233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM233=FALSE,0,ROUND(SUM($BV233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM233=FALSE,0,ROUND(SUM($BW233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM233=FALSE,0,ROUND(SUM($BX233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H233/$AD233*$X233),5),0)","v":0},{"$f":"ROUND(SUM($FA233*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ233=FALSE,$FB233,ROUND(MAX(0,SUM(SUM($ET233:$EY233)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE233=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I233","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF233*Account!$AA$2),SUM($FF233*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA233>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E233<>\"D-CARE\",Tenant!$F233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH233=FALSE,0,ROUND(SUM($AF233*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA233>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A233,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY233=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ233=FALSE,0,ROUND(SUM($CF233*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA233>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA233>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA233>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL233=FALSE,0,SUM($CF233*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA233>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN233=FALSE,0,SUM($CF233*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA233>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP233=TRUE,$AA233>0),SUM($CF233*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA233>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR233=FALSE,0,ROUND(SUM($BZ233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR233=FALSE,0,ROUND(SUM($CA233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR233=FALSE,0,ROUND(SUM($CB233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR233=FALSE,0,ROUND(SUM($CC233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR233=FALSE,0,ROUND(SUM($CD233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR233=FALSE,0,ROUND(SUM($CE233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ233*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA233*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB233*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC233*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD233*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE233*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H233/$AD233*$AA233),5),0)","v":0},{"$f":"ROUND(SUM($GF233*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE233=FALSE,$GG233,ROUND(MAX(0,SUM(SUM($FY233:$GD233)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ233=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I233","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK233*Account!$AA$2),SUM($GK233*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D233<=FctrChngDts!$B$14,$E233>FctrChngDts!$B$14),AND($D233<=FctrChngDts!$C$14,$E233>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM233=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP233:$GS233))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO233,$DD233,$GP233:$GS233))","v":0},0,0,{"$f":"IF(AND($X233>0,Tenant!$E233=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX233=FALSE,0,ROUND(SUM($AE233*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA233>0,Tenant!$E233=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ233=FALSE,0,ROUND(SUM($AF233*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO233,$GT233,$GW233,$HB233,$CQ233,$DF233,$DV233,$DX233,$DZ233,$EB233),IF(Account!$Q$2=TRUE,SUM($GO233,$GU233,$GW233,$HB233,$CQ233,$DF233,$DV233,$DX233,$DZ233,$EB233),SUM($GO233,$GT233,$GU233,$GV233,$GW233,$HB233,$CQ233,$DF233,$DV233,$DX233,$DZ233,$EB233)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D233,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A233,Tenant!$A:$J,8,FALSE)=TRUE,$HD233<0),0,SUM(SUM(SUM($HD233/$AD233*$HE233)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A233,Tenant!$A:$J,8,FALSE)=TRUE,$HD233<0),0,SUM(SUM(SUM($HD233/$AD233*$HF233)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU233,$DJ233,$DR233,$DT233,$DV233,$DX233,$DZ233,$EB233,$ED233,$EF233,$EH233,$EJ233,$FI233,$FK233,$FM233,$FO233,$GN233,$GV233,$GY233,$HA233)/$AD233*$X233*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU233,$DJ233,$DR233,$DT233,$DV233,$DX233,$DZ233,$EB233,$ED233,$EF233,$EH233,$EJ233,$FI233,$FK233,$FM233,$FO233,$GN233,$GV233,$GY233,$HA233)/$AD233*$AA233*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E233),$AD233,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D233,FctrChngDts!$C$17<=$E233),_xlfn.DAYS($D233,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E233),$AD233,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D233,FctrChngDts!$C$19<=$E233),_xlfn.DAYS($D233,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN233*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN233*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO233*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO233*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D233,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A233,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU233*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A233,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV233*Account!$AA$2)),5)","v":0}]
[233,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G234),0,IF($F234<=$G234,SUM($G234-$F234),IF($F234>$G234,SUM((Account!$L$2-$F234)+$G234+1))))","v":0},{"$f":"IF(AND($D234>=FctrChngDts!$C$2,$D234<=FctrChngDts!$D$2),$D234,\"\")","v":""},{"$f":"IF($I234=\"\",\"\",IF($E234<=FctrChngDts!$D$2,$E234,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D234<FctrChngDts!$E$2,$E234<FctrChngDts!$E$2),AND($D234>=FctrChngDts!$F$2,$E234>=FctrChngDts!$F$2)),\"\",IF(AND($D234>=FctrChngDts!$E$2,$D234<=FctrChngDts!$F$2),$D234,FctrChngDts!$E$2))","v":""},{"$f":"IF($K234=\"\",\"\",IF(AND($J234=$K234,$E234>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K234=$J234,$E234,IF(AND($E234>=FctrChngDts!$E$2,$E234<=FctrChngDts!$F$2),$E234,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D234<DATE(YEAR(Account!$J$2),6,1),$D234>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I234<FctrChngDts!$A$2,$J234<FctrChngDts!$A$2),AND($I234>=FctrChngDts!$B$2,$J234>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I234<FctrChngDts!$A$2,$J234>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I234>=FctrChngDts!$A$2,$J234<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I234<FctrChngDts!$B$2,$J234>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K234<FctrChngDts!$A$2,$L234<FctrChngDts!$A$2),AND($K234>=FctrChngDts!$B$2,$L234>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K234<FctrChngDts!$A$2,$L234>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K234>=FctrChngDts!$A$2,$L234<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K234<FctrChngDts!$B$2,$L234>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I234=\"\",$J234=0),0,IF(AND($N234=TRUE,$I234<>0),SUM($J234-$I234+1),IF($O234=TRUE,SUM(FctrChngDts!$A$2-$I234),IF($P234=TRUE,0,IF($Q234=TRUE,SUM($J234-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I234=\"\",$J234=0),0,IF($N234=TRUE,0,IF($O234=TRUE,SUM($J234-FctrChngDts!$A$2+1),IF(AND($P234=TRUE,$I234<>0),SUM($J234-$I234+1),IF($Q234=TRUE,SUM(FctrChngDts!$B$2-$I234),0)))))","v":0},0,{"$f":"IF(OR($K234=\"\",$L234=0),0,IF(AND($R234=TRUE,$K234<>0),SUM($L234-$K234+1),IF($S234=TRUE,SUM(FctrChngDts!$A$2-$K234),IF($T234=TRUE,0,IF($U234=TRUE,SUM($L234-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K234=\"\",$L234=0),0,IF($R234=TRUE,0,IF($S234=TRUE,SUM($L234-FctrChngDts!$A$2+1),IF(AND($T234=TRUE,$K234<>0),SUM($L234-$K234+1),IF($U234=TRUE,SUM(FctrChngDts!$B$2-$K234),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A234,Tenant!$A234:$J733,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR234=FALSE,VLOOKUP($AQ234,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ234,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR234=FALSE,VLOOKUP($AQ234,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ234,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR234=FALSE,VLOOKUP($AQ234,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ234,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR234=FALSE,VLOOKUP($AQ234,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ234,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A234,Tenant!$A234:$J733,6,FALSE)","v":0},{"$f":"VLOOKUP($A234,Tenant!$A234:$J733,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG234=FALSE,0,IF($DU234=TRUE,SUM($BS234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS234*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DU234=TRUE,SUM($BT234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT234*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DU234=TRUE,SUM($BU234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU234*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DU234=TRUE,SUM($BV234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DU234=TRUE,SUM($BW234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW234*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG234=FALSE,0,IF($DU234=TRUE,SUM($BX234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX234*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN234=FALSE,0,IF($H234=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP234=FALSE,0,ROUND(SUM($BY234*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR234=FALSE,0,ROUND(SUM($X234*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY234=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X234),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X234)),5)","v":0},{"$f":"SUM(ROUND($CH234:$CM234,2),$CO234,$CQ234,$CS234)","v":0},false,{"$f":"ROUND(IF($CV234=FALSE,0,IF($DY234=TRUE,SUM($BZ234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ234*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV234=FALSE,0,IF($DY234=TRUE,SUM($CA234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA234*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV234=FALSE,0,IF($DY234=TRUE,SUM($CB234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB234*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV234=FALSE,0,IF($DY234=TRUE,SUM($CC234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC234*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV234=FALSE,0,IF($DY234=TRUE,SUM($CD234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD234*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV234=FALSE,0,IF($DY234=TRUE,SUM($CE234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE234*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC234=FALSE,0,IF($H234=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF234*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE234=FALSE,0,ROUND(SUM($CF234*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG234=FALSE,0,ROUND(SUM($AA234*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY234=TRUE,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA234),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA234)),5)","v":0},{"$f":"SUM(ROUND($CW234:$DB234,2),$DD234,$DF234,$DH234)","v":0},0,{"$f":"SUM(SUM($CU234*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ234*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU234*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ234*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL234,IF(VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM234,$DK234))","v":0},0,false,0,false,0,{"$f":"IF(AND($X234>0,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU234=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH234:$CM234,$CS234,$ED234,$EL234,$ET234:$EY234)-SUM($BY234*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH234:$CM234,$CS234,$ED234,$EL234,$EN234:$ES234)-SUM($BY234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X234>0,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW234=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH234:$CM234,$CO234,$CQ234,$CS234,$ED234,$EF234,$EH234,$EJ234,$ET234:$EY234)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH234:$CM234,$CO234,$CQ234,$CS234,$ED234,$EF234,$EH234,$EJ234,ET234:$EX234)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA234>0,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY234=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW234:$DB234,$DH234,$ED234,$FQ234,$FY234:$GD234)-SUM($CF234*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW234:$DB234,$DH234,$ED234,$FQ234,$FS234:$FX234)-SUM($CF234*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA234>0,VLOOKUP($A234,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA234=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW234:$DB234,$DD234,$DF234,$DH234,$FI234,$FK234,$FM234,$FO234,$FY234:$GD234)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW234:$DB234,$DD234,$DF234,$DH234,$FI234,$FK234,$FM234,$FO234,$FY234:$GD234)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X234>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E234<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC234=FALSE,0,ROUND(SUM($AE234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X234>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A234,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE234=FALSE,0,ROUND(SUM($BY234*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X234>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X234>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X234>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG234=FALSE,0,SUM($BY234*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X234>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI234=FALSE,0,SUM($BY234*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X234>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK234=TRUE,$X234>0),SUM($BY234*Account!$T$2),0)","v":0},{"$f":"IF(AND($X234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM234=FALSE,0,ROUND(SUM($BS234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM234=FALSE,0,ROUND(SUM($BT234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM234=FALSE,0,ROUND(SUM($BU234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM234=FALSE,0,ROUND(SUM($BV234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM234=FALSE,0,ROUND(SUM($BW234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM234=FALSE,0,ROUND(SUM($BX234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H234/$AD234*$X234),5),0)","v":0},{"$f":"ROUND(SUM($FA234*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ234=FALSE,$FB234,ROUND(MAX(0,SUM(SUM($ET234:$EY234)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE234=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I234","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF234*Account!$AA$2),SUM($FF234*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA234>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E234<>\"D-CARE\",Tenant!$F234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH234=FALSE,0,ROUND(SUM($AF234*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA234>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A234,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY234=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ234=FALSE,0,ROUND(SUM($CF234*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA234>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA234>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA234>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL234=FALSE,0,SUM($CF234*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA234>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN234=FALSE,0,SUM($CF234*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA234>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP234=TRUE,$AA234>0),SUM($CF234*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA234>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR234=FALSE,0,ROUND(SUM($BZ234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR234=FALSE,0,ROUND(SUM($CA234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR234=FALSE,0,ROUND(SUM($CB234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR234=FALSE,0,ROUND(SUM($CC234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR234=FALSE,0,ROUND(SUM($CD234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR234=FALSE,0,ROUND(SUM($CE234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ234*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA234*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB234*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC234*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD234*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE234*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H234/$AD234*$AA234),5),0)","v":0},{"$f":"ROUND(SUM($GF234*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE234=FALSE,$GG234,ROUND(MAX(0,SUM(SUM($FY234:$GD234)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ234=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I234","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK234*Account!$AA$2),SUM($GK234*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D234<=FctrChngDts!$B$14,$E234>FctrChngDts!$B$14),AND($D234<=FctrChngDts!$C$14,$E234>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM234=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP234:$GS234))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO234,$DD234,$GP234:$GS234))","v":0},0,0,{"$f":"IF(AND($X234>0,Tenant!$E234=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX234=FALSE,0,ROUND(SUM($AE234*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA234>0,Tenant!$E234=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ234=FALSE,0,ROUND(SUM($AF234*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO234,$GT234,$GW234,$HB234,$CQ234,$DF234,$DV234,$DX234,$DZ234,$EB234),IF(Account!$Q$2=TRUE,SUM($GO234,$GU234,$GW234,$HB234,$CQ234,$DF234,$DV234,$DX234,$DZ234,$EB234),SUM($GO234,$GT234,$GU234,$GV234,$GW234,$HB234,$CQ234,$DF234,$DV234,$DX234,$DZ234,$EB234)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D234,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A234,Tenant!$A:$J,8,FALSE)=TRUE,$HD234<0),0,SUM(SUM(SUM($HD234/$AD234*$HE234)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A234,Tenant!$A:$J,8,FALSE)=TRUE,$HD234<0),0,SUM(SUM(SUM($HD234/$AD234*$HF234)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU234,$DJ234,$DR234,$DT234,$DV234,$DX234,$DZ234,$EB234,$ED234,$EF234,$EH234,$EJ234,$FI234,$FK234,$FM234,$FO234,$GN234,$GV234,$GY234,$HA234)/$AD234*$X234*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU234,$DJ234,$DR234,$DT234,$DV234,$DX234,$DZ234,$EB234,$ED234,$EF234,$EH234,$EJ234,$FI234,$FK234,$FM234,$FO234,$GN234,$GV234,$GY234,$HA234)/$AD234*$AA234*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E234),$AD234,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D234,FctrChngDts!$C$17<=$E234),_xlfn.DAYS($D234,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E234),$AD234,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D234,FctrChngDts!$C$19<=$E234),_xlfn.DAYS($D234,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN234*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN234*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO234*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO234*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D234,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A234,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU234*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A234,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV234*Account!$AA$2)),5)","v":0}]
[234,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G235),0,IF($F235<=$G235,SUM($G235-$F235),IF($F235>$G235,SUM((Account!$L$2-$F235)+$G235+1))))","v":0},{"$f":"IF(AND($D235>=FctrChngDts!$C$2,$D235<=FctrChngDts!$D$2),$D235,\"\")","v":""},{"$f":"IF($I235=\"\",\"\",IF($E235<=FctrChngDts!$D$2,$E235,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D235<FctrChngDts!$E$2,$E235<FctrChngDts!$E$2),AND($D235>=FctrChngDts!$F$2,$E235>=FctrChngDts!$F$2)),\"\",IF(AND($D235>=FctrChngDts!$E$2,$D235<=FctrChngDts!$F$2),$D235,FctrChngDts!$E$2))","v":""},{"$f":"IF($K235=\"\",\"\",IF(AND($J235=$K235,$E235>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K235=$J235,$E235,IF(AND($E235>=FctrChngDts!$E$2,$E235<=FctrChngDts!$F$2),$E235,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D235<DATE(YEAR(Account!$J$2),6,1),$D235>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I235<FctrChngDts!$A$2,$J235<FctrChngDts!$A$2),AND($I235>=FctrChngDts!$B$2,$J235>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I235<FctrChngDts!$A$2,$J235>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I235>=FctrChngDts!$A$2,$J235<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I235<FctrChngDts!$B$2,$J235>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K235<FctrChngDts!$A$2,$L235<FctrChngDts!$A$2),AND($K235>=FctrChngDts!$B$2,$L235>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K235<FctrChngDts!$A$2,$L235>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K235>=FctrChngDts!$A$2,$L235<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K235<FctrChngDts!$B$2,$L235>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I235=\"\",$J235=0),0,IF(AND($N235=TRUE,$I235<>0),SUM($J235-$I235+1),IF($O235=TRUE,SUM(FctrChngDts!$A$2-$I235),IF($P235=TRUE,0,IF($Q235=TRUE,SUM($J235-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I235=\"\",$J235=0),0,IF($N235=TRUE,0,IF($O235=TRUE,SUM($J235-FctrChngDts!$A$2+1),IF(AND($P235=TRUE,$I235<>0),SUM($J235-$I235+1),IF($Q235=TRUE,SUM(FctrChngDts!$B$2-$I235),0)))))","v":0},0,{"$f":"IF(OR($K235=\"\",$L235=0),0,IF(AND($R235=TRUE,$K235<>0),SUM($L235-$K235+1),IF($S235=TRUE,SUM(FctrChngDts!$A$2-$K235),IF($T235=TRUE,0,IF($U235=TRUE,SUM($L235-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K235=\"\",$L235=0),0,IF($R235=TRUE,0,IF($S235=TRUE,SUM($L235-FctrChngDts!$A$2+1),IF(AND($T235=TRUE,$K235<>0),SUM($L235-$K235+1),IF($U235=TRUE,SUM(FctrChngDts!$B$2-$K235),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A235,Tenant!$A235:$J734,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR235=FALSE,VLOOKUP($AQ235,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ235,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR235=FALSE,VLOOKUP($AQ235,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ235,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR235=FALSE,VLOOKUP($AQ235,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ235,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR235=FALSE,VLOOKUP($AQ235,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ235,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A235,Tenant!$A235:$J734,6,FALSE)","v":0},{"$f":"VLOOKUP($A235,Tenant!$A235:$J734,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG235=FALSE,0,IF($DU235=TRUE,SUM($BS235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS235*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DU235=TRUE,SUM($BT235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT235*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DU235=TRUE,SUM($BU235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU235*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DU235=TRUE,SUM($BV235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DU235=TRUE,SUM($BW235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW235*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG235=FALSE,0,IF($DU235=TRUE,SUM($BX235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX235*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN235=FALSE,0,IF($H235=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP235=FALSE,0,ROUND(SUM($BY235*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR235=FALSE,0,ROUND(SUM($X235*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY235=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X235),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X235)),5)","v":0},{"$f":"SUM(ROUND($CH235:$CM235,2),$CO235,$CQ235,$CS235)","v":0},false,{"$f":"ROUND(IF($CV235=FALSE,0,IF($DY235=TRUE,SUM($BZ235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ235*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV235=FALSE,0,IF($DY235=TRUE,SUM($CA235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA235*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV235=FALSE,0,IF($DY235=TRUE,SUM($CB235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB235*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV235=FALSE,0,IF($DY235=TRUE,SUM($CC235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC235*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV235=FALSE,0,IF($DY235=TRUE,SUM($CD235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD235*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV235=FALSE,0,IF($DY235=TRUE,SUM($CE235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE235*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC235=FALSE,0,IF($H235=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF235*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE235=FALSE,0,ROUND(SUM($CF235*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG235=FALSE,0,ROUND(SUM($AA235*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY235=TRUE,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA235),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA235)),5)","v":0},{"$f":"SUM(ROUND($CW235:$DB235,2),$DD235,$DF235,$DH235)","v":0},0,{"$f":"SUM(SUM($CU235*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ235*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU235*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ235*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL235,IF(VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM235,$DK235))","v":0},0,false,0,false,0,{"$f":"IF(AND($X235>0,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU235=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH235:$CM235,$CS235,$ED235,$EL235,$ET235:$EY235)-SUM($BY235*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH235:$CM235,$CS235,$ED235,$EL235,$EN235:$ES235)-SUM($BY235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X235>0,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW235=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH235:$CM235,$CO235,$CQ235,$CS235,$ED235,$EF235,$EH235,$EJ235,$ET235:$EY235)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH235:$CM235,$CO235,$CQ235,$CS235,$ED235,$EF235,$EH235,$EJ235,ET235:$EX235)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA235>0,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY235=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW235:$DB235,$DH235,$ED235,$FQ235,$FY235:$GD235)-SUM($CF235*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW235:$DB235,$DH235,$ED235,$FQ235,$FS235:$FX235)-SUM($CF235*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA235>0,VLOOKUP($A235,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA235=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW235:$DB235,$DD235,$DF235,$DH235,$FI235,$FK235,$FM235,$FO235,$FY235:$GD235)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW235:$DB235,$DD235,$DF235,$DH235,$FI235,$FK235,$FM235,$FO235,$FY235:$GD235)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X235>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E235<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC235=FALSE,0,ROUND(SUM($AE235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X235>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A235,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE235=FALSE,0,ROUND(SUM($BY235*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X235>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X235>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X235>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG235=FALSE,0,SUM($BY235*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X235>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI235=FALSE,0,SUM($BY235*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X235>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK235=TRUE,$X235>0),SUM($BY235*Account!$T$2),0)","v":0},{"$f":"IF(AND($X235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM235=FALSE,0,ROUND(SUM($BS235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM235=FALSE,0,ROUND(SUM($BT235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM235=FALSE,0,ROUND(SUM($BU235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM235=FALSE,0,ROUND(SUM($BV235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM235=FALSE,0,ROUND(SUM($BW235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM235=FALSE,0,ROUND(SUM($BX235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H235/$AD235*$X235),5),0)","v":0},{"$f":"ROUND(SUM($FA235*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ235=FALSE,$FB235,ROUND(MAX(0,SUM(SUM($ET235:$EY235)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE235=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I235","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF235*Account!$AA$2),SUM($FF235*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA235>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E235<>\"D-CARE\",Tenant!$F235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH235=FALSE,0,ROUND(SUM($AF235*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA235>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A235,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY235=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ235=FALSE,0,ROUND(SUM($CF235*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA235>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA235>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA235>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL235=FALSE,0,SUM($CF235*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA235>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN235=FALSE,0,SUM($CF235*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA235>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP235=TRUE,$AA235>0),SUM($CF235*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA235>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR235=FALSE,0,ROUND(SUM($BZ235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR235=FALSE,0,ROUND(SUM($CA235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR235=FALSE,0,ROUND(SUM($CB235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR235=FALSE,0,ROUND(SUM($CC235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR235=FALSE,0,ROUND(SUM($CD235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR235=FALSE,0,ROUND(SUM($CE235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ235*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA235*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB235*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC235*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD235*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE235*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H235/$AD235*$AA235),5),0)","v":0},{"$f":"ROUND(SUM($GF235*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE235=FALSE,$GG235,ROUND(MAX(0,SUM(SUM($FY235:$GD235)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ235=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I235","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK235*Account!$AA$2),SUM($GK235*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D235<=FctrChngDts!$B$14,$E235>FctrChngDts!$B$14),AND($D235<=FctrChngDts!$C$14,$E235>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM235=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP235:$GS235))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO235,$DD235,$GP235:$GS235))","v":0},0,0,{"$f":"IF(AND($X235>0,Tenant!$E235=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX235=FALSE,0,ROUND(SUM($AE235*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA235>0,Tenant!$E235=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ235=FALSE,0,ROUND(SUM($AF235*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO235,$GT235,$GW235,$HB235,$CQ235,$DF235,$DV235,$DX235,$DZ235,$EB235),IF(Account!$Q$2=TRUE,SUM($GO235,$GU235,$GW235,$HB235,$CQ235,$DF235,$DV235,$DX235,$DZ235,$EB235),SUM($GO235,$GT235,$GU235,$GV235,$GW235,$HB235,$CQ235,$DF235,$DV235,$DX235,$DZ235,$EB235)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D235,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A235,Tenant!$A:$J,8,FALSE)=TRUE,$HD235<0),0,SUM(SUM(SUM($HD235/$AD235*$HE235)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A235,Tenant!$A:$J,8,FALSE)=TRUE,$HD235<0),0,SUM(SUM(SUM($HD235/$AD235*$HF235)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU235,$DJ235,$DR235,$DT235,$DV235,$DX235,$DZ235,$EB235,$ED235,$EF235,$EH235,$EJ235,$FI235,$FK235,$FM235,$FO235,$GN235,$GV235,$GY235,$HA235)/$AD235*$X235*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU235,$DJ235,$DR235,$DT235,$DV235,$DX235,$DZ235,$EB235,$ED235,$EF235,$EH235,$EJ235,$FI235,$FK235,$FM235,$FO235,$GN235,$GV235,$GY235,$HA235)/$AD235*$AA235*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E235),$AD235,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D235,FctrChngDts!$C$17<=$E235),_xlfn.DAYS($D235,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E235),$AD235,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D235,FctrChngDts!$C$19<=$E235),_xlfn.DAYS($D235,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN235*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN235*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO235*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO235*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D235,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A235,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU235*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A235,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV235*Account!$AA$2)),5)","v":0}]
[235,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G236),0,IF($F236<=$G236,SUM($G236-$F236),IF($F236>$G236,SUM((Account!$L$2-$F236)+$G236+1))))","v":0},{"$f":"IF(AND($D236>=FctrChngDts!$C$2,$D236<=FctrChngDts!$D$2),$D236,\"\")","v":""},{"$f":"IF($I236=\"\",\"\",IF($E236<=FctrChngDts!$D$2,$E236,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D236<FctrChngDts!$E$2,$E236<FctrChngDts!$E$2),AND($D236>=FctrChngDts!$F$2,$E236>=FctrChngDts!$F$2)),\"\",IF(AND($D236>=FctrChngDts!$E$2,$D236<=FctrChngDts!$F$2),$D236,FctrChngDts!$E$2))","v":""},{"$f":"IF($K236=\"\",\"\",IF(AND($J236=$K236,$E236>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K236=$J236,$E236,IF(AND($E236>=FctrChngDts!$E$2,$E236<=FctrChngDts!$F$2),$E236,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D236<DATE(YEAR(Account!$J$2),6,1),$D236>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I236<FctrChngDts!$A$2,$J236<FctrChngDts!$A$2),AND($I236>=FctrChngDts!$B$2,$J236>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I236<FctrChngDts!$A$2,$J236>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I236>=FctrChngDts!$A$2,$J236<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I236<FctrChngDts!$B$2,$J236>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K236<FctrChngDts!$A$2,$L236<FctrChngDts!$A$2),AND($K236>=FctrChngDts!$B$2,$L236>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K236<FctrChngDts!$A$2,$L236>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K236>=FctrChngDts!$A$2,$L236<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K236<FctrChngDts!$B$2,$L236>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I236=\"\",$J236=0),0,IF(AND($N236=TRUE,$I236<>0),SUM($J236-$I236+1),IF($O236=TRUE,SUM(FctrChngDts!$A$2-$I236),IF($P236=TRUE,0,IF($Q236=TRUE,SUM($J236-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I236=\"\",$J236=0),0,IF($N236=TRUE,0,IF($O236=TRUE,SUM($J236-FctrChngDts!$A$2+1),IF(AND($P236=TRUE,$I236<>0),SUM($J236-$I236+1),IF($Q236=TRUE,SUM(FctrChngDts!$B$2-$I236),0)))))","v":0},0,{"$f":"IF(OR($K236=\"\",$L236=0),0,IF(AND($R236=TRUE,$K236<>0),SUM($L236-$K236+1),IF($S236=TRUE,SUM(FctrChngDts!$A$2-$K236),IF($T236=TRUE,0,IF($U236=TRUE,SUM($L236-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K236=\"\",$L236=0),0,IF($R236=TRUE,0,IF($S236=TRUE,SUM($L236-FctrChngDts!$A$2+1),IF(AND($T236=TRUE,$K236<>0),SUM($L236-$K236+1),IF($U236=TRUE,SUM(FctrChngDts!$B$2-$K236),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A236,Tenant!$A236:$J735,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR236=FALSE,VLOOKUP($AQ236,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ236,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR236=FALSE,VLOOKUP($AQ236,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ236,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR236=FALSE,VLOOKUP($AQ236,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ236,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR236=FALSE,VLOOKUP($AQ236,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ236,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A236,Tenant!$A236:$J735,6,FALSE)","v":0},{"$f":"VLOOKUP($A236,Tenant!$A236:$J735,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG236=FALSE,0,IF($DU236=TRUE,SUM($BS236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS236*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DU236=TRUE,SUM($BT236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT236*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DU236=TRUE,SUM($BU236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU236*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DU236=TRUE,SUM($BV236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DU236=TRUE,SUM($BW236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW236*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG236=FALSE,0,IF($DU236=TRUE,SUM($BX236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX236*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN236=FALSE,0,IF($H236=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP236=FALSE,0,ROUND(SUM($BY236*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR236=FALSE,0,ROUND(SUM($X236*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY236=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X236),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X236)),5)","v":0},{"$f":"SUM(ROUND($CH236:$CM236,2),$CO236,$CQ236,$CS236)","v":0},false,{"$f":"ROUND(IF($CV236=FALSE,0,IF($DY236=TRUE,SUM($BZ236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ236*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV236=FALSE,0,IF($DY236=TRUE,SUM($CA236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA236*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV236=FALSE,0,IF($DY236=TRUE,SUM($CB236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB236*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV236=FALSE,0,IF($DY236=TRUE,SUM($CC236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC236*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV236=FALSE,0,IF($DY236=TRUE,SUM($CD236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD236*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV236=FALSE,0,IF($DY236=TRUE,SUM($CE236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE236*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC236=FALSE,0,IF($H236=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF236*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE236=FALSE,0,ROUND(SUM($CF236*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG236=FALSE,0,ROUND(SUM($AA236*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY236=TRUE,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA236),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA236)),5)","v":0},{"$f":"SUM(ROUND($CW236:$DB236,2),$DD236,$DF236,$DH236)","v":0},0,{"$f":"SUM(SUM($CU236*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ236*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU236*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ236*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL236,IF(VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM236,$DK236))","v":0},0,false,0,false,0,{"$f":"IF(AND($X236>0,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU236=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH236:$CM236,$CS236,$ED236,$EL236,$ET236:$EY236)-SUM($BY236*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH236:$CM236,$CS236,$ED236,$EL236,$EN236:$ES236)-SUM($BY236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X236>0,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW236=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH236:$CM236,$CO236,$CQ236,$CS236,$ED236,$EF236,$EH236,$EJ236,$ET236:$EY236)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH236:$CM236,$CO236,$CQ236,$CS236,$ED236,$EF236,$EH236,$EJ236,ET236:$EX236)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA236>0,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY236=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW236:$DB236,$DH236,$ED236,$FQ236,$FY236:$GD236)-SUM($CF236*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW236:$DB236,$DH236,$ED236,$FQ236,$FS236:$FX236)-SUM($CF236*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA236>0,VLOOKUP($A236,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA236=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW236:$DB236,$DD236,$DF236,$DH236,$FI236,$FK236,$FM236,$FO236,$FY236:$GD236)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW236:$DB236,$DD236,$DF236,$DH236,$FI236,$FK236,$FM236,$FO236,$FY236:$GD236)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X236>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E236<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC236=FALSE,0,ROUND(SUM($AE236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X236>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A236,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE236=FALSE,0,ROUND(SUM($BY236*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X236>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X236>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X236>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG236=FALSE,0,SUM($BY236*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X236>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI236=FALSE,0,SUM($BY236*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X236>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK236=TRUE,$X236>0),SUM($BY236*Account!$T$2),0)","v":0},{"$f":"IF(AND($X236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM236=FALSE,0,ROUND(SUM($BS236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM236=FALSE,0,ROUND(SUM($BT236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM236=FALSE,0,ROUND(SUM($BU236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM236=FALSE,0,ROUND(SUM($BV236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM236=FALSE,0,ROUND(SUM($BW236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM236=FALSE,0,ROUND(SUM($BX236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H236/$AD236*$X236),5),0)","v":0},{"$f":"ROUND(SUM($FA236*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ236=FALSE,$FB236,ROUND(MAX(0,SUM(SUM($ET236:$EY236)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE236=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I236","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF236*Account!$AA$2),SUM($FF236*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA236>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E236<>\"D-CARE\",Tenant!$F236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH236=FALSE,0,ROUND(SUM($AF236*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA236>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A236,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY236=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ236=FALSE,0,ROUND(SUM($CF236*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA236>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA236>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA236>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL236=FALSE,0,SUM($CF236*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA236>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN236=FALSE,0,SUM($CF236*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA236>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP236=TRUE,$AA236>0),SUM($CF236*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA236>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR236=FALSE,0,ROUND(SUM($BZ236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR236=FALSE,0,ROUND(SUM($CA236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR236=FALSE,0,ROUND(SUM($CB236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR236=FALSE,0,ROUND(SUM($CC236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR236=FALSE,0,ROUND(SUM($CD236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR236=FALSE,0,ROUND(SUM($CE236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ236*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA236*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB236*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC236*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD236*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE236*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H236/$AD236*$AA236),5),0)","v":0},{"$f":"ROUND(SUM($GF236*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE236=FALSE,$GG236,ROUND(MAX(0,SUM(SUM($FY236:$GD236)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ236=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I236","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK236*Account!$AA$2),SUM($GK236*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D236<=FctrChngDts!$B$14,$E236>FctrChngDts!$B$14),AND($D236<=FctrChngDts!$C$14,$E236>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM236=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP236:$GS236))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO236,$DD236,$GP236:$GS236))","v":0},0,0,{"$f":"IF(AND($X236>0,Tenant!$E236=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX236=FALSE,0,ROUND(SUM($AE236*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA236>0,Tenant!$E236=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ236=FALSE,0,ROUND(SUM($AF236*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO236,$GT236,$GW236,$HB236,$CQ236,$DF236,$DV236,$DX236,$DZ236,$EB236),IF(Account!$Q$2=TRUE,SUM($GO236,$GU236,$GW236,$HB236,$CQ236,$DF236,$DV236,$DX236,$DZ236,$EB236),SUM($GO236,$GT236,$GU236,$GV236,$GW236,$HB236,$CQ236,$DF236,$DV236,$DX236,$DZ236,$EB236)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D236,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A236,Tenant!$A:$J,8,FALSE)=TRUE,$HD236<0),0,SUM(SUM(SUM($HD236/$AD236*$HE236)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A236,Tenant!$A:$J,8,FALSE)=TRUE,$HD236<0),0,SUM(SUM(SUM($HD236/$AD236*$HF236)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU236,$DJ236,$DR236,$DT236,$DV236,$DX236,$DZ236,$EB236,$ED236,$EF236,$EH236,$EJ236,$FI236,$FK236,$FM236,$FO236,$GN236,$GV236,$GY236,$HA236)/$AD236*$X236*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU236,$DJ236,$DR236,$DT236,$DV236,$DX236,$DZ236,$EB236,$ED236,$EF236,$EH236,$EJ236,$FI236,$FK236,$FM236,$FO236,$GN236,$GV236,$GY236,$HA236)/$AD236*$AA236*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E236),$AD236,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D236,FctrChngDts!$C$17<=$E236),_xlfn.DAYS($D236,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E236),$AD236,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D236,FctrChngDts!$C$19<=$E236),_xlfn.DAYS($D236,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN236*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN236*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO236*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO236*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D236,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A236,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU236*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A236,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV236*Account!$AA$2)),5)","v":0}]
[236,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G237),0,IF($F237<=$G237,SUM($G237-$F237),IF($F237>$G237,SUM((Account!$L$2-$F237)+$G237+1))))","v":0},{"$f":"IF(AND($D237>=FctrChngDts!$C$2,$D237<=FctrChngDts!$D$2),$D237,\"\")","v":""},{"$f":"IF($I237=\"\",\"\",IF($E237<=FctrChngDts!$D$2,$E237,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D237<FctrChngDts!$E$2,$E237<FctrChngDts!$E$2),AND($D237>=FctrChngDts!$F$2,$E237>=FctrChngDts!$F$2)),\"\",IF(AND($D237>=FctrChngDts!$E$2,$D237<=FctrChngDts!$F$2),$D237,FctrChngDts!$E$2))","v":""},{"$f":"IF($K237=\"\",\"\",IF(AND($J237=$K237,$E237>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K237=$J237,$E237,IF(AND($E237>=FctrChngDts!$E$2,$E237<=FctrChngDts!$F$2),$E237,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D237<DATE(YEAR(Account!$J$2),6,1),$D237>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I237<FctrChngDts!$A$2,$J237<FctrChngDts!$A$2),AND($I237>=FctrChngDts!$B$2,$J237>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I237<FctrChngDts!$A$2,$J237>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I237>=FctrChngDts!$A$2,$J237<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I237<FctrChngDts!$B$2,$J237>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K237<FctrChngDts!$A$2,$L237<FctrChngDts!$A$2),AND($K237>=FctrChngDts!$B$2,$L237>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K237<FctrChngDts!$A$2,$L237>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K237>=FctrChngDts!$A$2,$L237<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K237<FctrChngDts!$B$2,$L237>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I237=\"\",$J237=0),0,IF(AND($N237=TRUE,$I237<>0),SUM($J237-$I237+1),IF($O237=TRUE,SUM(FctrChngDts!$A$2-$I237),IF($P237=TRUE,0,IF($Q237=TRUE,SUM($J237-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I237=\"\",$J237=0),0,IF($N237=TRUE,0,IF($O237=TRUE,SUM($J237-FctrChngDts!$A$2+1),IF(AND($P237=TRUE,$I237<>0),SUM($J237-$I237+1),IF($Q237=TRUE,SUM(FctrChngDts!$B$2-$I237),0)))))","v":0},0,{"$f":"IF(OR($K237=\"\",$L237=0),0,IF(AND($R237=TRUE,$K237<>0),SUM($L237-$K237+1),IF($S237=TRUE,SUM(FctrChngDts!$A$2-$K237),IF($T237=TRUE,0,IF($U237=TRUE,SUM($L237-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K237=\"\",$L237=0),0,IF($R237=TRUE,0,IF($S237=TRUE,SUM($L237-FctrChngDts!$A$2+1),IF(AND($T237=TRUE,$K237<>0),SUM($L237-$K237+1),IF($U237=TRUE,SUM(FctrChngDts!$B$2-$K237),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A237,Tenant!$A237:$J736,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR237=FALSE,VLOOKUP($AQ237,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ237,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR237=FALSE,VLOOKUP($AQ237,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ237,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR237=FALSE,VLOOKUP($AQ237,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ237,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR237=FALSE,VLOOKUP($AQ237,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ237,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A237,Tenant!$A237:$J736,6,FALSE)","v":0},{"$f":"VLOOKUP($A237,Tenant!$A237:$J736,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG237=FALSE,0,IF($DU237=TRUE,SUM($BS237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS237*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DU237=TRUE,SUM($BT237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT237*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DU237=TRUE,SUM($BU237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU237*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DU237=TRUE,SUM($BV237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DU237=TRUE,SUM($BW237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW237*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG237=FALSE,0,IF($DU237=TRUE,SUM($BX237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX237*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN237=FALSE,0,IF($H237=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP237=FALSE,0,ROUND(SUM($BY237*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR237=FALSE,0,ROUND(SUM($X237*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY237=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X237),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X237)),5)","v":0},{"$f":"SUM(ROUND($CH237:$CM237,2),$CO237,$CQ237,$CS237)","v":0},false,{"$f":"ROUND(IF($CV237=FALSE,0,IF($DY237=TRUE,SUM($BZ237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ237*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV237=FALSE,0,IF($DY237=TRUE,SUM($CA237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA237*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV237=FALSE,0,IF($DY237=TRUE,SUM($CB237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB237*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV237=FALSE,0,IF($DY237=TRUE,SUM($CC237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV237=FALSE,0,IF($DY237=TRUE,SUM($CD237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD237*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV237=FALSE,0,IF($DY237=TRUE,SUM($CE237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE237*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC237=FALSE,0,IF($H237=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE237=FALSE,0,ROUND(SUM($CF237*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG237=FALSE,0,ROUND(SUM($AA237*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY237=TRUE,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA237),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA237)),5)","v":0},{"$f":"SUM(ROUND($CW237:$DB237,2),$DD237,$DF237,$DH237)","v":0},0,{"$f":"SUM(SUM($CU237*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ237*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU237*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ237*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL237,IF(VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM237,$DK237))","v":0},0,false,0,false,0,{"$f":"IF(AND($X237>0,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU237=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH237:$CM237,$CS237,$ED237,$EL237,$ET237:$EY237)-SUM($BY237*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH237:$CM237,$CS237,$ED237,$EL237,$EN237:$ES237)-SUM($BY237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X237>0,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW237=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH237:$CM237,$CO237,$CQ237,$CS237,$ED237,$EF237,$EH237,$EJ237,$ET237:$EY237)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH237:$CM237,$CO237,$CQ237,$CS237,$ED237,$EF237,$EH237,$EJ237,ET237:$EX237)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA237>0,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY237=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW237:$DB237,$DH237,$ED237,$FQ237,$FY237:$GD237)-SUM($CF237*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW237:$DB237,$DH237,$ED237,$FQ237,$FS237:$FX237)-SUM($CF237*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA237>0,VLOOKUP($A237,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA237=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW237:$DB237,$DD237,$DF237,$DH237,$FI237,$FK237,$FM237,$FO237,$FY237:$GD237)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW237:$DB237,$DD237,$DF237,$DH237,$FI237,$FK237,$FM237,$FO237,$FY237:$GD237)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E237<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC237=FALSE,0,ROUND(SUM($AE237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X237>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE237=FALSE,0,ROUND(SUM($BY237*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG237=FALSE,0,SUM($BY237*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X237>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI237=FALSE,0,SUM($BY237*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X237>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK237=TRUE,$X237>0),SUM($BY237*Account!$T$2),0)","v":0},{"$f":"IF(AND($X237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM237=FALSE,0,ROUND(SUM($BS237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM237=FALSE,0,ROUND(SUM($BT237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM237=FALSE,0,ROUND(SUM($BU237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM237=FALSE,0,ROUND(SUM($BV237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM237=FALSE,0,ROUND(SUM($BW237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM237=FALSE,0,ROUND(SUM($BX237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H237/$AD237*$X237),5),0)","v":0},{"$f":"ROUND(SUM($FA237*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ237=FALSE,$FB237,ROUND(MAX(0,SUM(SUM($ET237:$EY237)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE237=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I237","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF237*Account!$AA$2),SUM($FF237*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E237<>\"D-CARE\",Tenant!$F237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH237=FALSE,0,ROUND(SUM($AF237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA237>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A237,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY237=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ237=FALSE,0,ROUND(SUM($CF237*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA237>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA237>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL237=FALSE,0,SUM($CF237*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA237>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN237=FALSE,0,SUM($CF237*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA237>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP237=TRUE,$AA237>0),SUM($CF237*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA237>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR237=FALSE,0,ROUND(SUM($BZ237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR237=FALSE,0,ROUND(SUM($CA237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR237=FALSE,0,ROUND(SUM($CB237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR237=FALSE,0,ROUND(SUM($CC237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR237=FALSE,0,ROUND(SUM($CD237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR237=FALSE,0,ROUND(SUM($CE237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ237*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA237*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB237*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC237*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD237*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE237*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H237/$AD237*$AA237),5),0)","v":0},{"$f":"ROUND(SUM($GF237*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE237=FALSE,$GG237,ROUND(MAX(0,SUM(SUM($FY237:$GD237)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ237=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I237","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK237*Account!$AA$2),SUM($GK237*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D237<=FctrChngDts!$B$14,$E237>FctrChngDts!$B$14),AND($D237<=FctrChngDts!$C$14,$E237>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM237=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP237:$GS237))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO237,$DD237,$GP237:$GS237))","v":0},0,0,{"$f":"IF(AND($X237>0,Tenant!$E237=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX237=FALSE,0,ROUND(SUM($AE237*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA237>0,Tenant!$E237=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ237=FALSE,0,ROUND(SUM($AF237*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO237,$GT237,$GW237,$HB237,$CQ237,$DF237,$DV237,$DX237,$DZ237,$EB237),IF(Account!$Q$2=TRUE,SUM($GO237,$GU237,$GW237,$HB237,$CQ237,$DF237,$DV237,$DX237,$DZ237,$EB237),SUM($GO237,$GT237,$GU237,$GV237,$GW237,$HB237,$CQ237,$DF237,$DV237,$DX237,$DZ237,$EB237)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D237,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,8,FALSE)=TRUE,$HD237<0),0,SUM(SUM(SUM($HD237/$AD237*$HE237)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,8,FALSE)=TRUE,$HD237<0),0,SUM(SUM(SUM($HD237/$AD237*$HF237)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU237,$DJ237,$DR237,$DT237,$DV237,$DX237,$DZ237,$EB237,$ED237,$EF237,$EH237,$EJ237,$FI237,$FK237,$FM237,$FO237,$GN237,$GV237,$GY237,$HA237)/$AD237*$X237*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU237,$DJ237,$DR237,$DT237,$DV237,$DX237,$DZ237,$EB237,$ED237,$EF237,$EH237,$EJ237,$FI237,$FK237,$FM237,$FO237,$GN237,$GV237,$GY237,$HA237)/$AD237*$AA237*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E237),$AD237,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D237,FctrChngDts!$C$17<=$E237),_xlfn.DAYS($D237,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E237),$AD237,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D237,FctrChngDts!$C$19<=$E237),_xlfn.DAYS($D237,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN237*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN237*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO237*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO237*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D237,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU237*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A237,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV237*Account!$AA$2)),5)","v":0}]
[237,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G238),0,IF($F238<=$G238,SUM($G238-$F238),IF($F238>$G238,SUM((Account!$L$2-$F238)+$G238+1))))","v":0},{"$f":"IF(AND($D238>=FctrChngDts!$C$2,$D238<=FctrChngDts!$D$2),$D238,\"\")","v":""},{"$f":"IF($I238=\"\",\"\",IF($E238<=FctrChngDts!$D$2,$E238,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D238<FctrChngDts!$E$2,$E238<FctrChngDts!$E$2),AND($D238>=FctrChngDts!$F$2,$E238>=FctrChngDts!$F$2)),\"\",IF(AND($D238>=FctrChngDts!$E$2,$D238<=FctrChngDts!$F$2),$D238,FctrChngDts!$E$2))","v":""},{"$f":"IF($K238=\"\",\"\",IF(AND($J238=$K238,$E238>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K238=$J238,$E238,IF(AND($E238>=FctrChngDts!$E$2,$E238<=FctrChngDts!$F$2),$E238,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D238<DATE(YEAR(Account!$J$2),6,1),$D238>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I238<FctrChngDts!$A$2,$J238<FctrChngDts!$A$2),AND($I238>=FctrChngDts!$B$2,$J238>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I238<FctrChngDts!$A$2,$J238>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I238>=FctrChngDts!$A$2,$J238<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I238<FctrChngDts!$B$2,$J238>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K238<FctrChngDts!$A$2,$L238<FctrChngDts!$A$2),AND($K238>=FctrChngDts!$B$2,$L238>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K238<FctrChngDts!$A$2,$L238>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K238>=FctrChngDts!$A$2,$L238<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K238<FctrChngDts!$B$2,$L238>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I238=\"\",$J238=0),0,IF(AND($N238=TRUE,$I238<>0),SUM($J238-$I238+1),IF($O238=TRUE,SUM(FctrChngDts!$A$2-$I238),IF($P238=TRUE,0,IF($Q238=TRUE,SUM($J238-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I238=\"\",$J238=0),0,IF($N238=TRUE,0,IF($O238=TRUE,SUM($J238-FctrChngDts!$A$2+1),IF(AND($P238=TRUE,$I238<>0),SUM($J238-$I238+1),IF($Q238=TRUE,SUM(FctrChngDts!$B$2-$I238),0)))))","v":0},0,{"$f":"IF(OR($K238=\"\",$L238=0),0,IF(AND($R238=TRUE,$K238<>0),SUM($L238-$K238+1),IF($S238=TRUE,SUM(FctrChngDts!$A$2-$K238),IF($T238=TRUE,0,IF($U238=TRUE,SUM($L238-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K238=\"\",$L238=0),0,IF($R238=TRUE,0,IF($S238=TRUE,SUM($L238-FctrChngDts!$A$2+1),IF(AND($T238=TRUE,$K238<>0),SUM($L238-$K238+1),IF($U238=TRUE,SUM(FctrChngDts!$B$2-$K238),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A238,Tenant!$A238:$J737,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR238=FALSE,VLOOKUP($AQ238,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ238,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR238=FALSE,VLOOKUP($AQ238,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ238,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR238=FALSE,VLOOKUP($AQ238,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ238,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR238=FALSE,VLOOKUP($AQ238,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ238,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A238,Tenant!$A238:$J737,6,FALSE)","v":0},{"$f":"VLOOKUP($A238,Tenant!$A238:$J737,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG238=FALSE,0,IF($DU238=TRUE,SUM($BS238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS238*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DU238=TRUE,SUM($BT238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT238*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DU238=TRUE,SUM($BU238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU238*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DU238=TRUE,SUM($BV238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DU238=TRUE,SUM($BW238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW238*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG238=FALSE,0,IF($DU238=TRUE,SUM($BX238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX238*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN238=FALSE,0,IF($H238=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP238=FALSE,0,ROUND(SUM($BY238*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR238=FALSE,0,ROUND(SUM($X238*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY238=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X238),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X238)),5)","v":0},{"$f":"SUM(ROUND($CH238:$CM238,2),$CO238,$CQ238,$CS238)","v":0},false,{"$f":"ROUND(IF($CV238=FALSE,0,IF($DY238=TRUE,SUM($BZ238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ238*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV238=FALSE,0,IF($DY238=TRUE,SUM($CA238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA238*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV238=FALSE,0,IF($DY238=TRUE,SUM($CB238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB238*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV238=FALSE,0,IF($DY238=TRUE,SUM($CC238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC238*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV238=FALSE,0,IF($DY238=TRUE,SUM($CD238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD238*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV238=FALSE,0,IF($DY238=TRUE,SUM($CE238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE238*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC238=FALSE,0,IF($H238=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF238*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE238=FALSE,0,ROUND(SUM($CF238*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG238=FALSE,0,ROUND(SUM($AA238*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY238=TRUE,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA238),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA238)),5)","v":0},{"$f":"SUM(ROUND($CW238:$DB238,2),$DD238,$DF238,$DH238)","v":0},0,{"$f":"SUM(SUM($CU238*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ238*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU238*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ238*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL238,IF(VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM238,$DK238))","v":0},0,false,0,false,0,{"$f":"IF(AND($X238>0,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU238=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH238:$CM238,$CS238,$ED238,$EL238,$ET238:$EY238)-SUM($BY238*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH238:$CM238,$CS238,$ED238,$EL238,$EN238:$ES238)-SUM($BY238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X238>0,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW238=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH238:$CM238,$CO238,$CQ238,$CS238,$ED238,$EF238,$EH238,$EJ238,$ET238:$EY238)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH238:$CM238,$CO238,$CQ238,$CS238,$ED238,$EF238,$EH238,$EJ238,ET238:$EX238)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA238>0,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY238=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW238:$DB238,$DH238,$ED238,$FQ238,$FY238:$GD238)-SUM($CF238*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW238:$DB238,$DH238,$ED238,$FQ238,$FS238:$FX238)-SUM($CF238*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA238>0,VLOOKUP($A238,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA238=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW238:$DB238,$DD238,$DF238,$DH238,$FI238,$FK238,$FM238,$FO238,$FY238:$GD238)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW238:$DB238,$DD238,$DF238,$DH238,$FI238,$FK238,$FM238,$FO238,$FY238:$GD238)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X238>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E238<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC238=FALSE,0,ROUND(SUM($AE238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X238>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A238,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE238=FALSE,0,ROUND(SUM($BY238*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X238>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X238>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X238>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG238=FALSE,0,SUM($BY238*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X238>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI238=FALSE,0,SUM($BY238*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X238>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK238=TRUE,$X238>0),SUM($BY238*Account!$T$2),0)","v":0},{"$f":"IF(AND($X238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM238=FALSE,0,ROUND(SUM($BS238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM238=FALSE,0,ROUND(SUM($BT238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM238=FALSE,0,ROUND(SUM($BU238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM238=FALSE,0,ROUND(SUM($BV238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM238=FALSE,0,ROUND(SUM($BW238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM238=FALSE,0,ROUND(SUM($BX238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H238/$AD238*$X238),5),0)","v":0},{"$f":"ROUND(SUM($FA238*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ238=FALSE,$FB238,ROUND(MAX(0,SUM(SUM($ET238:$EY238)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE238=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I238","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF238*Account!$AA$2),SUM($FF238*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA238>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E238<>\"D-CARE\",Tenant!$F238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH238=FALSE,0,ROUND(SUM($AF238*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA238>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A238,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY238=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ238=FALSE,0,ROUND(SUM($CF238*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA238>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA238>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA238>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL238=FALSE,0,SUM($CF238*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA238>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN238=FALSE,0,SUM($CF238*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA238>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP238=TRUE,$AA238>0),SUM($CF238*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA238>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR238=FALSE,0,ROUND(SUM($BZ238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR238=FALSE,0,ROUND(SUM($CA238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR238=FALSE,0,ROUND(SUM($CB238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR238=FALSE,0,ROUND(SUM($CC238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR238=FALSE,0,ROUND(SUM($CD238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR238=FALSE,0,ROUND(SUM($CE238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ238*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA238*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB238*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC238*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD238*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE238*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H238/$AD238*$AA238),5),0)","v":0},{"$f":"ROUND(SUM($GF238*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE238=FALSE,$GG238,ROUND(MAX(0,SUM(SUM($FY238:$GD238)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ238=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I238","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK238*Account!$AA$2),SUM($GK238*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D238<=FctrChngDts!$B$14,$E238>FctrChngDts!$B$14),AND($D238<=FctrChngDts!$C$14,$E238>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM238=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP238:$GS238))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO238,$DD238,$GP238:$GS238))","v":0},0,0,{"$f":"IF(AND($X238>0,Tenant!$E238=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX238=FALSE,0,ROUND(SUM($AE238*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA238>0,Tenant!$E238=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ238=FALSE,0,ROUND(SUM($AF238*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO238,$GT238,$GW238,$HB238,$CQ238,$DF238,$DV238,$DX238,$DZ238,$EB238),IF(Account!$Q$2=TRUE,SUM($GO238,$GU238,$GW238,$HB238,$CQ238,$DF238,$DV238,$DX238,$DZ238,$EB238),SUM($GO238,$GT238,$GU238,$GV238,$GW238,$HB238,$CQ238,$DF238,$DV238,$DX238,$DZ238,$EB238)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D238,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A238,Tenant!$A:$J,8,FALSE)=TRUE,$HD238<0),0,SUM(SUM(SUM($HD238/$AD238*$HE238)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A238,Tenant!$A:$J,8,FALSE)=TRUE,$HD238<0),0,SUM(SUM(SUM($HD238/$AD238*$HF238)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU238,$DJ238,$DR238,$DT238,$DV238,$DX238,$DZ238,$EB238,$ED238,$EF238,$EH238,$EJ238,$FI238,$FK238,$FM238,$FO238,$GN238,$GV238,$GY238,$HA238)/$AD238*$X238*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU238,$DJ238,$DR238,$DT238,$DV238,$DX238,$DZ238,$EB238,$ED238,$EF238,$EH238,$EJ238,$FI238,$FK238,$FM238,$FO238,$GN238,$GV238,$GY238,$HA238)/$AD238*$AA238*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E238),$AD238,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D238,FctrChngDts!$C$17<=$E238),_xlfn.DAYS($D238,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E238),$AD238,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D238,FctrChngDts!$C$19<=$E238),_xlfn.DAYS($D238,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN238*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN238*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO238*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO238*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D238,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A238,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU238*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A238,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV238*Account!$AA$2)),5)","v":0}]
[238,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G239),0,IF($F239<=$G239,SUM($G239-$F239),IF($F239>$G239,SUM((Account!$L$2-$F239)+$G239+1))))","v":0},{"$f":"IF(AND($D239>=FctrChngDts!$C$2,$D239<=FctrChngDts!$D$2),$D239,\"\")","v":""},{"$f":"IF($I239=\"\",\"\",IF($E239<=FctrChngDts!$D$2,$E239,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D239<FctrChngDts!$E$2,$E239<FctrChngDts!$E$2),AND($D239>=FctrChngDts!$F$2,$E239>=FctrChngDts!$F$2)),\"\",IF(AND($D239>=FctrChngDts!$E$2,$D239<=FctrChngDts!$F$2),$D239,FctrChngDts!$E$2))","v":""},{"$f":"IF($K239=\"\",\"\",IF(AND($J239=$K239,$E239>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K239=$J239,$E239,IF(AND($E239>=FctrChngDts!$E$2,$E239<=FctrChngDts!$F$2),$E239,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D239<DATE(YEAR(Account!$J$2),6,1),$D239>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I239<FctrChngDts!$A$2,$J239<FctrChngDts!$A$2),AND($I239>=FctrChngDts!$B$2,$J239>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I239<FctrChngDts!$A$2,$J239>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I239>=FctrChngDts!$A$2,$J239<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I239<FctrChngDts!$B$2,$J239>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K239<FctrChngDts!$A$2,$L239<FctrChngDts!$A$2),AND($K239>=FctrChngDts!$B$2,$L239>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K239<FctrChngDts!$A$2,$L239>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K239>=FctrChngDts!$A$2,$L239<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K239<FctrChngDts!$B$2,$L239>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I239=\"\",$J239=0),0,IF(AND($N239=TRUE,$I239<>0),SUM($J239-$I239+1),IF($O239=TRUE,SUM(FctrChngDts!$A$2-$I239),IF($P239=TRUE,0,IF($Q239=TRUE,SUM($J239-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I239=\"\",$J239=0),0,IF($N239=TRUE,0,IF($O239=TRUE,SUM($J239-FctrChngDts!$A$2+1),IF(AND($P239=TRUE,$I239<>0),SUM($J239-$I239+1),IF($Q239=TRUE,SUM(FctrChngDts!$B$2-$I239),0)))))","v":0},0,{"$f":"IF(OR($K239=\"\",$L239=0),0,IF(AND($R239=TRUE,$K239<>0),SUM($L239-$K239+1),IF($S239=TRUE,SUM(FctrChngDts!$A$2-$K239),IF($T239=TRUE,0,IF($U239=TRUE,SUM($L239-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K239=\"\",$L239=0),0,IF($R239=TRUE,0,IF($S239=TRUE,SUM($L239-FctrChngDts!$A$2+1),IF(AND($T239=TRUE,$K239<>0),SUM($L239-$K239+1),IF($U239=TRUE,SUM(FctrChngDts!$B$2-$K239),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A239,Tenant!$A239:$J738,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR239=FALSE,VLOOKUP($AQ239,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ239,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR239=FALSE,VLOOKUP($AQ239,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ239,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR239=FALSE,VLOOKUP($AQ239,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ239,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR239=FALSE,VLOOKUP($AQ239,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ239,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A239,Tenant!$A239:$J738,6,FALSE)","v":0},{"$f":"VLOOKUP($A239,Tenant!$A239:$J738,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG239=FALSE,0,IF($DU239=TRUE,SUM($BS239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS239*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DU239=TRUE,SUM($BT239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT239*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DU239=TRUE,SUM($BU239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU239*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DU239=TRUE,SUM($BV239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DU239=TRUE,SUM($BW239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW239*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG239=FALSE,0,IF($DU239=TRUE,SUM($BX239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX239*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN239=FALSE,0,IF($H239=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP239=FALSE,0,ROUND(SUM($BY239*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR239=FALSE,0,ROUND(SUM($X239*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY239=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X239),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X239)),5)","v":0},{"$f":"SUM(ROUND($CH239:$CM239,2),$CO239,$CQ239,$CS239)","v":0},false,{"$f":"ROUND(IF($CV239=FALSE,0,IF($DY239=TRUE,SUM($BZ239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ239*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV239=FALSE,0,IF($DY239=TRUE,SUM($CA239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA239*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV239=FALSE,0,IF($DY239=TRUE,SUM($CB239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB239*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV239=FALSE,0,IF($DY239=TRUE,SUM($CC239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC239*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV239=FALSE,0,IF($DY239=TRUE,SUM($CD239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD239*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV239=FALSE,0,IF($DY239=TRUE,SUM($CE239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE239*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC239=FALSE,0,IF($H239=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF239*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE239=FALSE,0,ROUND(SUM($CF239*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG239=FALSE,0,ROUND(SUM($AA239*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY239=TRUE,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA239),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA239)),5)","v":0},{"$f":"SUM(ROUND($CW239:$DB239,2),$DD239,$DF239,$DH239)","v":0},0,{"$f":"SUM(SUM($CU239*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ239*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU239*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ239*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL239,IF(VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM239,$DK239))","v":0},0,false,0,false,0,{"$f":"IF(AND($X239>0,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU239=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH239:$CM239,$CS239,$ED239,$EL239,$ET239:$EY239)-SUM($BY239*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH239:$CM239,$CS239,$ED239,$EL239,$EN239:$ES239)-SUM($BY239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X239>0,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW239=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH239:$CM239,$CO239,$CQ239,$CS239,$ED239,$EF239,$EH239,$EJ239,$ET239:$EY239)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH239:$CM239,$CO239,$CQ239,$CS239,$ED239,$EF239,$EH239,$EJ239,ET239:$EX239)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA239>0,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY239=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW239:$DB239,$DH239,$ED239,$FQ239,$FY239:$GD239)-SUM($CF239*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW239:$DB239,$DH239,$ED239,$FQ239,$FS239:$FX239)-SUM($CF239*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA239>0,VLOOKUP($A239,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA239=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW239:$DB239,$DD239,$DF239,$DH239,$FI239,$FK239,$FM239,$FO239,$FY239:$GD239)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW239:$DB239,$DD239,$DF239,$DH239,$FI239,$FK239,$FM239,$FO239,$FY239:$GD239)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X239>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E239<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC239=FALSE,0,ROUND(SUM($AE239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X239>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A239,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE239=FALSE,0,ROUND(SUM($BY239*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X239>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X239>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X239>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG239=FALSE,0,SUM($BY239*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X239>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI239=FALSE,0,SUM($BY239*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X239>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK239=TRUE,$X239>0),SUM($BY239*Account!$T$2),0)","v":0},{"$f":"IF(AND($X239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM239=FALSE,0,ROUND(SUM($BS239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM239=FALSE,0,ROUND(SUM($BT239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM239=FALSE,0,ROUND(SUM($BU239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM239=FALSE,0,ROUND(SUM($BV239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM239=FALSE,0,ROUND(SUM($BW239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM239=FALSE,0,ROUND(SUM($BX239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H239/$AD239*$X239),5),0)","v":0},{"$f":"ROUND(SUM($FA239*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ239=FALSE,$FB239,ROUND(MAX(0,SUM(SUM($ET239:$EY239)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE239=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I239","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF239*Account!$AA$2),SUM($FF239*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA239>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E239<>\"D-CARE\",Tenant!$F239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH239=FALSE,0,ROUND(SUM($AF239*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA239>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A239,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY239=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ239=FALSE,0,ROUND(SUM($CF239*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA239>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA239>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA239>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL239=FALSE,0,SUM($CF239*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA239>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN239=FALSE,0,SUM($CF239*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA239>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP239=TRUE,$AA239>0),SUM($CF239*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA239>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR239=FALSE,0,ROUND(SUM($BZ239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR239=FALSE,0,ROUND(SUM($CA239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR239=FALSE,0,ROUND(SUM($CB239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR239=FALSE,0,ROUND(SUM($CC239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR239=FALSE,0,ROUND(SUM($CD239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR239=FALSE,0,ROUND(SUM($CE239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ239*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA239*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB239*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC239*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD239*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE239*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H239/$AD239*$AA239),5),0)","v":0},{"$f":"ROUND(SUM($GF239*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE239=FALSE,$GG239,ROUND(MAX(0,SUM(SUM($FY239:$GD239)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ239=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I239","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK239*Account!$AA$2),SUM($GK239*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D239<=FctrChngDts!$B$14,$E239>FctrChngDts!$B$14),AND($D239<=FctrChngDts!$C$14,$E239>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM239=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP239:$GS239))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO239,$DD239,$GP239:$GS239))","v":0},0,0,{"$f":"IF(AND($X239>0,Tenant!$E239=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX239=FALSE,0,ROUND(SUM($AE239*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA239>0,Tenant!$E239=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ239=FALSE,0,ROUND(SUM($AF239*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO239,$GT239,$GW239,$HB239,$CQ239,$DF239,$DV239,$DX239,$DZ239,$EB239),IF(Account!$Q$2=TRUE,SUM($GO239,$GU239,$GW239,$HB239,$CQ239,$DF239,$DV239,$DX239,$DZ239,$EB239),SUM($GO239,$GT239,$GU239,$GV239,$GW239,$HB239,$CQ239,$DF239,$DV239,$DX239,$DZ239,$EB239)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D239,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A239,Tenant!$A:$J,8,FALSE)=TRUE,$HD239<0),0,SUM(SUM(SUM($HD239/$AD239*$HE239)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A239,Tenant!$A:$J,8,FALSE)=TRUE,$HD239<0),0,SUM(SUM(SUM($HD239/$AD239*$HF239)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU239,$DJ239,$DR239,$DT239,$DV239,$DX239,$DZ239,$EB239,$ED239,$EF239,$EH239,$EJ239,$FI239,$FK239,$FM239,$FO239,$GN239,$GV239,$GY239,$HA239)/$AD239*$X239*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU239,$DJ239,$DR239,$DT239,$DV239,$DX239,$DZ239,$EB239,$ED239,$EF239,$EH239,$EJ239,$FI239,$FK239,$FM239,$FO239,$GN239,$GV239,$GY239,$HA239)/$AD239*$AA239*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E239),$AD239,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D239,FctrChngDts!$C$17<=$E239),_xlfn.DAYS($D239,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E239),$AD239,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D239,FctrChngDts!$C$19<=$E239),_xlfn.DAYS($D239,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN239*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN239*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO239*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO239*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D239,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A239,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU239*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A239,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV239*Account!$AA$2)),5)","v":0}]
[239,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G240),0,IF($F240<=$G240,SUM($G240-$F240),IF($F240>$G240,SUM((Account!$L$2-$F240)+$G240+1))))","v":0},{"$f":"IF(AND($D240>=FctrChngDts!$C$2,$D240<=FctrChngDts!$D$2),$D240,\"\")","v":""},{"$f":"IF($I240=\"\",\"\",IF($E240<=FctrChngDts!$D$2,$E240,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D240<FctrChngDts!$E$2,$E240<FctrChngDts!$E$2),AND($D240>=FctrChngDts!$F$2,$E240>=FctrChngDts!$F$2)),\"\",IF(AND($D240>=FctrChngDts!$E$2,$D240<=FctrChngDts!$F$2),$D240,FctrChngDts!$E$2))","v":""},{"$f":"IF($K240=\"\",\"\",IF(AND($J240=$K240,$E240>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K240=$J240,$E240,IF(AND($E240>=FctrChngDts!$E$2,$E240<=FctrChngDts!$F$2),$E240,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D240<DATE(YEAR(Account!$J$2),6,1),$D240>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I240<FctrChngDts!$A$2,$J240<FctrChngDts!$A$2),AND($I240>=FctrChngDts!$B$2,$J240>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I240<FctrChngDts!$A$2,$J240>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I240>=FctrChngDts!$A$2,$J240<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I240<FctrChngDts!$B$2,$J240>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K240<FctrChngDts!$A$2,$L240<FctrChngDts!$A$2),AND($K240>=FctrChngDts!$B$2,$L240>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K240<FctrChngDts!$A$2,$L240>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K240>=FctrChngDts!$A$2,$L240<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K240<FctrChngDts!$B$2,$L240>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I240=\"\",$J240=0),0,IF(AND($N240=TRUE,$I240<>0),SUM($J240-$I240+1),IF($O240=TRUE,SUM(FctrChngDts!$A$2-$I240),IF($P240=TRUE,0,IF($Q240=TRUE,SUM($J240-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I240=\"\",$J240=0),0,IF($N240=TRUE,0,IF($O240=TRUE,SUM($J240-FctrChngDts!$A$2+1),IF(AND($P240=TRUE,$I240<>0),SUM($J240-$I240+1),IF($Q240=TRUE,SUM(FctrChngDts!$B$2-$I240),0)))))","v":0},0,{"$f":"IF(OR($K240=\"\",$L240=0),0,IF(AND($R240=TRUE,$K240<>0),SUM($L240-$K240+1),IF($S240=TRUE,SUM(FctrChngDts!$A$2-$K240),IF($T240=TRUE,0,IF($U240=TRUE,SUM($L240-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K240=\"\",$L240=0),0,IF($R240=TRUE,0,IF($S240=TRUE,SUM($L240-FctrChngDts!$A$2+1),IF(AND($T240=TRUE,$K240<>0),SUM($L240-$K240+1),IF($U240=TRUE,SUM(FctrChngDts!$B$2-$K240),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A240,Tenant!$A240:$J739,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR240=FALSE,VLOOKUP($AQ240,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ240,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR240=FALSE,VLOOKUP($AQ240,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ240,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR240=FALSE,VLOOKUP($AQ240,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ240,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR240=FALSE,VLOOKUP($AQ240,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ240,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A240,Tenant!$A240:$J739,6,FALSE)","v":0},{"$f":"VLOOKUP($A240,Tenant!$A240:$J739,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG240=FALSE,0,IF($DU240=TRUE,SUM($BS240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS240*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DU240=TRUE,SUM($BT240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT240*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DU240=TRUE,SUM($BU240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU240*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DU240=TRUE,SUM($BV240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DU240=TRUE,SUM($BW240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW240*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG240=FALSE,0,IF($DU240=TRUE,SUM($BX240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX240*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN240=FALSE,0,IF($H240=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP240=FALSE,0,ROUND(SUM($BY240*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR240=FALSE,0,ROUND(SUM($X240*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY240=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X240),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X240)),5)","v":0},{"$f":"SUM(ROUND($CH240:$CM240,2),$CO240,$CQ240,$CS240)","v":0},false,{"$f":"ROUND(IF($CV240=FALSE,0,IF($DY240=TRUE,SUM($BZ240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ240*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV240=FALSE,0,IF($DY240=TRUE,SUM($CA240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA240*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV240=FALSE,0,IF($DY240=TRUE,SUM($CB240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB240*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV240=FALSE,0,IF($DY240=TRUE,SUM($CC240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC240*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV240=FALSE,0,IF($DY240=TRUE,SUM($CD240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD240*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV240=FALSE,0,IF($DY240=TRUE,SUM($CE240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE240*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC240=FALSE,0,IF($H240=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF240*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE240=FALSE,0,ROUND(SUM($CF240*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG240=FALSE,0,ROUND(SUM($AA240*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY240=TRUE,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA240),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA240)),5)","v":0},{"$f":"SUM(ROUND($CW240:$DB240,2),$DD240,$DF240,$DH240)","v":0},0,{"$f":"SUM(SUM($CU240*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ240*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU240*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ240*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL240,IF(VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM240,$DK240))","v":0},0,false,0,false,0,{"$f":"IF(AND($X240>0,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU240=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH240:$CM240,$CS240,$ED240,$EL240,$ET240:$EY240)-SUM($BY240*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH240:$CM240,$CS240,$ED240,$EL240,$EN240:$ES240)-SUM($BY240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X240>0,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW240=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH240:$CM240,$CO240,$CQ240,$CS240,$ED240,$EF240,$EH240,$EJ240,$ET240:$EY240)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH240:$CM240,$CO240,$CQ240,$CS240,$ED240,$EF240,$EH240,$EJ240,ET240:$EX240)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA240>0,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY240=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW240:$DB240,$DH240,$ED240,$FQ240,$FY240:$GD240)-SUM($CF240*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW240:$DB240,$DH240,$ED240,$FQ240,$FS240:$FX240)-SUM($CF240*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA240>0,VLOOKUP($A240,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA240=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW240:$DB240,$DD240,$DF240,$DH240,$FI240,$FK240,$FM240,$FO240,$FY240:$GD240)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW240:$DB240,$DD240,$DF240,$DH240,$FI240,$FK240,$FM240,$FO240,$FY240:$GD240)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X240>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E240<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC240=FALSE,0,ROUND(SUM($AE240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X240>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A240,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE240=FALSE,0,ROUND(SUM($BY240*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X240>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X240>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X240>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG240=FALSE,0,SUM($BY240*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X240>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI240=FALSE,0,SUM($BY240*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X240>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK240=TRUE,$X240>0),SUM($BY240*Account!$T$2),0)","v":0},{"$f":"IF(AND($X240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM240=FALSE,0,ROUND(SUM($BS240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM240=FALSE,0,ROUND(SUM($BT240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM240=FALSE,0,ROUND(SUM($BU240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM240=FALSE,0,ROUND(SUM($BV240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM240=FALSE,0,ROUND(SUM($BW240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM240=FALSE,0,ROUND(SUM($BX240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H240/$AD240*$X240),5),0)","v":0},{"$f":"ROUND(SUM($FA240*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ240=FALSE,$FB240,ROUND(MAX(0,SUM(SUM($ET240:$EY240)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE240=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I240","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF240*Account!$AA$2),SUM($FF240*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA240>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E240<>\"D-CARE\",Tenant!$F240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH240=FALSE,0,ROUND(SUM($AF240*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA240>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A240,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY240=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ240=FALSE,0,ROUND(SUM($CF240*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA240>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA240>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA240>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL240=FALSE,0,SUM($CF240*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA240>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN240=FALSE,0,SUM($CF240*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA240>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP240=TRUE,$AA240>0),SUM($CF240*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA240>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR240=FALSE,0,ROUND(SUM($BZ240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR240=FALSE,0,ROUND(SUM($CA240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR240=FALSE,0,ROUND(SUM($CB240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR240=FALSE,0,ROUND(SUM($CC240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR240=FALSE,0,ROUND(SUM($CD240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR240=FALSE,0,ROUND(SUM($CE240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ240*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA240*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB240*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC240*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD240*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE240*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H240/$AD240*$AA240),5),0)","v":0},{"$f":"ROUND(SUM($GF240*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE240=FALSE,$GG240,ROUND(MAX(0,SUM(SUM($FY240:$GD240)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ240=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I240","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK240*Account!$AA$2),SUM($GK240*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D240<=FctrChngDts!$B$14,$E240>FctrChngDts!$B$14),AND($D240<=FctrChngDts!$C$14,$E240>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM240=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP240:$GS240))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO240,$DD240,$GP240:$GS240))","v":0},0,0,{"$f":"IF(AND($X240>0,Tenant!$E240=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX240=FALSE,0,ROUND(SUM($AE240*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA240>0,Tenant!$E240=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ240=FALSE,0,ROUND(SUM($AF240*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO240,$GT240,$GW240,$HB240,$CQ240,$DF240,$DV240,$DX240,$DZ240,$EB240),IF(Account!$Q$2=TRUE,SUM($GO240,$GU240,$GW240,$HB240,$CQ240,$DF240,$DV240,$DX240,$DZ240,$EB240),SUM($GO240,$GT240,$GU240,$GV240,$GW240,$HB240,$CQ240,$DF240,$DV240,$DX240,$DZ240,$EB240)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D240,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A240,Tenant!$A:$J,8,FALSE)=TRUE,$HD240<0),0,SUM(SUM(SUM($HD240/$AD240*$HE240)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A240,Tenant!$A:$J,8,FALSE)=TRUE,$HD240<0),0,SUM(SUM(SUM($HD240/$AD240*$HF240)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU240,$DJ240,$DR240,$DT240,$DV240,$DX240,$DZ240,$EB240,$ED240,$EF240,$EH240,$EJ240,$FI240,$FK240,$FM240,$FO240,$GN240,$GV240,$GY240,$HA240)/$AD240*$X240*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU240,$DJ240,$DR240,$DT240,$DV240,$DX240,$DZ240,$EB240,$ED240,$EF240,$EH240,$EJ240,$FI240,$FK240,$FM240,$FO240,$GN240,$GV240,$GY240,$HA240)/$AD240*$AA240*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E240),$AD240,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D240,FctrChngDts!$C$17<=$E240),_xlfn.DAYS($D240,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E240),$AD240,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D240,FctrChngDts!$C$19<=$E240),_xlfn.DAYS($D240,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN240*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN240*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO240*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO240*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D240,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A240,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU240*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A240,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV240*Account!$AA$2)),5)","v":0}]
[240,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G241),0,IF($F241<=$G241,SUM($G241-$F241),IF($F241>$G241,SUM((Account!$L$2-$F241)+$G241+1))))","v":0},{"$f":"IF(AND($D241>=FctrChngDts!$C$2,$D241<=FctrChngDts!$D$2),$D241,\"\")","v":""},{"$f":"IF($I241=\"\",\"\",IF($E241<=FctrChngDts!$D$2,$E241,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D241<FctrChngDts!$E$2,$E241<FctrChngDts!$E$2),AND($D241>=FctrChngDts!$F$2,$E241>=FctrChngDts!$F$2)),\"\",IF(AND($D241>=FctrChngDts!$E$2,$D241<=FctrChngDts!$F$2),$D241,FctrChngDts!$E$2))","v":""},{"$f":"IF($K241=\"\",\"\",IF(AND($J241=$K241,$E241>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K241=$J241,$E241,IF(AND($E241>=FctrChngDts!$E$2,$E241<=FctrChngDts!$F$2),$E241,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D241<DATE(YEAR(Account!$J$2),6,1),$D241>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I241<FctrChngDts!$A$2,$J241<FctrChngDts!$A$2),AND($I241>=FctrChngDts!$B$2,$J241>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I241<FctrChngDts!$A$2,$J241>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I241>=FctrChngDts!$A$2,$J241<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I241<FctrChngDts!$B$2,$J241>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K241<FctrChngDts!$A$2,$L241<FctrChngDts!$A$2),AND($K241>=FctrChngDts!$B$2,$L241>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K241<FctrChngDts!$A$2,$L241>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K241>=FctrChngDts!$A$2,$L241<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K241<FctrChngDts!$B$2,$L241>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I241=\"\",$J241=0),0,IF(AND($N241=TRUE,$I241<>0),SUM($J241-$I241+1),IF($O241=TRUE,SUM(FctrChngDts!$A$2-$I241),IF($P241=TRUE,0,IF($Q241=TRUE,SUM($J241-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I241=\"\",$J241=0),0,IF($N241=TRUE,0,IF($O241=TRUE,SUM($J241-FctrChngDts!$A$2+1),IF(AND($P241=TRUE,$I241<>0),SUM($J241-$I241+1),IF($Q241=TRUE,SUM(FctrChngDts!$B$2-$I241),0)))))","v":0},0,{"$f":"IF(OR($K241=\"\",$L241=0),0,IF(AND($R241=TRUE,$K241<>0),SUM($L241-$K241+1),IF($S241=TRUE,SUM(FctrChngDts!$A$2-$K241),IF($T241=TRUE,0,IF($U241=TRUE,SUM($L241-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K241=\"\",$L241=0),0,IF($R241=TRUE,0,IF($S241=TRUE,SUM($L241-FctrChngDts!$A$2+1),IF(AND($T241=TRUE,$K241<>0),SUM($L241-$K241+1),IF($U241=TRUE,SUM(FctrChngDts!$B$2-$K241),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A241,Tenant!$A241:$J740,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR241=FALSE,VLOOKUP($AQ241,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ241,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR241=FALSE,VLOOKUP($AQ241,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ241,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR241=FALSE,VLOOKUP($AQ241,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ241,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR241=FALSE,VLOOKUP($AQ241,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ241,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A241,Tenant!$A241:$J740,6,FALSE)","v":0},{"$f":"VLOOKUP($A241,Tenant!$A241:$J740,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG241=FALSE,0,IF($DU241=TRUE,SUM($BS241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS241*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DU241=TRUE,SUM($BT241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT241*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DU241=TRUE,SUM($BU241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU241*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DU241=TRUE,SUM($BV241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DU241=TRUE,SUM($BW241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW241*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG241=FALSE,0,IF($DU241=TRUE,SUM($BX241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX241*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN241=FALSE,0,IF($H241=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP241=FALSE,0,ROUND(SUM($BY241*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR241=FALSE,0,ROUND(SUM($X241*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY241=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X241),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X241)),5)","v":0},{"$f":"SUM(ROUND($CH241:$CM241,2),$CO241,$CQ241,$CS241)","v":0},false,{"$f":"ROUND(IF($CV241=FALSE,0,IF($DY241=TRUE,SUM($BZ241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ241*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV241=FALSE,0,IF($DY241=TRUE,SUM($CA241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA241*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV241=FALSE,0,IF($DY241=TRUE,SUM($CB241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB241*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV241=FALSE,0,IF($DY241=TRUE,SUM($CC241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV241=FALSE,0,IF($DY241=TRUE,SUM($CD241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD241*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV241=FALSE,0,IF($DY241=TRUE,SUM($CE241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE241*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC241=FALSE,0,IF($H241=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE241=FALSE,0,ROUND(SUM($CF241*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG241=FALSE,0,ROUND(SUM($AA241*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY241=TRUE,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA241),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA241)),5)","v":0},{"$f":"SUM(ROUND($CW241:$DB241,2),$DD241,$DF241,$DH241)","v":0},0,{"$f":"SUM(SUM($CU241*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ241*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU241*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ241*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL241,IF(VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM241,$DK241))","v":0},0,false,0,false,0,{"$f":"IF(AND($X241>0,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU241=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH241:$CM241,$CS241,$ED241,$EL241,$ET241:$EY241)-SUM($BY241*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH241:$CM241,$CS241,$ED241,$EL241,$EN241:$ES241)-SUM($BY241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X241>0,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW241=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH241:$CM241,$CO241,$CQ241,$CS241,$ED241,$EF241,$EH241,$EJ241,$ET241:$EY241)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH241:$CM241,$CO241,$CQ241,$CS241,$ED241,$EF241,$EH241,$EJ241,ET241:$EX241)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA241>0,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY241=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW241:$DB241,$DH241,$ED241,$FQ241,$FY241:$GD241)-SUM($CF241*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW241:$DB241,$DH241,$ED241,$FQ241,$FS241:$FX241)-SUM($CF241*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA241>0,VLOOKUP($A241,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA241=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW241:$DB241,$DD241,$DF241,$DH241,$FI241,$FK241,$FM241,$FO241,$FY241:$GD241)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW241:$DB241,$DD241,$DF241,$DH241,$FI241,$FK241,$FM241,$FO241,$FY241:$GD241)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E241<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC241=FALSE,0,ROUND(SUM($AE241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X241>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE241=FALSE,0,ROUND(SUM($BY241*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG241=FALSE,0,SUM($BY241*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X241>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI241=FALSE,0,SUM($BY241*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X241>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK241=TRUE,$X241>0),SUM($BY241*Account!$T$2),0)","v":0},{"$f":"IF(AND($X241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM241=FALSE,0,ROUND(SUM($BS241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM241=FALSE,0,ROUND(SUM($BT241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM241=FALSE,0,ROUND(SUM($BU241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM241=FALSE,0,ROUND(SUM($BV241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM241=FALSE,0,ROUND(SUM($BW241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM241=FALSE,0,ROUND(SUM($BX241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H241/$AD241*$X241),5),0)","v":0},{"$f":"ROUND(SUM($FA241*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ241=FALSE,$FB241,ROUND(MAX(0,SUM(SUM($ET241:$EY241)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE241=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I241","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF241*Account!$AA$2),SUM($FF241*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E241<>\"D-CARE\",Tenant!$F241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH241=FALSE,0,ROUND(SUM($AF241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA241>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A241,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY241=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ241=FALSE,0,ROUND(SUM($CF241*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA241>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA241>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL241=FALSE,0,SUM($CF241*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA241>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN241=FALSE,0,SUM($CF241*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA241>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP241=TRUE,$AA241>0),SUM($CF241*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA241>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR241=FALSE,0,ROUND(SUM($BZ241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR241=FALSE,0,ROUND(SUM($CA241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR241=FALSE,0,ROUND(SUM($CB241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR241=FALSE,0,ROUND(SUM($CC241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR241=FALSE,0,ROUND(SUM($CD241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR241=FALSE,0,ROUND(SUM($CE241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ241*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA241*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB241*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC241*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD241*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE241*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H241/$AD241*$AA241),5),0)","v":0},{"$f":"ROUND(SUM($GF241*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE241=FALSE,$GG241,ROUND(MAX(0,SUM(SUM($FY241:$GD241)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ241=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I241","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK241*Account!$AA$2),SUM($GK241*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D241<=FctrChngDts!$B$14,$E241>FctrChngDts!$B$14),AND($D241<=FctrChngDts!$C$14,$E241>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM241=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP241:$GS241))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO241,$DD241,$GP241:$GS241))","v":0},0,0,{"$f":"IF(AND($X241>0,Tenant!$E241=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX241=FALSE,0,ROUND(SUM($AE241*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA241>0,Tenant!$E241=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ241=FALSE,0,ROUND(SUM($AF241*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO241,$GT241,$GW241,$HB241,$CQ241,$DF241,$DV241,$DX241,$DZ241,$EB241),IF(Account!$Q$2=TRUE,SUM($GO241,$GU241,$GW241,$HB241,$CQ241,$DF241,$DV241,$DX241,$DZ241,$EB241),SUM($GO241,$GT241,$GU241,$GV241,$GW241,$HB241,$CQ241,$DF241,$DV241,$DX241,$DZ241,$EB241)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D241,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,8,FALSE)=TRUE,$HD241<0),0,SUM(SUM(SUM($HD241/$AD241*$HE241)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,8,FALSE)=TRUE,$HD241<0),0,SUM(SUM(SUM($HD241/$AD241*$HF241)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU241,$DJ241,$DR241,$DT241,$DV241,$DX241,$DZ241,$EB241,$ED241,$EF241,$EH241,$EJ241,$FI241,$FK241,$FM241,$FO241,$GN241,$GV241,$GY241,$HA241)/$AD241*$X241*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU241,$DJ241,$DR241,$DT241,$DV241,$DX241,$DZ241,$EB241,$ED241,$EF241,$EH241,$EJ241,$FI241,$FK241,$FM241,$FO241,$GN241,$GV241,$GY241,$HA241)/$AD241*$AA241*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E241),$AD241,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D241,FctrChngDts!$C$17<=$E241),_xlfn.DAYS($D241,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E241),$AD241,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D241,FctrChngDts!$C$19<=$E241),_xlfn.DAYS($D241,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN241*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN241*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO241*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO241*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D241,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU241*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A241,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV241*Account!$AA$2)),5)","v":0}]
[241,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G242),0,IF($F242<=$G242,SUM($G242-$F242),IF($F242>$G242,SUM((Account!$L$2-$F242)+$G242+1))))","v":0},{"$f":"IF(AND($D242>=FctrChngDts!$C$2,$D242<=FctrChngDts!$D$2),$D242,\"\")","v":""},{"$f":"IF($I242=\"\",\"\",IF($E242<=FctrChngDts!$D$2,$E242,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D242<FctrChngDts!$E$2,$E242<FctrChngDts!$E$2),AND($D242>=FctrChngDts!$F$2,$E242>=FctrChngDts!$F$2)),\"\",IF(AND($D242>=FctrChngDts!$E$2,$D242<=FctrChngDts!$F$2),$D242,FctrChngDts!$E$2))","v":""},{"$f":"IF($K242=\"\",\"\",IF(AND($J242=$K242,$E242>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K242=$J242,$E242,IF(AND($E242>=FctrChngDts!$E$2,$E242<=FctrChngDts!$F$2),$E242,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D242<DATE(YEAR(Account!$J$2),6,1),$D242>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I242<FctrChngDts!$A$2,$J242<FctrChngDts!$A$2),AND($I242>=FctrChngDts!$B$2,$J242>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I242<FctrChngDts!$A$2,$J242>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I242>=FctrChngDts!$A$2,$J242<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I242<FctrChngDts!$B$2,$J242>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K242<FctrChngDts!$A$2,$L242<FctrChngDts!$A$2),AND($K242>=FctrChngDts!$B$2,$L242>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K242<FctrChngDts!$A$2,$L242>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K242>=FctrChngDts!$A$2,$L242<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K242<FctrChngDts!$B$2,$L242>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I242=\"\",$J242=0),0,IF(AND($N242=TRUE,$I242<>0),SUM($J242-$I242+1),IF($O242=TRUE,SUM(FctrChngDts!$A$2-$I242),IF($P242=TRUE,0,IF($Q242=TRUE,SUM($J242-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I242=\"\",$J242=0),0,IF($N242=TRUE,0,IF($O242=TRUE,SUM($J242-FctrChngDts!$A$2+1),IF(AND($P242=TRUE,$I242<>0),SUM($J242-$I242+1),IF($Q242=TRUE,SUM(FctrChngDts!$B$2-$I242),0)))))","v":0},0,{"$f":"IF(OR($K242=\"\",$L242=0),0,IF(AND($R242=TRUE,$K242<>0),SUM($L242-$K242+1),IF($S242=TRUE,SUM(FctrChngDts!$A$2-$K242),IF($T242=TRUE,0,IF($U242=TRUE,SUM($L242-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K242=\"\",$L242=0),0,IF($R242=TRUE,0,IF($S242=TRUE,SUM($L242-FctrChngDts!$A$2+1),IF(AND($T242=TRUE,$K242<>0),SUM($L242-$K242+1),IF($U242=TRUE,SUM(FctrChngDts!$B$2-$K242),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A242,Tenant!$A242:$J741,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR242=FALSE,VLOOKUP($AQ242,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ242,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR242=FALSE,VLOOKUP($AQ242,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ242,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR242=FALSE,VLOOKUP($AQ242,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ242,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR242=FALSE,VLOOKUP($AQ242,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ242,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A242,Tenant!$A242:$J741,6,FALSE)","v":0},{"$f":"VLOOKUP($A242,Tenant!$A242:$J741,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG242=FALSE,0,IF($DU242=TRUE,SUM($BS242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS242*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DU242=TRUE,SUM($BT242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT242*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DU242=TRUE,SUM($BU242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU242*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DU242=TRUE,SUM($BV242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DU242=TRUE,SUM($BW242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW242*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG242=FALSE,0,IF($DU242=TRUE,SUM($BX242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX242*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN242=FALSE,0,IF($H242=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP242=FALSE,0,ROUND(SUM($BY242*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR242=FALSE,0,ROUND(SUM($X242*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY242=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X242),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X242)),5)","v":0},{"$f":"SUM(ROUND($CH242:$CM242,2),$CO242,$CQ242,$CS242)","v":0},false,{"$f":"ROUND(IF($CV242=FALSE,0,IF($DY242=TRUE,SUM($BZ242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ242*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV242=FALSE,0,IF($DY242=TRUE,SUM($CA242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA242*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV242=FALSE,0,IF($DY242=TRUE,SUM($CB242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB242*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV242=FALSE,0,IF($DY242=TRUE,SUM($CC242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC242*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV242=FALSE,0,IF($DY242=TRUE,SUM($CD242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD242*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV242=FALSE,0,IF($DY242=TRUE,SUM($CE242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE242*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC242=FALSE,0,IF($H242=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF242*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE242=FALSE,0,ROUND(SUM($CF242*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG242=FALSE,0,ROUND(SUM($AA242*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY242=TRUE,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA242),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA242)),5)","v":0},{"$f":"SUM(ROUND($CW242:$DB242,2),$DD242,$DF242,$DH242)","v":0},0,{"$f":"SUM(SUM($CU242*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ242*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU242*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ242*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL242,IF(VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM242,$DK242))","v":0},0,false,0,false,0,{"$f":"IF(AND($X242>0,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU242=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH242:$CM242,$CS242,$ED242,$EL242,$ET242:$EY242)-SUM($BY242*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH242:$CM242,$CS242,$ED242,$EL242,$EN242:$ES242)-SUM($BY242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X242>0,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW242=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH242:$CM242,$CO242,$CQ242,$CS242,$ED242,$EF242,$EH242,$EJ242,$ET242:$EY242)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH242:$CM242,$CO242,$CQ242,$CS242,$ED242,$EF242,$EH242,$EJ242,ET242:$EX242)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA242>0,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY242=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW242:$DB242,$DH242,$ED242,$FQ242,$FY242:$GD242)-SUM($CF242*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW242:$DB242,$DH242,$ED242,$FQ242,$FS242:$FX242)-SUM($CF242*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA242>0,VLOOKUP($A242,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA242=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW242:$DB242,$DD242,$DF242,$DH242,$FI242,$FK242,$FM242,$FO242,$FY242:$GD242)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW242:$DB242,$DD242,$DF242,$DH242,$FI242,$FK242,$FM242,$FO242,$FY242:$GD242)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X242>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E242<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC242=FALSE,0,ROUND(SUM($AE242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X242>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A242,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE242=FALSE,0,ROUND(SUM($BY242*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X242>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X242>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X242>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG242=FALSE,0,SUM($BY242*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X242>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI242=FALSE,0,SUM($BY242*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X242>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK242=TRUE,$X242>0),SUM($BY242*Account!$T$2),0)","v":0},{"$f":"IF(AND($X242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM242=FALSE,0,ROUND(SUM($BS242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM242=FALSE,0,ROUND(SUM($BT242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM242=FALSE,0,ROUND(SUM($BU242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM242=FALSE,0,ROUND(SUM($BV242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM242=FALSE,0,ROUND(SUM($BW242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM242=FALSE,0,ROUND(SUM($BX242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H242/$AD242*$X242),5),0)","v":0},{"$f":"ROUND(SUM($FA242*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ242=FALSE,$FB242,ROUND(MAX(0,SUM(SUM($ET242:$EY242)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE242=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I242","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF242*Account!$AA$2),SUM($FF242*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA242>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E242<>\"D-CARE\",Tenant!$F242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH242=FALSE,0,ROUND(SUM($AF242*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA242>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A242,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY242=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ242=FALSE,0,ROUND(SUM($CF242*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA242>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA242>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA242>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL242=FALSE,0,SUM($CF242*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA242>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN242=FALSE,0,SUM($CF242*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA242>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP242=TRUE,$AA242>0),SUM($CF242*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA242>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR242=FALSE,0,ROUND(SUM($BZ242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR242=FALSE,0,ROUND(SUM($CA242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR242=FALSE,0,ROUND(SUM($CB242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR242=FALSE,0,ROUND(SUM($CC242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR242=FALSE,0,ROUND(SUM($CD242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR242=FALSE,0,ROUND(SUM($CE242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ242*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA242*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB242*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC242*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD242*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE242*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H242/$AD242*$AA242),5),0)","v":0},{"$f":"ROUND(SUM($GF242*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE242=FALSE,$GG242,ROUND(MAX(0,SUM(SUM($FY242:$GD242)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ242=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I242","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK242*Account!$AA$2),SUM($GK242*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D242<=FctrChngDts!$B$14,$E242>FctrChngDts!$B$14),AND($D242<=FctrChngDts!$C$14,$E242>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM242=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP242:$GS242))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO242,$DD242,$GP242:$GS242))","v":0},0,0,{"$f":"IF(AND($X242>0,Tenant!$E242=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX242=FALSE,0,ROUND(SUM($AE242*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA242>0,Tenant!$E242=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ242=FALSE,0,ROUND(SUM($AF242*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO242,$GT242,$GW242,$HB242,$CQ242,$DF242,$DV242,$DX242,$DZ242,$EB242),IF(Account!$Q$2=TRUE,SUM($GO242,$GU242,$GW242,$HB242,$CQ242,$DF242,$DV242,$DX242,$DZ242,$EB242),SUM($GO242,$GT242,$GU242,$GV242,$GW242,$HB242,$CQ242,$DF242,$DV242,$DX242,$DZ242,$EB242)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D242,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A242,Tenant!$A:$J,8,FALSE)=TRUE,$HD242<0),0,SUM(SUM(SUM($HD242/$AD242*$HE242)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A242,Tenant!$A:$J,8,FALSE)=TRUE,$HD242<0),0,SUM(SUM(SUM($HD242/$AD242*$HF242)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU242,$DJ242,$DR242,$DT242,$DV242,$DX242,$DZ242,$EB242,$ED242,$EF242,$EH242,$EJ242,$FI242,$FK242,$FM242,$FO242,$GN242,$GV242,$GY242,$HA242)/$AD242*$X242*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU242,$DJ242,$DR242,$DT242,$DV242,$DX242,$DZ242,$EB242,$ED242,$EF242,$EH242,$EJ242,$FI242,$FK242,$FM242,$FO242,$GN242,$GV242,$GY242,$HA242)/$AD242*$AA242*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E242),$AD242,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D242,FctrChngDts!$C$17<=$E242),_xlfn.DAYS($D242,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E242),$AD242,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D242,FctrChngDts!$C$19<=$E242),_xlfn.DAYS($D242,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN242*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN242*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO242*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO242*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D242,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A242,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU242*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A242,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV242*Account!$AA$2)),5)","v":0}]
[242,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G243),0,IF($F243<=$G243,SUM($G243-$F243),IF($F243>$G243,SUM((Account!$L$2-$F243)+$G243+1))))","v":0},{"$f":"IF(AND($D243>=FctrChngDts!$C$2,$D243<=FctrChngDts!$D$2),$D243,\"\")","v":""},{"$f":"IF($I243=\"\",\"\",IF($E243<=FctrChngDts!$D$2,$E243,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D243<FctrChngDts!$E$2,$E243<FctrChngDts!$E$2),AND($D243>=FctrChngDts!$F$2,$E243>=FctrChngDts!$F$2)),\"\",IF(AND($D243>=FctrChngDts!$E$2,$D243<=FctrChngDts!$F$2),$D243,FctrChngDts!$E$2))","v":""},{"$f":"IF($K243=\"\",\"\",IF(AND($J243=$K243,$E243>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K243=$J243,$E243,IF(AND($E243>=FctrChngDts!$E$2,$E243<=FctrChngDts!$F$2),$E243,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D243<DATE(YEAR(Account!$J$2),6,1),$D243>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I243<FctrChngDts!$A$2,$J243<FctrChngDts!$A$2),AND($I243>=FctrChngDts!$B$2,$J243>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I243<FctrChngDts!$A$2,$J243>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I243>=FctrChngDts!$A$2,$J243<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I243<FctrChngDts!$B$2,$J243>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K243<FctrChngDts!$A$2,$L243<FctrChngDts!$A$2),AND($K243>=FctrChngDts!$B$2,$L243>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K243<FctrChngDts!$A$2,$L243>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K243>=FctrChngDts!$A$2,$L243<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K243<FctrChngDts!$B$2,$L243>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I243=\"\",$J243=0),0,IF(AND($N243=TRUE,$I243<>0),SUM($J243-$I243+1),IF($O243=TRUE,SUM(FctrChngDts!$A$2-$I243),IF($P243=TRUE,0,IF($Q243=TRUE,SUM($J243-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I243=\"\",$J243=0),0,IF($N243=TRUE,0,IF($O243=TRUE,SUM($J243-FctrChngDts!$A$2+1),IF(AND($P243=TRUE,$I243<>0),SUM($J243-$I243+1),IF($Q243=TRUE,SUM(FctrChngDts!$B$2-$I243),0)))))","v":0},0,{"$f":"IF(OR($K243=\"\",$L243=0),0,IF(AND($R243=TRUE,$K243<>0),SUM($L243-$K243+1),IF($S243=TRUE,SUM(FctrChngDts!$A$2-$K243),IF($T243=TRUE,0,IF($U243=TRUE,SUM($L243-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K243=\"\",$L243=0),0,IF($R243=TRUE,0,IF($S243=TRUE,SUM($L243-FctrChngDts!$A$2+1),IF(AND($T243=TRUE,$K243<>0),SUM($L243-$K243+1),IF($U243=TRUE,SUM(FctrChngDts!$B$2-$K243),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A243,Tenant!$A243:$J742,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR243=FALSE,VLOOKUP($AQ243,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ243,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR243=FALSE,VLOOKUP($AQ243,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ243,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR243=FALSE,VLOOKUP($AQ243,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ243,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR243=FALSE,VLOOKUP($AQ243,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ243,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A243,Tenant!$A243:$J742,6,FALSE)","v":0},{"$f":"VLOOKUP($A243,Tenant!$A243:$J742,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG243=FALSE,0,IF($DU243=TRUE,SUM($BS243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS243*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DU243=TRUE,SUM($BT243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT243*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DU243=TRUE,SUM($BU243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU243*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DU243=TRUE,SUM($BV243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DU243=TRUE,SUM($BW243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW243*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG243=FALSE,0,IF($DU243=TRUE,SUM($BX243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX243*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN243=FALSE,0,IF($H243=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP243=FALSE,0,ROUND(SUM($BY243*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR243=FALSE,0,ROUND(SUM($X243*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY243=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X243),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X243)),5)","v":0},{"$f":"SUM(ROUND($CH243:$CM243,2),$CO243,$CQ243,$CS243)","v":0},false,{"$f":"ROUND(IF($CV243=FALSE,0,IF($DY243=TRUE,SUM($BZ243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ243*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV243=FALSE,0,IF($DY243=TRUE,SUM($CA243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA243*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV243=FALSE,0,IF($DY243=TRUE,SUM($CB243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB243*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV243=FALSE,0,IF($DY243=TRUE,SUM($CC243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC243*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV243=FALSE,0,IF($DY243=TRUE,SUM($CD243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD243*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV243=FALSE,0,IF($DY243=TRUE,SUM($CE243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE243*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC243=FALSE,0,IF($H243=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF243*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE243=FALSE,0,ROUND(SUM($CF243*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG243=FALSE,0,ROUND(SUM($AA243*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY243=TRUE,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA243),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA243)),5)","v":0},{"$f":"SUM(ROUND($CW243:$DB243,2),$DD243,$DF243,$DH243)","v":0},0,{"$f":"SUM(SUM($CU243*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ243*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU243*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ243*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL243,IF(VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM243,$DK243))","v":0},0,false,0,false,0,{"$f":"IF(AND($X243>0,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU243=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH243:$CM243,$CS243,$ED243,$EL243,$ET243:$EY243)-SUM($BY243*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH243:$CM243,$CS243,$ED243,$EL243,$EN243:$ES243)-SUM($BY243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X243>0,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW243=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH243:$CM243,$CO243,$CQ243,$CS243,$ED243,$EF243,$EH243,$EJ243,$ET243:$EY243)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH243:$CM243,$CO243,$CQ243,$CS243,$ED243,$EF243,$EH243,$EJ243,ET243:$EX243)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA243>0,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY243=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW243:$DB243,$DH243,$ED243,$FQ243,$FY243:$GD243)-SUM($CF243*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW243:$DB243,$DH243,$ED243,$FQ243,$FS243:$FX243)-SUM($CF243*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA243>0,VLOOKUP($A243,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA243=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW243:$DB243,$DD243,$DF243,$DH243,$FI243,$FK243,$FM243,$FO243,$FY243:$GD243)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW243:$DB243,$DD243,$DF243,$DH243,$FI243,$FK243,$FM243,$FO243,$FY243:$GD243)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X243>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E243<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC243=FALSE,0,ROUND(SUM($AE243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X243>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A243,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE243=FALSE,0,ROUND(SUM($BY243*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X243>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X243>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X243>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG243=FALSE,0,SUM($BY243*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X243>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI243=FALSE,0,SUM($BY243*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X243>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK243=TRUE,$X243>0),SUM($BY243*Account!$T$2),0)","v":0},{"$f":"IF(AND($X243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM243=FALSE,0,ROUND(SUM($BS243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM243=FALSE,0,ROUND(SUM($BT243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM243=FALSE,0,ROUND(SUM($BU243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM243=FALSE,0,ROUND(SUM($BV243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM243=FALSE,0,ROUND(SUM($BW243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM243=FALSE,0,ROUND(SUM($BX243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H243/$AD243*$X243),5),0)","v":0},{"$f":"ROUND(SUM($FA243*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ243=FALSE,$FB243,ROUND(MAX(0,SUM(SUM($ET243:$EY243)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE243=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I243","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF243*Account!$AA$2),SUM($FF243*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA243>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E243<>\"D-CARE\",Tenant!$F243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH243=FALSE,0,ROUND(SUM($AF243*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA243>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A243,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY243=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ243=FALSE,0,ROUND(SUM($CF243*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA243>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA243>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA243>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL243=FALSE,0,SUM($CF243*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA243>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN243=FALSE,0,SUM($CF243*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA243>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP243=TRUE,$AA243>0),SUM($CF243*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA243>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR243=FALSE,0,ROUND(SUM($BZ243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR243=FALSE,0,ROUND(SUM($CA243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR243=FALSE,0,ROUND(SUM($CB243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR243=FALSE,0,ROUND(SUM($CC243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR243=FALSE,0,ROUND(SUM($CD243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR243=FALSE,0,ROUND(SUM($CE243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ243*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA243*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB243*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC243*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD243*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE243*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H243/$AD243*$AA243),5),0)","v":0},{"$f":"ROUND(SUM($GF243*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE243=FALSE,$GG243,ROUND(MAX(0,SUM(SUM($FY243:$GD243)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ243=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I243","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK243*Account!$AA$2),SUM($GK243*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D243<=FctrChngDts!$B$14,$E243>FctrChngDts!$B$14),AND($D243<=FctrChngDts!$C$14,$E243>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM243=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP243:$GS243))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO243,$DD243,$GP243:$GS243))","v":0},0,0,{"$f":"IF(AND($X243>0,Tenant!$E243=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX243=FALSE,0,ROUND(SUM($AE243*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA243>0,Tenant!$E243=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ243=FALSE,0,ROUND(SUM($AF243*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO243,$GT243,$GW243,$HB243,$CQ243,$DF243,$DV243,$DX243,$DZ243,$EB243),IF(Account!$Q$2=TRUE,SUM($GO243,$GU243,$GW243,$HB243,$CQ243,$DF243,$DV243,$DX243,$DZ243,$EB243),SUM($GO243,$GT243,$GU243,$GV243,$GW243,$HB243,$CQ243,$DF243,$DV243,$DX243,$DZ243,$EB243)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D243,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A243,Tenant!$A:$J,8,FALSE)=TRUE,$HD243<0),0,SUM(SUM(SUM($HD243/$AD243*$HE243)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A243,Tenant!$A:$J,8,FALSE)=TRUE,$HD243<0),0,SUM(SUM(SUM($HD243/$AD243*$HF243)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU243,$DJ243,$DR243,$DT243,$DV243,$DX243,$DZ243,$EB243,$ED243,$EF243,$EH243,$EJ243,$FI243,$FK243,$FM243,$FO243,$GN243,$GV243,$GY243,$HA243)/$AD243*$X243*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU243,$DJ243,$DR243,$DT243,$DV243,$DX243,$DZ243,$EB243,$ED243,$EF243,$EH243,$EJ243,$FI243,$FK243,$FM243,$FO243,$GN243,$GV243,$GY243,$HA243)/$AD243*$AA243*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E243),$AD243,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D243,FctrChngDts!$C$17<=$E243),_xlfn.DAYS($D243,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E243),$AD243,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D243,FctrChngDts!$C$19<=$E243),_xlfn.DAYS($D243,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN243*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN243*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO243*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO243*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D243,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A243,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU243*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A243,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV243*Account!$AA$2)),5)","v":0}]
[243,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G244),0,IF($F244<=$G244,SUM($G244-$F244),IF($F244>$G244,SUM((Account!$L$2-$F244)+$G244+1))))","v":0},{"$f":"IF(AND($D244>=FctrChngDts!$C$2,$D244<=FctrChngDts!$D$2),$D244,\"\")","v":""},{"$f":"IF($I244=\"\",\"\",IF($E244<=FctrChngDts!$D$2,$E244,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D244<FctrChngDts!$E$2,$E244<FctrChngDts!$E$2),AND($D244>=FctrChngDts!$F$2,$E244>=FctrChngDts!$F$2)),\"\",IF(AND($D244>=FctrChngDts!$E$2,$D244<=FctrChngDts!$F$2),$D244,FctrChngDts!$E$2))","v":""},{"$f":"IF($K244=\"\",\"\",IF(AND($J244=$K244,$E244>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K244=$J244,$E244,IF(AND($E244>=FctrChngDts!$E$2,$E244<=FctrChngDts!$F$2),$E244,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D244<DATE(YEAR(Account!$J$2),6,1),$D244>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I244<FctrChngDts!$A$2,$J244<FctrChngDts!$A$2),AND($I244>=FctrChngDts!$B$2,$J244>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I244<FctrChngDts!$A$2,$J244>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I244>=FctrChngDts!$A$2,$J244<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I244<FctrChngDts!$B$2,$J244>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K244<FctrChngDts!$A$2,$L244<FctrChngDts!$A$2),AND($K244>=FctrChngDts!$B$2,$L244>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K244<FctrChngDts!$A$2,$L244>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K244>=FctrChngDts!$A$2,$L244<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K244<FctrChngDts!$B$2,$L244>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I244=\"\",$J244=0),0,IF(AND($N244=TRUE,$I244<>0),SUM($J244-$I244+1),IF($O244=TRUE,SUM(FctrChngDts!$A$2-$I244),IF($P244=TRUE,0,IF($Q244=TRUE,SUM($J244-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I244=\"\",$J244=0),0,IF($N244=TRUE,0,IF($O244=TRUE,SUM($J244-FctrChngDts!$A$2+1),IF(AND($P244=TRUE,$I244<>0),SUM($J244-$I244+1),IF($Q244=TRUE,SUM(FctrChngDts!$B$2-$I244),0)))))","v":0},0,{"$f":"IF(OR($K244=\"\",$L244=0),0,IF(AND($R244=TRUE,$K244<>0),SUM($L244-$K244+1),IF($S244=TRUE,SUM(FctrChngDts!$A$2-$K244),IF($T244=TRUE,0,IF($U244=TRUE,SUM($L244-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K244=\"\",$L244=0),0,IF($R244=TRUE,0,IF($S244=TRUE,SUM($L244-FctrChngDts!$A$2+1),IF(AND($T244=TRUE,$K244<>0),SUM($L244-$K244+1),IF($U244=TRUE,SUM(FctrChngDts!$B$2-$K244),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A244,Tenant!$A244:$J743,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR244=FALSE,VLOOKUP($AQ244,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ244,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR244=FALSE,VLOOKUP($AQ244,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ244,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR244=FALSE,VLOOKUP($AQ244,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ244,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR244=FALSE,VLOOKUP($AQ244,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ244,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A244,Tenant!$A244:$J743,6,FALSE)","v":0},{"$f":"VLOOKUP($A244,Tenant!$A244:$J743,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG244=FALSE,0,IF($DU244=TRUE,SUM($BS244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS244*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DU244=TRUE,SUM($BT244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT244*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DU244=TRUE,SUM($BU244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU244*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DU244=TRUE,SUM($BV244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DU244=TRUE,SUM($BW244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW244*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG244=FALSE,0,IF($DU244=TRUE,SUM($BX244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX244*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN244=FALSE,0,IF($H244=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP244=FALSE,0,ROUND(SUM($BY244*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR244=FALSE,0,ROUND(SUM($X244*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY244=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X244),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X244)),5)","v":0},{"$f":"SUM(ROUND($CH244:$CM244,2),$CO244,$CQ244,$CS244)","v":0},false,{"$f":"ROUND(IF($CV244=FALSE,0,IF($DY244=TRUE,SUM($BZ244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ244*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV244=FALSE,0,IF($DY244=TRUE,SUM($CA244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA244*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV244=FALSE,0,IF($DY244=TRUE,SUM($CB244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB244*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV244=FALSE,0,IF($DY244=TRUE,SUM($CC244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC244*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV244=FALSE,0,IF($DY244=TRUE,SUM($CD244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD244*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV244=FALSE,0,IF($DY244=TRUE,SUM($CE244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE244*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC244=FALSE,0,IF($H244=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF244*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE244=FALSE,0,ROUND(SUM($CF244*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG244=FALSE,0,ROUND(SUM($AA244*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY244=TRUE,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA244),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA244)),5)","v":0},{"$f":"SUM(ROUND($CW244:$DB244,2),$DD244,$DF244,$DH244)","v":0},0,{"$f":"SUM(SUM($CU244*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ244*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU244*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ244*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL244,IF(VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM244,$DK244))","v":0},0,false,0,false,0,{"$f":"IF(AND($X244>0,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU244=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH244:$CM244,$CS244,$ED244,$EL244,$ET244:$EY244)-SUM($BY244*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH244:$CM244,$CS244,$ED244,$EL244,$EN244:$ES244)-SUM($BY244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X244>0,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW244=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH244:$CM244,$CO244,$CQ244,$CS244,$ED244,$EF244,$EH244,$EJ244,$ET244:$EY244)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH244:$CM244,$CO244,$CQ244,$CS244,$ED244,$EF244,$EH244,$EJ244,ET244:$EX244)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA244>0,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY244=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW244:$DB244,$DH244,$ED244,$FQ244,$FY244:$GD244)-SUM($CF244*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW244:$DB244,$DH244,$ED244,$FQ244,$FS244:$FX244)-SUM($CF244*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA244>0,VLOOKUP($A244,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA244=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW244:$DB244,$DD244,$DF244,$DH244,$FI244,$FK244,$FM244,$FO244,$FY244:$GD244)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW244:$DB244,$DD244,$DF244,$DH244,$FI244,$FK244,$FM244,$FO244,$FY244:$GD244)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X244>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E244<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC244=FALSE,0,ROUND(SUM($AE244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X244>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A244,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE244=FALSE,0,ROUND(SUM($BY244*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X244>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X244>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X244>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG244=FALSE,0,SUM($BY244*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X244>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI244=FALSE,0,SUM($BY244*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X244>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK244=TRUE,$X244>0),SUM($BY244*Account!$T$2),0)","v":0},{"$f":"IF(AND($X244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM244=FALSE,0,ROUND(SUM($BS244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM244=FALSE,0,ROUND(SUM($BT244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM244=FALSE,0,ROUND(SUM($BU244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM244=FALSE,0,ROUND(SUM($BV244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM244=FALSE,0,ROUND(SUM($BW244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM244=FALSE,0,ROUND(SUM($BX244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H244/$AD244*$X244),5),0)","v":0},{"$f":"ROUND(SUM($FA244*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ244=FALSE,$FB244,ROUND(MAX(0,SUM(SUM($ET244:$EY244)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE244=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I244","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF244*Account!$AA$2),SUM($FF244*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA244>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E244<>\"D-CARE\",Tenant!$F244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH244=FALSE,0,ROUND(SUM($AF244*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA244>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A244,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY244=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ244=FALSE,0,ROUND(SUM($CF244*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA244>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA244>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA244>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL244=FALSE,0,SUM($CF244*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA244>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN244=FALSE,0,SUM($CF244*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA244>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP244=TRUE,$AA244>0),SUM($CF244*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA244>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR244=FALSE,0,ROUND(SUM($BZ244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR244=FALSE,0,ROUND(SUM($CA244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR244=FALSE,0,ROUND(SUM($CB244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR244=FALSE,0,ROUND(SUM($CC244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR244=FALSE,0,ROUND(SUM($CD244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR244=FALSE,0,ROUND(SUM($CE244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ244*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA244*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB244*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC244*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD244*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE244*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H244/$AD244*$AA244),5),0)","v":0},{"$f":"ROUND(SUM($GF244*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE244=FALSE,$GG244,ROUND(MAX(0,SUM(SUM($FY244:$GD244)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ244=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I244","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK244*Account!$AA$2),SUM($GK244*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D244<=FctrChngDts!$B$14,$E244>FctrChngDts!$B$14),AND($D244<=FctrChngDts!$C$14,$E244>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM244=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP244:$GS244))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO244,$DD244,$GP244:$GS244))","v":0},0,0,{"$f":"IF(AND($X244>0,Tenant!$E244=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX244=FALSE,0,ROUND(SUM($AE244*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA244>0,Tenant!$E244=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ244=FALSE,0,ROUND(SUM($AF244*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO244,$GT244,$GW244,$HB244,$CQ244,$DF244,$DV244,$DX244,$DZ244,$EB244),IF(Account!$Q$2=TRUE,SUM($GO244,$GU244,$GW244,$HB244,$CQ244,$DF244,$DV244,$DX244,$DZ244,$EB244),SUM($GO244,$GT244,$GU244,$GV244,$GW244,$HB244,$CQ244,$DF244,$DV244,$DX244,$DZ244,$EB244)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D244,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A244,Tenant!$A:$J,8,FALSE)=TRUE,$HD244<0),0,SUM(SUM(SUM($HD244/$AD244*$HE244)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A244,Tenant!$A:$J,8,FALSE)=TRUE,$HD244<0),0,SUM(SUM(SUM($HD244/$AD244*$HF244)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU244,$DJ244,$DR244,$DT244,$DV244,$DX244,$DZ244,$EB244,$ED244,$EF244,$EH244,$EJ244,$FI244,$FK244,$FM244,$FO244,$GN244,$GV244,$GY244,$HA244)/$AD244*$X244*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU244,$DJ244,$DR244,$DT244,$DV244,$DX244,$DZ244,$EB244,$ED244,$EF244,$EH244,$EJ244,$FI244,$FK244,$FM244,$FO244,$GN244,$GV244,$GY244,$HA244)/$AD244*$AA244*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E244),$AD244,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D244,FctrChngDts!$C$17<=$E244),_xlfn.DAYS($D244,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E244),$AD244,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D244,FctrChngDts!$C$19<=$E244),_xlfn.DAYS($D244,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN244*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN244*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO244*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO244*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D244,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A244,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU244*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A244,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV244*Account!$AA$2)),5)","v":0}]
[244,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G245),0,IF($F245<=$G245,SUM($G245-$F245),IF($F245>$G245,SUM((Account!$L$2-$F245)+$G245+1))))","v":0},{"$f":"IF(AND($D245>=FctrChngDts!$C$2,$D245<=FctrChngDts!$D$2),$D245,\"\")","v":""},{"$f":"IF($I245=\"\",\"\",IF($E245<=FctrChngDts!$D$2,$E245,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D245<FctrChngDts!$E$2,$E245<FctrChngDts!$E$2),AND($D245>=FctrChngDts!$F$2,$E245>=FctrChngDts!$F$2)),\"\",IF(AND($D245>=FctrChngDts!$E$2,$D245<=FctrChngDts!$F$2),$D245,FctrChngDts!$E$2))","v":""},{"$f":"IF($K245=\"\",\"\",IF(AND($J245=$K245,$E245>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K245=$J245,$E245,IF(AND($E245>=FctrChngDts!$E$2,$E245<=FctrChngDts!$F$2),$E245,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D245<DATE(YEAR(Account!$J$2),6,1),$D245>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I245<FctrChngDts!$A$2,$J245<FctrChngDts!$A$2),AND($I245>=FctrChngDts!$B$2,$J245>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I245<FctrChngDts!$A$2,$J245>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I245>=FctrChngDts!$A$2,$J245<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I245<FctrChngDts!$B$2,$J245>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K245<FctrChngDts!$A$2,$L245<FctrChngDts!$A$2),AND($K245>=FctrChngDts!$B$2,$L245>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K245<FctrChngDts!$A$2,$L245>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K245>=FctrChngDts!$A$2,$L245<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K245<FctrChngDts!$B$2,$L245>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I245=\"\",$J245=0),0,IF(AND($N245=TRUE,$I245<>0),SUM($J245-$I245+1),IF($O245=TRUE,SUM(FctrChngDts!$A$2-$I245),IF($P245=TRUE,0,IF($Q245=TRUE,SUM($J245-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I245=\"\",$J245=0),0,IF($N245=TRUE,0,IF($O245=TRUE,SUM($J245-FctrChngDts!$A$2+1),IF(AND($P245=TRUE,$I245<>0),SUM($J245-$I245+1),IF($Q245=TRUE,SUM(FctrChngDts!$B$2-$I245),0)))))","v":0},0,{"$f":"IF(OR($K245=\"\",$L245=0),0,IF(AND($R245=TRUE,$K245<>0),SUM($L245-$K245+1),IF($S245=TRUE,SUM(FctrChngDts!$A$2-$K245),IF($T245=TRUE,0,IF($U245=TRUE,SUM($L245-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K245=\"\",$L245=0),0,IF($R245=TRUE,0,IF($S245=TRUE,SUM($L245-FctrChngDts!$A$2+1),IF(AND($T245=TRUE,$K245<>0),SUM($L245-$K245+1),IF($U245=TRUE,SUM(FctrChngDts!$B$2-$K245),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A245,Tenant!$A245:$J744,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR245=FALSE,VLOOKUP($AQ245,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ245,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR245=FALSE,VLOOKUP($AQ245,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ245,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR245=FALSE,VLOOKUP($AQ245,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ245,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR245=FALSE,VLOOKUP($AQ245,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ245,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A245,Tenant!$A245:$J744,6,FALSE)","v":0},{"$f":"VLOOKUP($A245,Tenant!$A245:$J744,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG245=FALSE,0,IF($DU245=TRUE,SUM($BS245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS245*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DU245=TRUE,SUM($BT245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT245*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DU245=TRUE,SUM($BU245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU245*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DU245=TRUE,SUM($BV245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DU245=TRUE,SUM($BW245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW245*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG245=FALSE,0,IF($DU245=TRUE,SUM($BX245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX245*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN245=FALSE,0,IF($H245=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP245=FALSE,0,ROUND(SUM($BY245*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR245=FALSE,0,ROUND(SUM($X245*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY245=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X245),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X245)),5)","v":0},{"$f":"SUM(ROUND($CH245:$CM245,2),$CO245,$CQ245,$CS245)","v":0},false,{"$f":"ROUND(IF($CV245=FALSE,0,IF($DY245=TRUE,SUM($BZ245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ245*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV245=FALSE,0,IF($DY245=TRUE,SUM($CA245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA245*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV245=FALSE,0,IF($DY245=TRUE,SUM($CB245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB245*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV245=FALSE,0,IF($DY245=TRUE,SUM($CC245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC245*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV245=FALSE,0,IF($DY245=TRUE,SUM($CD245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD245*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV245=FALSE,0,IF($DY245=TRUE,SUM($CE245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE245*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC245=FALSE,0,IF($H245=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF245*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE245=FALSE,0,ROUND(SUM($CF245*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG245=FALSE,0,ROUND(SUM($AA245*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY245=TRUE,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA245),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA245)),5)","v":0},{"$f":"SUM(ROUND($CW245:$DB245,2),$DD245,$DF245,$DH245)","v":0},0,{"$f":"SUM(SUM($CU245*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ245*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU245*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ245*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL245,IF(VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM245,$DK245))","v":0},0,false,0,false,0,{"$f":"IF(AND($X245>0,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU245=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH245:$CM245,$CS245,$ED245,$EL245,$ET245:$EY245)-SUM($BY245*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH245:$CM245,$CS245,$ED245,$EL245,$EN245:$ES245)-SUM($BY245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X245>0,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW245=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH245:$CM245,$CO245,$CQ245,$CS245,$ED245,$EF245,$EH245,$EJ245,$ET245:$EY245)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH245:$CM245,$CO245,$CQ245,$CS245,$ED245,$EF245,$EH245,$EJ245,ET245:$EX245)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA245>0,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY245=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW245:$DB245,$DH245,$ED245,$FQ245,$FY245:$GD245)-SUM($CF245*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW245:$DB245,$DH245,$ED245,$FQ245,$FS245:$FX245)-SUM($CF245*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA245>0,VLOOKUP($A245,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA245=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW245:$DB245,$DD245,$DF245,$DH245,$FI245,$FK245,$FM245,$FO245,$FY245:$GD245)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW245:$DB245,$DD245,$DF245,$DH245,$FI245,$FK245,$FM245,$FO245,$FY245:$GD245)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X245>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E245<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC245=FALSE,0,ROUND(SUM($AE245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X245>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A245,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE245=FALSE,0,ROUND(SUM($BY245*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X245>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X245>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X245>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG245=FALSE,0,SUM($BY245*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X245>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI245=FALSE,0,SUM($BY245*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X245>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK245=TRUE,$X245>0),SUM($BY245*Account!$T$2),0)","v":0},{"$f":"IF(AND($X245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM245=FALSE,0,ROUND(SUM($BS245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM245=FALSE,0,ROUND(SUM($BT245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM245=FALSE,0,ROUND(SUM($BU245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM245=FALSE,0,ROUND(SUM($BV245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM245=FALSE,0,ROUND(SUM($BW245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM245=FALSE,0,ROUND(SUM($BX245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H245/$AD245*$X245),5),0)","v":0},{"$f":"ROUND(SUM($FA245*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ245=FALSE,$FB245,ROUND(MAX(0,SUM(SUM($ET245:$EY245)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE245=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I245","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF245*Account!$AA$2),SUM($FF245*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA245>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E245<>\"D-CARE\",Tenant!$F245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH245=FALSE,0,ROUND(SUM($AF245*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA245>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A245,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY245=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ245=FALSE,0,ROUND(SUM($CF245*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA245>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA245>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA245>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL245=FALSE,0,SUM($CF245*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA245>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN245=FALSE,0,SUM($CF245*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA245>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP245=TRUE,$AA245>0),SUM($CF245*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA245>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR245=FALSE,0,ROUND(SUM($BZ245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR245=FALSE,0,ROUND(SUM($CA245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR245=FALSE,0,ROUND(SUM($CB245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR245=FALSE,0,ROUND(SUM($CC245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR245=FALSE,0,ROUND(SUM($CD245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR245=FALSE,0,ROUND(SUM($CE245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ245*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA245*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB245*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC245*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD245*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE245*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H245/$AD245*$AA245),5),0)","v":0},{"$f":"ROUND(SUM($GF245*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE245=FALSE,$GG245,ROUND(MAX(0,SUM(SUM($FY245:$GD245)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ245=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I245","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK245*Account!$AA$2),SUM($GK245*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D245<=FctrChngDts!$B$14,$E245>FctrChngDts!$B$14),AND($D245<=FctrChngDts!$C$14,$E245>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM245=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP245:$GS245))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO245,$DD245,$GP245:$GS245))","v":0},0,0,{"$f":"IF(AND($X245>0,Tenant!$E245=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX245=FALSE,0,ROUND(SUM($AE245*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA245>0,Tenant!$E245=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ245=FALSE,0,ROUND(SUM($AF245*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO245,$GT245,$GW245,$HB245,$CQ245,$DF245,$DV245,$DX245,$DZ245,$EB245),IF(Account!$Q$2=TRUE,SUM($GO245,$GU245,$GW245,$HB245,$CQ245,$DF245,$DV245,$DX245,$DZ245,$EB245),SUM($GO245,$GT245,$GU245,$GV245,$GW245,$HB245,$CQ245,$DF245,$DV245,$DX245,$DZ245,$EB245)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D245,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A245,Tenant!$A:$J,8,FALSE)=TRUE,$HD245<0),0,SUM(SUM(SUM($HD245/$AD245*$HE245)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A245,Tenant!$A:$J,8,FALSE)=TRUE,$HD245<0),0,SUM(SUM(SUM($HD245/$AD245*$HF245)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU245,$DJ245,$DR245,$DT245,$DV245,$DX245,$DZ245,$EB245,$ED245,$EF245,$EH245,$EJ245,$FI245,$FK245,$FM245,$FO245,$GN245,$GV245,$GY245,$HA245)/$AD245*$X245*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU245,$DJ245,$DR245,$DT245,$DV245,$DX245,$DZ245,$EB245,$ED245,$EF245,$EH245,$EJ245,$FI245,$FK245,$FM245,$FO245,$GN245,$GV245,$GY245,$HA245)/$AD245*$AA245*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E245),$AD245,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D245,FctrChngDts!$C$17<=$E245),_xlfn.DAYS($D245,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E245),$AD245,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D245,FctrChngDts!$C$19<=$E245),_xlfn.DAYS($D245,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN245*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN245*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO245*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO245*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D245,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A245,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU245*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A245,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV245*Account!$AA$2)),5)","v":0}]
[245,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G246),0,IF($F246<=$G246,SUM($G246-$F246),IF($F246>$G246,SUM((Account!$L$2-$F246)+$G246+1))))","v":0},{"$f":"IF(AND($D246>=FctrChngDts!$C$2,$D246<=FctrChngDts!$D$2),$D246,\"\")","v":""},{"$f":"IF($I246=\"\",\"\",IF($E246<=FctrChngDts!$D$2,$E246,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D246<FctrChngDts!$E$2,$E246<FctrChngDts!$E$2),AND($D246>=FctrChngDts!$F$2,$E246>=FctrChngDts!$F$2)),\"\",IF(AND($D246>=FctrChngDts!$E$2,$D246<=FctrChngDts!$F$2),$D246,FctrChngDts!$E$2))","v":""},{"$f":"IF($K246=\"\",\"\",IF(AND($J246=$K246,$E246>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K246=$J246,$E246,IF(AND($E246>=FctrChngDts!$E$2,$E246<=FctrChngDts!$F$2),$E246,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D246<DATE(YEAR(Account!$J$2),6,1),$D246>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I246<FctrChngDts!$A$2,$J246<FctrChngDts!$A$2),AND($I246>=FctrChngDts!$B$2,$J246>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I246<FctrChngDts!$A$2,$J246>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I246>=FctrChngDts!$A$2,$J246<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I246<FctrChngDts!$B$2,$J246>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K246<FctrChngDts!$A$2,$L246<FctrChngDts!$A$2),AND($K246>=FctrChngDts!$B$2,$L246>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K246<FctrChngDts!$A$2,$L246>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K246>=FctrChngDts!$A$2,$L246<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K246<FctrChngDts!$B$2,$L246>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I246=\"\",$J246=0),0,IF(AND($N246=TRUE,$I246<>0),SUM($J246-$I246+1),IF($O246=TRUE,SUM(FctrChngDts!$A$2-$I246),IF($P246=TRUE,0,IF($Q246=TRUE,SUM($J246-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I246=\"\",$J246=0),0,IF($N246=TRUE,0,IF($O246=TRUE,SUM($J246-FctrChngDts!$A$2+1),IF(AND($P246=TRUE,$I246<>0),SUM($J246-$I246+1),IF($Q246=TRUE,SUM(FctrChngDts!$B$2-$I246),0)))))","v":0},0,{"$f":"IF(OR($K246=\"\",$L246=0),0,IF(AND($R246=TRUE,$K246<>0),SUM($L246-$K246+1),IF($S246=TRUE,SUM(FctrChngDts!$A$2-$K246),IF($T246=TRUE,0,IF($U246=TRUE,SUM($L246-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K246=\"\",$L246=0),0,IF($R246=TRUE,0,IF($S246=TRUE,SUM($L246-FctrChngDts!$A$2+1),IF(AND($T246=TRUE,$K246<>0),SUM($L246-$K246+1),IF($U246=TRUE,SUM(FctrChngDts!$B$2-$K246),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A246,Tenant!$A246:$J745,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR246=FALSE,VLOOKUP($AQ246,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ246,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR246=FALSE,VLOOKUP($AQ246,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ246,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR246=FALSE,VLOOKUP($AQ246,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ246,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR246=FALSE,VLOOKUP($AQ246,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ246,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A246,Tenant!$A246:$J745,6,FALSE)","v":0},{"$f":"VLOOKUP($A246,Tenant!$A246:$J745,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG246=FALSE,0,IF($DU246=TRUE,SUM($BS246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS246*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DU246=TRUE,SUM($BT246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT246*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DU246=TRUE,SUM($BU246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU246*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DU246=TRUE,SUM($BV246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DU246=TRUE,SUM($BW246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW246*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG246=FALSE,0,IF($DU246=TRUE,SUM($BX246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX246*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN246=FALSE,0,IF($H246=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP246=FALSE,0,ROUND(SUM($BY246*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR246=FALSE,0,ROUND(SUM($X246*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY246=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X246),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X246)),5)","v":0},{"$f":"SUM(ROUND($CH246:$CM246,2),$CO246,$CQ246,$CS246)","v":0},false,{"$f":"ROUND(IF($CV246=FALSE,0,IF($DY246=TRUE,SUM($BZ246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ246*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV246=FALSE,0,IF($DY246=TRUE,SUM($CA246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA246*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV246=FALSE,0,IF($DY246=TRUE,SUM($CB246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB246*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV246=FALSE,0,IF($DY246=TRUE,SUM($CC246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV246=FALSE,0,IF($DY246=TRUE,SUM($CD246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD246*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV246=FALSE,0,IF($DY246=TRUE,SUM($CE246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE246*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC246=FALSE,0,IF($H246=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE246=FALSE,0,ROUND(SUM($CF246*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG246=FALSE,0,ROUND(SUM($AA246*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY246=TRUE,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA246),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA246)),5)","v":0},{"$f":"SUM(ROUND($CW246:$DB246,2),$DD246,$DF246,$DH246)","v":0},0,{"$f":"SUM(SUM($CU246*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ246*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU246*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ246*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL246,IF(VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM246,$DK246))","v":0},0,false,0,false,0,{"$f":"IF(AND($X246>0,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU246=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH246:$CM246,$CS246,$ED246,$EL246,$ET246:$EY246)-SUM($BY246*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH246:$CM246,$CS246,$ED246,$EL246,$EN246:$ES246)-SUM($BY246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X246>0,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW246=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH246:$CM246,$CO246,$CQ246,$CS246,$ED246,$EF246,$EH246,$EJ246,$ET246:$EY246)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH246:$CM246,$CO246,$CQ246,$CS246,$ED246,$EF246,$EH246,$EJ246,ET246:$EX246)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA246>0,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY246=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW246:$DB246,$DH246,$ED246,$FQ246,$FY246:$GD246)-SUM($CF246*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW246:$DB246,$DH246,$ED246,$FQ246,$FS246:$FX246)-SUM($CF246*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA246>0,VLOOKUP($A246,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA246=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW246:$DB246,$DD246,$DF246,$DH246,$FI246,$FK246,$FM246,$FO246,$FY246:$GD246)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW246:$DB246,$DD246,$DF246,$DH246,$FI246,$FK246,$FM246,$FO246,$FY246:$GD246)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E246<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC246=FALSE,0,ROUND(SUM($AE246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X246>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE246=FALSE,0,ROUND(SUM($BY246*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG246=FALSE,0,SUM($BY246*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X246>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI246=FALSE,0,SUM($BY246*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X246>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK246=TRUE,$X246>0),SUM($BY246*Account!$T$2),0)","v":0},{"$f":"IF(AND($X246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM246=FALSE,0,ROUND(SUM($BS246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM246=FALSE,0,ROUND(SUM($BT246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM246=FALSE,0,ROUND(SUM($BU246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM246=FALSE,0,ROUND(SUM($BV246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM246=FALSE,0,ROUND(SUM($BW246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM246=FALSE,0,ROUND(SUM($BX246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H246/$AD246*$X246),5),0)","v":0},{"$f":"ROUND(SUM($FA246*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ246=FALSE,$FB246,ROUND(MAX(0,SUM(SUM($ET246:$EY246)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE246=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I246","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF246*Account!$AA$2),SUM($FF246*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E246<>\"D-CARE\",Tenant!$F246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH246=FALSE,0,ROUND(SUM($AF246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA246>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A246,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY246=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ246=FALSE,0,ROUND(SUM($CF246*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA246>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA246>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL246=FALSE,0,SUM($CF246*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA246>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN246=FALSE,0,SUM($CF246*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA246>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP246=TRUE,$AA246>0),SUM($CF246*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA246>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR246=FALSE,0,ROUND(SUM($BZ246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR246=FALSE,0,ROUND(SUM($CA246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR246=FALSE,0,ROUND(SUM($CB246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR246=FALSE,0,ROUND(SUM($CC246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR246=FALSE,0,ROUND(SUM($CD246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR246=FALSE,0,ROUND(SUM($CE246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ246*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA246*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB246*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC246*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD246*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE246*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H246/$AD246*$AA246),5),0)","v":0},{"$f":"ROUND(SUM($GF246*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE246=FALSE,$GG246,ROUND(MAX(0,SUM(SUM($FY246:$GD246)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ246=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I246","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK246*Account!$AA$2),SUM($GK246*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D246<=FctrChngDts!$B$14,$E246>FctrChngDts!$B$14),AND($D246<=FctrChngDts!$C$14,$E246>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM246=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP246:$GS246))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO246,$DD246,$GP246:$GS246))","v":0},0,0,{"$f":"IF(AND($X246>0,Tenant!$E246=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX246=FALSE,0,ROUND(SUM($AE246*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA246>0,Tenant!$E246=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ246=FALSE,0,ROUND(SUM($AF246*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO246,$GT246,$GW246,$HB246,$CQ246,$DF246,$DV246,$DX246,$DZ246,$EB246),IF(Account!$Q$2=TRUE,SUM($GO246,$GU246,$GW246,$HB246,$CQ246,$DF246,$DV246,$DX246,$DZ246,$EB246),SUM($GO246,$GT246,$GU246,$GV246,$GW246,$HB246,$CQ246,$DF246,$DV246,$DX246,$DZ246,$EB246)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D246,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,8,FALSE)=TRUE,$HD246<0),0,SUM(SUM(SUM($HD246/$AD246*$HE246)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,8,FALSE)=TRUE,$HD246<0),0,SUM(SUM(SUM($HD246/$AD246*$HF246)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU246,$DJ246,$DR246,$DT246,$DV246,$DX246,$DZ246,$EB246,$ED246,$EF246,$EH246,$EJ246,$FI246,$FK246,$FM246,$FO246,$GN246,$GV246,$GY246,$HA246)/$AD246*$X246*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU246,$DJ246,$DR246,$DT246,$DV246,$DX246,$DZ246,$EB246,$ED246,$EF246,$EH246,$EJ246,$FI246,$FK246,$FM246,$FO246,$GN246,$GV246,$GY246,$HA246)/$AD246*$AA246*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E246),$AD246,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D246,FctrChngDts!$C$17<=$E246),_xlfn.DAYS($D246,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E246),$AD246,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D246,FctrChngDts!$C$19<=$E246),_xlfn.DAYS($D246,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN246*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN246*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO246*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO246*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D246,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU246*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A246,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV246*Account!$AA$2)),5)","v":0}]
[246,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G247),0,IF($F247<=$G247,SUM($G247-$F247),IF($F247>$G247,SUM((Account!$L$2-$F247)+$G247+1))))","v":0},{"$f":"IF(AND($D247>=FctrChngDts!$C$2,$D247<=FctrChngDts!$D$2),$D247,\"\")","v":""},{"$f":"IF($I247=\"\",\"\",IF($E247<=FctrChngDts!$D$2,$E247,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D247<FctrChngDts!$E$2,$E247<FctrChngDts!$E$2),AND($D247>=FctrChngDts!$F$2,$E247>=FctrChngDts!$F$2)),\"\",IF(AND($D247>=FctrChngDts!$E$2,$D247<=FctrChngDts!$F$2),$D247,FctrChngDts!$E$2))","v":""},{"$f":"IF($K247=\"\",\"\",IF(AND($J247=$K247,$E247>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K247=$J247,$E247,IF(AND($E247>=FctrChngDts!$E$2,$E247<=FctrChngDts!$F$2),$E247,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D247<DATE(YEAR(Account!$J$2),6,1),$D247>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I247<FctrChngDts!$A$2,$J247<FctrChngDts!$A$2),AND($I247>=FctrChngDts!$B$2,$J247>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I247<FctrChngDts!$A$2,$J247>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I247>=FctrChngDts!$A$2,$J247<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I247<FctrChngDts!$B$2,$J247>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K247<FctrChngDts!$A$2,$L247<FctrChngDts!$A$2),AND($K247>=FctrChngDts!$B$2,$L247>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K247<FctrChngDts!$A$2,$L247>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K247>=FctrChngDts!$A$2,$L247<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K247<FctrChngDts!$B$2,$L247>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I247=\"\",$J247=0),0,IF(AND($N247=TRUE,$I247<>0),SUM($J247-$I247+1),IF($O247=TRUE,SUM(FctrChngDts!$A$2-$I247),IF($P247=TRUE,0,IF($Q247=TRUE,SUM($J247-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I247=\"\",$J247=0),0,IF($N247=TRUE,0,IF($O247=TRUE,SUM($J247-FctrChngDts!$A$2+1),IF(AND($P247=TRUE,$I247<>0),SUM($J247-$I247+1),IF($Q247=TRUE,SUM(FctrChngDts!$B$2-$I247),0)))))","v":0},0,{"$f":"IF(OR($K247=\"\",$L247=0),0,IF(AND($R247=TRUE,$K247<>0),SUM($L247-$K247+1),IF($S247=TRUE,SUM(FctrChngDts!$A$2-$K247),IF($T247=TRUE,0,IF($U247=TRUE,SUM($L247-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K247=\"\",$L247=0),0,IF($R247=TRUE,0,IF($S247=TRUE,SUM($L247-FctrChngDts!$A$2+1),IF(AND($T247=TRUE,$K247<>0),SUM($L247-$K247+1),IF($U247=TRUE,SUM(FctrChngDts!$B$2-$K247),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A247,Tenant!$A247:$J746,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR247=FALSE,VLOOKUP($AQ247,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ247,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR247=FALSE,VLOOKUP($AQ247,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ247,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR247=FALSE,VLOOKUP($AQ247,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ247,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR247=FALSE,VLOOKUP($AQ247,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ247,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A247,Tenant!$A247:$J746,6,FALSE)","v":0},{"$f":"VLOOKUP($A247,Tenant!$A247:$J746,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG247=FALSE,0,IF($DU247=TRUE,SUM($BS247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS247*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DU247=TRUE,SUM($BT247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT247*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DU247=TRUE,SUM($BU247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU247*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DU247=TRUE,SUM($BV247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DU247=TRUE,SUM($BW247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW247*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG247=FALSE,0,IF($DU247=TRUE,SUM($BX247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX247*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN247=FALSE,0,IF($H247=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP247=FALSE,0,ROUND(SUM($BY247*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR247=FALSE,0,ROUND(SUM($X247*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY247=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X247),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X247)),5)","v":0},{"$f":"SUM(ROUND($CH247:$CM247,2),$CO247,$CQ247,$CS247)","v":0},false,{"$f":"ROUND(IF($CV247=FALSE,0,IF($DY247=TRUE,SUM($BZ247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ247*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV247=FALSE,0,IF($DY247=TRUE,SUM($CA247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA247*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV247=FALSE,0,IF($DY247=TRUE,SUM($CB247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB247*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV247=FALSE,0,IF($DY247=TRUE,SUM($CC247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC247*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV247=FALSE,0,IF($DY247=TRUE,SUM($CD247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD247*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV247=FALSE,0,IF($DY247=TRUE,SUM($CE247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE247*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC247=FALSE,0,IF($H247=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF247*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE247=FALSE,0,ROUND(SUM($CF247*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG247=FALSE,0,ROUND(SUM($AA247*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY247=TRUE,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA247),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA247)),5)","v":0},{"$f":"SUM(ROUND($CW247:$DB247,2),$DD247,$DF247,$DH247)","v":0},0,{"$f":"SUM(SUM($CU247*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ247*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU247*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ247*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL247,IF(VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM247,$DK247))","v":0},0,false,0,false,0,{"$f":"IF(AND($X247>0,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU247=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH247:$CM247,$CS247,$ED247,$EL247,$ET247:$EY247)-SUM($BY247*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH247:$CM247,$CS247,$ED247,$EL247,$EN247:$ES247)-SUM($BY247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X247>0,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW247=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH247:$CM247,$CO247,$CQ247,$CS247,$ED247,$EF247,$EH247,$EJ247,$ET247:$EY247)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH247:$CM247,$CO247,$CQ247,$CS247,$ED247,$EF247,$EH247,$EJ247,ET247:$EX247)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA247>0,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY247=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW247:$DB247,$DH247,$ED247,$FQ247,$FY247:$GD247)-SUM($CF247*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW247:$DB247,$DH247,$ED247,$FQ247,$FS247:$FX247)-SUM($CF247*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA247>0,VLOOKUP($A247,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA247=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW247:$DB247,$DD247,$DF247,$DH247,$FI247,$FK247,$FM247,$FO247,$FY247:$GD247)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW247:$DB247,$DD247,$DF247,$DH247,$FI247,$FK247,$FM247,$FO247,$FY247:$GD247)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X247>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E247<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC247=FALSE,0,ROUND(SUM($AE247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X247>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A247,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE247=FALSE,0,ROUND(SUM($BY247*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X247>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X247>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X247>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG247=FALSE,0,SUM($BY247*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X247>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI247=FALSE,0,SUM($BY247*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X247>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK247=TRUE,$X247>0),SUM($BY247*Account!$T$2),0)","v":0},{"$f":"IF(AND($X247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM247=FALSE,0,ROUND(SUM($BS247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM247=FALSE,0,ROUND(SUM($BT247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM247=FALSE,0,ROUND(SUM($BU247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM247=FALSE,0,ROUND(SUM($BV247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM247=FALSE,0,ROUND(SUM($BW247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM247=FALSE,0,ROUND(SUM($BX247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H247/$AD247*$X247),5),0)","v":0},{"$f":"ROUND(SUM($FA247*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ247=FALSE,$FB247,ROUND(MAX(0,SUM(SUM($ET247:$EY247)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE247=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I247","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF247*Account!$AA$2),SUM($FF247*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA247>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E247<>\"D-CARE\",Tenant!$F247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH247=FALSE,0,ROUND(SUM($AF247*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA247>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A247,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY247=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ247=FALSE,0,ROUND(SUM($CF247*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA247>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA247>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA247>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL247=FALSE,0,SUM($CF247*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA247>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN247=FALSE,0,SUM($CF247*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA247>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP247=TRUE,$AA247>0),SUM($CF247*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA247>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR247=FALSE,0,ROUND(SUM($BZ247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR247=FALSE,0,ROUND(SUM($CA247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR247=FALSE,0,ROUND(SUM($CB247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR247=FALSE,0,ROUND(SUM($CC247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR247=FALSE,0,ROUND(SUM($CD247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR247=FALSE,0,ROUND(SUM($CE247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ247*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA247*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB247*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC247*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD247*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE247*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H247/$AD247*$AA247),5),0)","v":0},{"$f":"ROUND(SUM($GF247*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE247=FALSE,$GG247,ROUND(MAX(0,SUM(SUM($FY247:$GD247)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ247=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I247","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK247*Account!$AA$2),SUM($GK247*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D247<=FctrChngDts!$B$14,$E247>FctrChngDts!$B$14),AND($D247<=FctrChngDts!$C$14,$E247>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM247=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP247:$GS247))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO247,$DD247,$GP247:$GS247))","v":0},0,0,{"$f":"IF(AND($X247>0,Tenant!$E247=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX247=FALSE,0,ROUND(SUM($AE247*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA247>0,Tenant!$E247=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ247=FALSE,0,ROUND(SUM($AF247*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO247,$GT247,$GW247,$HB247,$CQ247,$DF247,$DV247,$DX247,$DZ247,$EB247),IF(Account!$Q$2=TRUE,SUM($GO247,$GU247,$GW247,$HB247,$CQ247,$DF247,$DV247,$DX247,$DZ247,$EB247),SUM($GO247,$GT247,$GU247,$GV247,$GW247,$HB247,$CQ247,$DF247,$DV247,$DX247,$DZ247,$EB247)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D247,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A247,Tenant!$A:$J,8,FALSE)=TRUE,$HD247<0),0,SUM(SUM(SUM($HD247/$AD247*$HE247)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A247,Tenant!$A:$J,8,FALSE)=TRUE,$HD247<0),0,SUM(SUM(SUM($HD247/$AD247*$HF247)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU247,$DJ247,$DR247,$DT247,$DV247,$DX247,$DZ247,$EB247,$ED247,$EF247,$EH247,$EJ247,$FI247,$FK247,$FM247,$FO247,$GN247,$GV247,$GY247,$HA247)/$AD247*$X247*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU247,$DJ247,$DR247,$DT247,$DV247,$DX247,$DZ247,$EB247,$ED247,$EF247,$EH247,$EJ247,$FI247,$FK247,$FM247,$FO247,$GN247,$GV247,$GY247,$HA247)/$AD247*$AA247*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E247),$AD247,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D247,FctrChngDts!$C$17<=$E247),_xlfn.DAYS($D247,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E247),$AD247,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D247,FctrChngDts!$C$19<=$E247),_xlfn.DAYS($D247,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN247*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN247*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO247*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO247*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D247,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A247,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU247*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A247,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV247*Account!$AA$2)),5)","v":0}]
[247,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G248),0,IF($F248<=$G248,SUM($G248-$F248),IF($F248>$G248,SUM((Account!$L$2-$F248)+$G248+1))))","v":0},{"$f":"IF(AND($D248>=FctrChngDts!$C$2,$D248<=FctrChngDts!$D$2),$D248,\"\")","v":""},{"$f":"IF($I248=\"\",\"\",IF($E248<=FctrChngDts!$D$2,$E248,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D248<FctrChngDts!$E$2,$E248<FctrChngDts!$E$2),AND($D248>=FctrChngDts!$F$2,$E248>=FctrChngDts!$F$2)),\"\",IF(AND($D248>=FctrChngDts!$E$2,$D248<=FctrChngDts!$F$2),$D248,FctrChngDts!$E$2))","v":""},{"$f":"IF($K248=\"\",\"\",IF(AND($J248=$K248,$E248>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K248=$J248,$E248,IF(AND($E248>=FctrChngDts!$E$2,$E248<=FctrChngDts!$F$2),$E248,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D248<DATE(YEAR(Account!$J$2),6,1),$D248>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I248<FctrChngDts!$A$2,$J248<FctrChngDts!$A$2),AND($I248>=FctrChngDts!$B$2,$J248>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I248<FctrChngDts!$A$2,$J248>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I248>=FctrChngDts!$A$2,$J248<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I248<FctrChngDts!$B$2,$J248>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K248<FctrChngDts!$A$2,$L248<FctrChngDts!$A$2),AND($K248>=FctrChngDts!$B$2,$L248>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K248<FctrChngDts!$A$2,$L248>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K248>=FctrChngDts!$A$2,$L248<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K248<FctrChngDts!$B$2,$L248>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I248=\"\",$J248=0),0,IF(AND($N248=TRUE,$I248<>0),SUM($J248-$I248+1),IF($O248=TRUE,SUM(FctrChngDts!$A$2-$I248),IF($P248=TRUE,0,IF($Q248=TRUE,SUM($J248-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I248=\"\",$J248=0),0,IF($N248=TRUE,0,IF($O248=TRUE,SUM($J248-FctrChngDts!$A$2+1),IF(AND($P248=TRUE,$I248<>0),SUM($J248-$I248+1),IF($Q248=TRUE,SUM(FctrChngDts!$B$2-$I248),0)))))","v":0},0,{"$f":"IF(OR($K248=\"\",$L248=0),0,IF(AND($R248=TRUE,$K248<>0),SUM($L248-$K248+1),IF($S248=TRUE,SUM(FctrChngDts!$A$2-$K248),IF($T248=TRUE,0,IF($U248=TRUE,SUM($L248-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K248=\"\",$L248=0),0,IF($R248=TRUE,0,IF($S248=TRUE,SUM($L248-FctrChngDts!$A$2+1),IF(AND($T248=TRUE,$K248<>0),SUM($L248-$K248+1),IF($U248=TRUE,SUM(FctrChngDts!$B$2-$K248),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A248,Tenant!$A248:$J747,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR248=FALSE,VLOOKUP($AQ248,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ248,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR248=FALSE,VLOOKUP($AQ248,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ248,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR248=FALSE,VLOOKUP($AQ248,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ248,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR248=FALSE,VLOOKUP($AQ248,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ248,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A248,Tenant!$A248:$J747,6,FALSE)","v":0},{"$f":"VLOOKUP($A248,Tenant!$A248:$J747,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG248=FALSE,0,IF($DU248=TRUE,SUM($BS248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS248*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DU248=TRUE,SUM($BT248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT248*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DU248=TRUE,SUM($BU248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU248*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DU248=TRUE,SUM($BV248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DU248=TRUE,SUM($BW248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW248*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG248=FALSE,0,IF($DU248=TRUE,SUM($BX248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX248*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN248=FALSE,0,IF($H248=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP248=FALSE,0,ROUND(SUM($BY248*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR248=FALSE,0,ROUND(SUM($X248*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY248=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X248),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X248)),5)","v":0},{"$f":"SUM(ROUND($CH248:$CM248,2),$CO248,$CQ248,$CS248)","v":0},false,{"$f":"ROUND(IF($CV248=FALSE,0,IF($DY248=TRUE,SUM($BZ248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ248*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV248=FALSE,0,IF($DY248=TRUE,SUM($CA248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA248*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV248=FALSE,0,IF($DY248=TRUE,SUM($CB248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB248*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV248=FALSE,0,IF($DY248=TRUE,SUM($CC248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC248*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV248=FALSE,0,IF($DY248=TRUE,SUM($CD248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD248*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV248=FALSE,0,IF($DY248=TRUE,SUM($CE248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE248*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC248=FALSE,0,IF($H248=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF248*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE248=FALSE,0,ROUND(SUM($CF248*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG248=FALSE,0,ROUND(SUM($AA248*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY248=TRUE,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA248),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA248)),5)","v":0},{"$f":"SUM(ROUND($CW248:$DB248,2),$DD248,$DF248,$DH248)","v":0},0,{"$f":"SUM(SUM($CU248*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ248*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU248*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ248*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL248,IF(VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM248,$DK248))","v":0},0,false,0,false,0,{"$f":"IF(AND($X248>0,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU248=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH248:$CM248,$CS248,$ED248,$EL248,$ET248:$EY248)-SUM($BY248*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH248:$CM248,$CS248,$ED248,$EL248,$EN248:$ES248)-SUM($BY248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X248>0,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW248=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH248:$CM248,$CO248,$CQ248,$CS248,$ED248,$EF248,$EH248,$EJ248,$ET248:$EY248)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH248:$CM248,$CO248,$CQ248,$CS248,$ED248,$EF248,$EH248,$EJ248,ET248:$EX248)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA248>0,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY248=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW248:$DB248,$DH248,$ED248,$FQ248,$FY248:$GD248)-SUM($CF248*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW248:$DB248,$DH248,$ED248,$FQ248,$FS248:$FX248)-SUM($CF248*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA248>0,VLOOKUP($A248,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA248=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW248:$DB248,$DD248,$DF248,$DH248,$FI248,$FK248,$FM248,$FO248,$FY248:$GD248)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW248:$DB248,$DD248,$DF248,$DH248,$FI248,$FK248,$FM248,$FO248,$FY248:$GD248)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X248>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E248<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC248=FALSE,0,ROUND(SUM($AE248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X248>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A248,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE248=FALSE,0,ROUND(SUM($BY248*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X248>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X248>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X248>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG248=FALSE,0,SUM($BY248*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X248>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI248=FALSE,0,SUM($BY248*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X248>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK248=TRUE,$X248>0),SUM($BY248*Account!$T$2),0)","v":0},{"$f":"IF(AND($X248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM248=FALSE,0,ROUND(SUM($BS248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM248=FALSE,0,ROUND(SUM($BT248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM248=FALSE,0,ROUND(SUM($BU248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM248=FALSE,0,ROUND(SUM($BV248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM248=FALSE,0,ROUND(SUM($BW248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM248=FALSE,0,ROUND(SUM($BX248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H248/$AD248*$X248),5),0)","v":0},{"$f":"ROUND(SUM($FA248*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ248=FALSE,$FB248,ROUND(MAX(0,SUM(SUM($ET248:$EY248)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE248=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I248","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF248*Account!$AA$2),SUM($FF248*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA248>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E248<>\"D-CARE\",Tenant!$F248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH248=FALSE,0,ROUND(SUM($AF248*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA248>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A248,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY248=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ248=FALSE,0,ROUND(SUM($CF248*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA248>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA248>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA248>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL248=FALSE,0,SUM($CF248*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA248>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN248=FALSE,0,SUM($CF248*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA248>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP248=TRUE,$AA248>0),SUM($CF248*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA248>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR248=FALSE,0,ROUND(SUM($BZ248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR248=FALSE,0,ROUND(SUM($CA248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR248=FALSE,0,ROUND(SUM($CB248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR248=FALSE,0,ROUND(SUM($CC248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR248=FALSE,0,ROUND(SUM($CD248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR248=FALSE,0,ROUND(SUM($CE248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ248*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA248*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB248*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC248*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD248*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE248*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H248/$AD248*$AA248),5),0)","v":0},{"$f":"ROUND(SUM($GF248*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE248=FALSE,$GG248,ROUND(MAX(0,SUM(SUM($FY248:$GD248)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ248=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I248","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK248*Account!$AA$2),SUM($GK248*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D248<=FctrChngDts!$B$14,$E248>FctrChngDts!$B$14),AND($D248<=FctrChngDts!$C$14,$E248>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM248=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP248:$GS248))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO248,$DD248,$GP248:$GS248))","v":0},0,0,{"$f":"IF(AND($X248>0,Tenant!$E248=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX248=FALSE,0,ROUND(SUM($AE248*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA248>0,Tenant!$E248=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ248=FALSE,0,ROUND(SUM($AF248*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO248,$GT248,$GW248,$HB248,$CQ248,$DF248,$DV248,$DX248,$DZ248,$EB248),IF(Account!$Q$2=TRUE,SUM($GO248,$GU248,$GW248,$HB248,$CQ248,$DF248,$DV248,$DX248,$DZ248,$EB248),SUM($GO248,$GT248,$GU248,$GV248,$GW248,$HB248,$CQ248,$DF248,$DV248,$DX248,$DZ248,$EB248)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D248,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A248,Tenant!$A:$J,8,FALSE)=TRUE,$HD248<0),0,SUM(SUM(SUM($HD248/$AD248*$HE248)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A248,Tenant!$A:$J,8,FALSE)=TRUE,$HD248<0),0,SUM(SUM(SUM($HD248/$AD248*$HF248)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU248,$DJ248,$DR248,$DT248,$DV248,$DX248,$DZ248,$EB248,$ED248,$EF248,$EH248,$EJ248,$FI248,$FK248,$FM248,$FO248,$GN248,$GV248,$GY248,$HA248)/$AD248*$X248*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU248,$DJ248,$DR248,$DT248,$DV248,$DX248,$DZ248,$EB248,$ED248,$EF248,$EH248,$EJ248,$FI248,$FK248,$FM248,$FO248,$GN248,$GV248,$GY248,$HA248)/$AD248*$AA248*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E248),$AD248,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D248,FctrChngDts!$C$17<=$E248),_xlfn.DAYS($D248,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E248),$AD248,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D248,FctrChngDts!$C$19<=$E248),_xlfn.DAYS($D248,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN248*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN248*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO248*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO248*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D248,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A248,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU248*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A248,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV248*Account!$AA$2)),5)","v":0}]
[248,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G249),0,IF($F249<=$G249,SUM($G249-$F249),IF($F249>$G249,SUM((Account!$L$2-$F249)+$G249+1))))","v":0},{"$f":"IF(AND($D249>=FctrChngDts!$C$2,$D249<=FctrChngDts!$D$2),$D249,\"\")","v":""},{"$f":"IF($I249=\"\",\"\",IF($E249<=FctrChngDts!$D$2,$E249,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D249<FctrChngDts!$E$2,$E249<FctrChngDts!$E$2),AND($D249>=FctrChngDts!$F$2,$E249>=FctrChngDts!$F$2)),\"\",IF(AND($D249>=FctrChngDts!$E$2,$D249<=FctrChngDts!$F$2),$D249,FctrChngDts!$E$2))","v":""},{"$f":"IF($K249=\"\",\"\",IF(AND($J249=$K249,$E249>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K249=$J249,$E249,IF(AND($E249>=FctrChngDts!$E$2,$E249<=FctrChngDts!$F$2),$E249,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D249<DATE(YEAR(Account!$J$2),6,1),$D249>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I249<FctrChngDts!$A$2,$J249<FctrChngDts!$A$2),AND($I249>=FctrChngDts!$B$2,$J249>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I249<FctrChngDts!$A$2,$J249>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I249>=FctrChngDts!$A$2,$J249<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I249<FctrChngDts!$B$2,$J249>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K249<FctrChngDts!$A$2,$L249<FctrChngDts!$A$2),AND($K249>=FctrChngDts!$B$2,$L249>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K249<FctrChngDts!$A$2,$L249>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K249>=FctrChngDts!$A$2,$L249<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K249<FctrChngDts!$B$2,$L249>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I249=\"\",$J249=0),0,IF(AND($N249=TRUE,$I249<>0),SUM($J249-$I249+1),IF($O249=TRUE,SUM(FctrChngDts!$A$2-$I249),IF($P249=TRUE,0,IF($Q249=TRUE,SUM($J249-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I249=\"\",$J249=0),0,IF($N249=TRUE,0,IF($O249=TRUE,SUM($J249-FctrChngDts!$A$2+1),IF(AND($P249=TRUE,$I249<>0),SUM($J249-$I249+1),IF($Q249=TRUE,SUM(FctrChngDts!$B$2-$I249),0)))))","v":0},0,{"$f":"IF(OR($K249=\"\",$L249=0),0,IF(AND($R249=TRUE,$K249<>0),SUM($L249-$K249+1),IF($S249=TRUE,SUM(FctrChngDts!$A$2-$K249),IF($T249=TRUE,0,IF($U249=TRUE,SUM($L249-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K249=\"\",$L249=0),0,IF($R249=TRUE,0,IF($S249=TRUE,SUM($L249-FctrChngDts!$A$2+1),IF(AND($T249=TRUE,$K249<>0),SUM($L249-$K249+1),IF($U249=TRUE,SUM(FctrChngDts!$B$2-$K249),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A249,Tenant!$A249:$J748,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR249=FALSE,VLOOKUP($AQ249,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ249,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR249=FALSE,VLOOKUP($AQ249,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ249,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR249=FALSE,VLOOKUP($AQ249,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ249,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR249=FALSE,VLOOKUP($AQ249,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ249,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A249,Tenant!$A249:$J748,6,FALSE)","v":0},{"$f":"VLOOKUP($A249,Tenant!$A249:$J748,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG249=FALSE,0,IF($DU249=TRUE,SUM($BS249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS249*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DU249=TRUE,SUM($BT249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT249*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DU249=TRUE,SUM($BU249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU249*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DU249=TRUE,SUM($BV249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DU249=TRUE,SUM($BW249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW249*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG249=FALSE,0,IF($DU249=TRUE,SUM($BX249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX249*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN249=FALSE,0,IF($H249=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP249=FALSE,0,ROUND(SUM($BY249*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR249=FALSE,0,ROUND(SUM($X249*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY249=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X249),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X249)),5)","v":0},{"$f":"SUM(ROUND($CH249:$CM249,2),$CO249,$CQ249,$CS249)","v":0},false,{"$f":"ROUND(IF($CV249=FALSE,0,IF($DY249=TRUE,SUM($BZ249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ249*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV249=FALSE,0,IF($DY249=TRUE,SUM($CA249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA249*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV249=FALSE,0,IF($DY249=TRUE,SUM($CB249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB249*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV249=FALSE,0,IF($DY249=TRUE,SUM($CC249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV249=FALSE,0,IF($DY249=TRUE,SUM($CD249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD249*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV249=FALSE,0,IF($DY249=TRUE,SUM($CE249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE249*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC249=FALSE,0,IF($H249=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE249=FALSE,0,ROUND(SUM($CF249*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG249=FALSE,0,ROUND(SUM($AA249*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY249=TRUE,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA249),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA249)),5)","v":0},{"$f":"SUM(ROUND($CW249:$DB249,2),$DD249,$DF249,$DH249)","v":0},0,{"$f":"SUM(SUM($CU249*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ249*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU249*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ249*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL249,IF(VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM249,$DK249))","v":0},0,false,0,false,0,{"$f":"IF(AND($X249>0,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU249=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH249:$CM249,$CS249,$ED249,$EL249,$ET249:$EY249)-SUM($BY249*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH249:$CM249,$CS249,$ED249,$EL249,$EN249:$ES249)-SUM($BY249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X249>0,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW249=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH249:$CM249,$CO249,$CQ249,$CS249,$ED249,$EF249,$EH249,$EJ249,$ET249:$EY249)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH249:$CM249,$CO249,$CQ249,$CS249,$ED249,$EF249,$EH249,$EJ249,ET249:$EX249)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA249>0,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY249=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW249:$DB249,$DH249,$ED249,$FQ249,$FY249:$GD249)-SUM($CF249*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW249:$DB249,$DH249,$ED249,$FQ249,$FS249:$FX249)-SUM($CF249*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA249>0,VLOOKUP($A249,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA249=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW249:$DB249,$DD249,$DF249,$DH249,$FI249,$FK249,$FM249,$FO249,$FY249:$GD249)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW249:$DB249,$DD249,$DF249,$DH249,$FI249,$FK249,$FM249,$FO249,$FY249:$GD249)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E249<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC249=FALSE,0,ROUND(SUM($AE249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X249>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE249=FALSE,0,ROUND(SUM($BY249*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG249=FALSE,0,SUM($BY249*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X249>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI249=FALSE,0,SUM($BY249*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X249>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK249=TRUE,$X249>0),SUM($BY249*Account!$T$2),0)","v":0},{"$f":"IF(AND($X249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM249=FALSE,0,ROUND(SUM($BS249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM249=FALSE,0,ROUND(SUM($BT249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM249=FALSE,0,ROUND(SUM($BU249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM249=FALSE,0,ROUND(SUM($BV249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM249=FALSE,0,ROUND(SUM($BW249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM249=FALSE,0,ROUND(SUM($BX249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H249/$AD249*$X249),5),0)","v":0},{"$f":"ROUND(SUM($FA249*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ249=FALSE,$FB249,ROUND(MAX(0,SUM(SUM($ET249:$EY249)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE249=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I249","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF249*Account!$AA$2),SUM($FF249*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E249<>\"D-CARE\",Tenant!$F249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH249=FALSE,0,ROUND(SUM($AF249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA249>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A249,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY249=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ249=FALSE,0,ROUND(SUM($CF249*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA249>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA249>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL249=FALSE,0,SUM($CF249*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA249>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN249=FALSE,0,SUM($CF249*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA249>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP249=TRUE,$AA249>0),SUM($CF249*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA249>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR249=FALSE,0,ROUND(SUM($BZ249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR249=FALSE,0,ROUND(SUM($CA249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR249=FALSE,0,ROUND(SUM($CB249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR249=FALSE,0,ROUND(SUM($CC249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR249=FALSE,0,ROUND(SUM($CD249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR249=FALSE,0,ROUND(SUM($CE249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ249*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA249*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB249*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC249*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD249*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE249*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H249/$AD249*$AA249),5),0)","v":0},{"$f":"ROUND(SUM($GF249*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE249=FALSE,$GG249,ROUND(MAX(0,SUM(SUM($FY249:$GD249)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ249=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I249","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK249*Account!$AA$2),SUM($GK249*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D249<=FctrChngDts!$B$14,$E249>FctrChngDts!$B$14),AND($D249<=FctrChngDts!$C$14,$E249>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM249=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP249:$GS249))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO249,$DD249,$GP249:$GS249))","v":0},0,0,{"$f":"IF(AND($X249>0,Tenant!$E249=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX249=FALSE,0,ROUND(SUM($AE249*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA249>0,Tenant!$E249=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ249=FALSE,0,ROUND(SUM($AF249*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO249,$GT249,$GW249,$HB249,$CQ249,$DF249,$DV249,$DX249,$DZ249,$EB249),IF(Account!$Q$2=TRUE,SUM($GO249,$GU249,$GW249,$HB249,$CQ249,$DF249,$DV249,$DX249,$DZ249,$EB249),SUM($GO249,$GT249,$GU249,$GV249,$GW249,$HB249,$CQ249,$DF249,$DV249,$DX249,$DZ249,$EB249)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D249,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,8,FALSE)=TRUE,$HD249<0),0,SUM(SUM(SUM($HD249/$AD249*$HE249)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,8,FALSE)=TRUE,$HD249<0),0,SUM(SUM(SUM($HD249/$AD249*$HF249)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU249,$DJ249,$DR249,$DT249,$DV249,$DX249,$DZ249,$EB249,$ED249,$EF249,$EH249,$EJ249,$FI249,$FK249,$FM249,$FO249,$GN249,$GV249,$GY249,$HA249)/$AD249*$X249*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU249,$DJ249,$DR249,$DT249,$DV249,$DX249,$DZ249,$EB249,$ED249,$EF249,$EH249,$EJ249,$FI249,$FK249,$FM249,$FO249,$GN249,$GV249,$GY249,$HA249)/$AD249*$AA249*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E249),$AD249,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D249,FctrChngDts!$C$17<=$E249),_xlfn.DAYS($D249,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E249),$AD249,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D249,FctrChngDts!$C$19<=$E249),_xlfn.DAYS($D249,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN249*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN249*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO249*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO249*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D249,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU249*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A249,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV249*Account!$AA$2)),5)","v":0}]
[249,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G250),0,IF($F250<=$G250,SUM($G250-$F250),IF($F250>$G250,SUM((Account!$L$2-$F250)+$G250+1))))","v":0},{"$f":"IF(AND($D250>=FctrChngDts!$C$2,$D250<=FctrChngDts!$D$2),$D250,\"\")","v":""},{"$f":"IF($I250=\"\",\"\",IF($E250<=FctrChngDts!$D$2,$E250,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D250<FctrChngDts!$E$2,$E250<FctrChngDts!$E$2),AND($D250>=FctrChngDts!$F$2,$E250>=FctrChngDts!$F$2)),\"\",IF(AND($D250>=FctrChngDts!$E$2,$D250<=FctrChngDts!$F$2),$D250,FctrChngDts!$E$2))","v":""},{"$f":"IF($K250=\"\",\"\",IF(AND($J250=$K250,$E250>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K250=$J250,$E250,IF(AND($E250>=FctrChngDts!$E$2,$E250<=FctrChngDts!$F$2),$E250,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D250<DATE(YEAR(Account!$J$2),6,1),$D250>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I250<FctrChngDts!$A$2,$J250<FctrChngDts!$A$2),AND($I250>=FctrChngDts!$B$2,$J250>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I250<FctrChngDts!$A$2,$J250>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I250>=FctrChngDts!$A$2,$J250<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I250<FctrChngDts!$B$2,$J250>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K250<FctrChngDts!$A$2,$L250<FctrChngDts!$A$2),AND($K250>=FctrChngDts!$B$2,$L250>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K250<FctrChngDts!$A$2,$L250>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K250>=FctrChngDts!$A$2,$L250<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K250<FctrChngDts!$B$2,$L250>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I250=\"\",$J250=0),0,IF(AND($N250=TRUE,$I250<>0),SUM($J250-$I250+1),IF($O250=TRUE,SUM(FctrChngDts!$A$2-$I250),IF($P250=TRUE,0,IF($Q250=TRUE,SUM($J250-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I250=\"\",$J250=0),0,IF($N250=TRUE,0,IF($O250=TRUE,SUM($J250-FctrChngDts!$A$2+1),IF(AND($P250=TRUE,$I250<>0),SUM($J250-$I250+1),IF($Q250=TRUE,SUM(FctrChngDts!$B$2-$I250),0)))))","v":0},0,{"$f":"IF(OR($K250=\"\",$L250=0),0,IF(AND($R250=TRUE,$K250<>0),SUM($L250-$K250+1),IF($S250=TRUE,SUM(FctrChngDts!$A$2-$K250),IF($T250=TRUE,0,IF($U250=TRUE,SUM($L250-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K250=\"\",$L250=0),0,IF($R250=TRUE,0,IF($S250=TRUE,SUM($L250-FctrChngDts!$A$2+1),IF(AND($T250=TRUE,$K250<>0),SUM($L250-$K250+1),IF($U250=TRUE,SUM(FctrChngDts!$B$2-$K250),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A250,Tenant!$A250:$J749,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR250=FALSE,VLOOKUP($AQ250,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ250,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR250=FALSE,VLOOKUP($AQ250,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ250,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR250=FALSE,VLOOKUP($AQ250,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ250,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR250=FALSE,VLOOKUP($AQ250,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ250,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A250,Tenant!$A250:$J749,6,FALSE)","v":0},{"$f":"VLOOKUP($A250,Tenant!$A250:$J749,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG250=FALSE,0,IF($DU250=TRUE,SUM($BS250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS250*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DU250=TRUE,SUM($BT250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT250*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DU250=TRUE,SUM($BU250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU250*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DU250=TRUE,SUM($BV250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DU250=TRUE,SUM($BW250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW250*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG250=FALSE,0,IF($DU250=TRUE,SUM($BX250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX250*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN250=FALSE,0,IF($H250=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP250=FALSE,0,ROUND(SUM($BY250*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR250=FALSE,0,ROUND(SUM($X250*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY250=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X250),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X250)),5)","v":0},{"$f":"SUM(ROUND($CH250:$CM250,2),$CO250,$CQ250,$CS250)","v":0},false,{"$f":"ROUND(IF($CV250=FALSE,0,IF($DY250=TRUE,SUM($BZ250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ250*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV250=FALSE,0,IF($DY250=TRUE,SUM($CA250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA250*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV250=FALSE,0,IF($DY250=TRUE,SUM($CB250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB250*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV250=FALSE,0,IF($DY250=TRUE,SUM($CC250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC250*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV250=FALSE,0,IF($DY250=TRUE,SUM($CD250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD250*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV250=FALSE,0,IF($DY250=TRUE,SUM($CE250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE250*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC250=FALSE,0,IF($H250=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF250*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE250=FALSE,0,ROUND(SUM($CF250*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG250=FALSE,0,ROUND(SUM($AA250*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY250=TRUE,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA250),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA250)),5)","v":0},{"$f":"SUM(ROUND($CW250:$DB250,2),$DD250,$DF250,$DH250)","v":0},0,{"$f":"SUM(SUM($CU250*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ250*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU250*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ250*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL250,IF(VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM250,$DK250))","v":0},0,false,0,false,0,{"$f":"IF(AND($X250>0,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU250=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH250:$CM250,$CS250,$ED250,$EL250,$ET250:$EY250)-SUM($BY250*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH250:$CM250,$CS250,$ED250,$EL250,$EN250:$ES250)-SUM($BY250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X250>0,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW250=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH250:$CM250,$CO250,$CQ250,$CS250,$ED250,$EF250,$EH250,$EJ250,$ET250:$EY250)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH250:$CM250,$CO250,$CQ250,$CS250,$ED250,$EF250,$EH250,$EJ250,ET250:$EX250)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA250>0,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY250=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW250:$DB250,$DH250,$ED250,$FQ250,$FY250:$GD250)-SUM($CF250*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW250:$DB250,$DH250,$ED250,$FQ250,$FS250:$FX250)-SUM($CF250*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA250>0,VLOOKUP($A250,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA250=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW250:$DB250,$DD250,$DF250,$DH250,$FI250,$FK250,$FM250,$FO250,$FY250:$GD250)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW250:$DB250,$DD250,$DF250,$DH250,$FI250,$FK250,$FM250,$FO250,$FY250:$GD250)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X250>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E250<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC250=FALSE,0,ROUND(SUM($AE250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X250>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A250,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE250=FALSE,0,ROUND(SUM($BY250*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X250>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X250>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X250>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG250=FALSE,0,SUM($BY250*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X250>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI250=FALSE,0,SUM($BY250*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X250>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK250=TRUE,$X250>0),SUM($BY250*Account!$T$2),0)","v":0},{"$f":"IF(AND($X250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM250=FALSE,0,ROUND(SUM($BS250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM250=FALSE,0,ROUND(SUM($BT250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM250=FALSE,0,ROUND(SUM($BU250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM250=FALSE,0,ROUND(SUM($BV250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM250=FALSE,0,ROUND(SUM($BW250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM250=FALSE,0,ROUND(SUM($BX250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H250/$AD250*$X250),5),0)","v":0},{"$f":"ROUND(SUM($FA250*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ250=FALSE,$FB250,ROUND(MAX(0,SUM(SUM($ET250:$EY250)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE250=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I250","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF250*Account!$AA$2),SUM($FF250*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA250>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E250<>\"D-CARE\",Tenant!$F250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH250=FALSE,0,ROUND(SUM($AF250*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA250>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A250,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY250=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ250=FALSE,0,ROUND(SUM($CF250*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA250>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA250>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA250>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL250=FALSE,0,SUM($CF250*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA250>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN250=FALSE,0,SUM($CF250*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA250>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP250=TRUE,$AA250>0),SUM($CF250*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA250>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR250=FALSE,0,ROUND(SUM($BZ250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR250=FALSE,0,ROUND(SUM($CA250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR250=FALSE,0,ROUND(SUM($CB250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR250=FALSE,0,ROUND(SUM($CC250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR250=FALSE,0,ROUND(SUM($CD250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR250=FALSE,0,ROUND(SUM($CE250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ250*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA250*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB250*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC250*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD250*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE250*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H250/$AD250*$AA250),5),0)","v":0},{"$f":"ROUND(SUM($GF250*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE250=FALSE,$GG250,ROUND(MAX(0,SUM(SUM($FY250:$GD250)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ250=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I250","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK250*Account!$AA$2),SUM($GK250*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D250<=FctrChngDts!$B$14,$E250>FctrChngDts!$B$14),AND($D250<=FctrChngDts!$C$14,$E250>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM250=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP250:$GS250))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO250,$DD250,$GP250:$GS250))","v":0},0,0,{"$f":"IF(AND($X250>0,Tenant!$E250=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX250=FALSE,0,ROUND(SUM($AE250*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA250>0,Tenant!$E250=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ250=FALSE,0,ROUND(SUM($AF250*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO250,$GT250,$GW250,$HB250,$CQ250,$DF250,$DV250,$DX250,$DZ250,$EB250),IF(Account!$Q$2=TRUE,SUM($GO250,$GU250,$GW250,$HB250,$CQ250,$DF250,$DV250,$DX250,$DZ250,$EB250),SUM($GO250,$GT250,$GU250,$GV250,$GW250,$HB250,$CQ250,$DF250,$DV250,$DX250,$DZ250,$EB250)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D250,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A250,Tenant!$A:$J,8,FALSE)=TRUE,$HD250<0),0,SUM(SUM(SUM($HD250/$AD250*$HE250)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A250,Tenant!$A:$J,8,FALSE)=TRUE,$HD250<0),0,SUM(SUM(SUM($HD250/$AD250*$HF250)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU250,$DJ250,$DR250,$DT250,$DV250,$DX250,$DZ250,$EB250,$ED250,$EF250,$EH250,$EJ250,$FI250,$FK250,$FM250,$FO250,$GN250,$GV250,$GY250,$HA250)/$AD250*$X250*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU250,$DJ250,$DR250,$DT250,$DV250,$DX250,$DZ250,$EB250,$ED250,$EF250,$EH250,$EJ250,$FI250,$FK250,$FM250,$FO250,$GN250,$GV250,$GY250,$HA250)/$AD250*$AA250*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E250),$AD250,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D250,FctrChngDts!$C$17<=$E250),_xlfn.DAYS($D250,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E250),$AD250,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D250,FctrChngDts!$C$19<=$E250),_xlfn.DAYS($D250,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN250*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN250*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO250*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO250*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D250,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A250,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU250*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A250,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV250*Account!$AA$2)),5)","v":0}]
[250,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G251),0,IF($F251<=$G251,SUM($G251-$F251),IF($F251>$G251,SUM((Account!$L$2-$F251)+$G251+1))))","v":0},{"$f":"IF(AND($D251>=FctrChngDts!$C$2,$D251<=FctrChngDts!$D$2),$D251,\"\")","v":""},{"$f":"IF($I251=\"\",\"\",IF($E251<=FctrChngDts!$D$2,$E251,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D251<FctrChngDts!$E$2,$E251<FctrChngDts!$E$2),AND($D251>=FctrChngDts!$F$2,$E251>=FctrChngDts!$F$2)),\"\",IF(AND($D251>=FctrChngDts!$E$2,$D251<=FctrChngDts!$F$2),$D251,FctrChngDts!$E$2))","v":""},{"$f":"IF($K251=\"\",\"\",IF(AND($J251=$K251,$E251>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K251=$J251,$E251,IF(AND($E251>=FctrChngDts!$E$2,$E251<=FctrChngDts!$F$2),$E251,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D251<DATE(YEAR(Account!$J$2),6,1),$D251>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I251<FctrChngDts!$A$2,$J251<FctrChngDts!$A$2),AND($I251>=FctrChngDts!$B$2,$J251>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I251<FctrChngDts!$A$2,$J251>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I251>=FctrChngDts!$A$2,$J251<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I251<FctrChngDts!$B$2,$J251>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K251<FctrChngDts!$A$2,$L251<FctrChngDts!$A$2),AND($K251>=FctrChngDts!$B$2,$L251>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K251<FctrChngDts!$A$2,$L251>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K251>=FctrChngDts!$A$2,$L251<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K251<FctrChngDts!$B$2,$L251>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I251=\"\",$J251=0),0,IF(AND($N251=TRUE,$I251<>0),SUM($J251-$I251+1),IF($O251=TRUE,SUM(FctrChngDts!$A$2-$I251),IF($P251=TRUE,0,IF($Q251=TRUE,SUM($J251-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I251=\"\",$J251=0),0,IF($N251=TRUE,0,IF($O251=TRUE,SUM($J251-FctrChngDts!$A$2+1),IF(AND($P251=TRUE,$I251<>0),SUM($J251-$I251+1),IF($Q251=TRUE,SUM(FctrChngDts!$B$2-$I251),0)))))","v":0},0,{"$f":"IF(OR($K251=\"\",$L251=0),0,IF(AND($R251=TRUE,$K251<>0),SUM($L251-$K251+1),IF($S251=TRUE,SUM(FctrChngDts!$A$2-$K251),IF($T251=TRUE,0,IF($U251=TRUE,SUM($L251-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K251=\"\",$L251=0),0,IF($R251=TRUE,0,IF($S251=TRUE,SUM($L251-FctrChngDts!$A$2+1),IF(AND($T251=TRUE,$K251<>0),SUM($L251-$K251+1),IF($U251=TRUE,SUM(FctrChngDts!$B$2-$K251),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A251,Tenant!$A251:$J750,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR251=FALSE,VLOOKUP($AQ251,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ251,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR251=FALSE,VLOOKUP($AQ251,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ251,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR251=FALSE,VLOOKUP($AQ251,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ251,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR251=FALSE,VLOOKUP($AQ251,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ251,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A251,Tenant!$A251:$J750,6,FALSE)","v":0},{"$f":"VLOOKUP($A251,Tenant!$A251:$J750,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG251=FALSE,0,IF($DU251=TRUE,SUM($BS251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS251*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DU251=TRUE,SUM($BT251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT251*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DU251=TRUE,SUM($BU251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU251*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DU251=TRUE,SUM($BV251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DU251=TRUE,SUM($BW251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW251*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG251=FALSE,0,IF($DU251=TRUE,SUM($BX251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX251*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN251=FALSE,0,IF($H251=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP251=FALSE,0,ROUND(SUM($BY251*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR251=FALSE,0,ROUND(SUM($X251*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY251=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X251),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X251)),5)","v":0},{"$f":"SUM(ROUND($CH251:$CM251,2),$CO251,$CQ251,$CS251)","v":0},false,{"$f":"ROUND(IF($CV251=FALSE,0,IF($DY251=TRUE,SUM($BZ251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ251*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV251=FALSE,0,IF($DY251=TRUE,SUM($CA251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA251*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV251=FALSE,0,IF($DY251=TRUE,SUM($CB251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB251*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV251=FALSE,0,IF($DY251=TRUE,SUM($CC251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV251=FALSE,0,IF($DY251=TRUE,SUM($CD251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD251*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV251=FALSE,0,IF($DY251=TRUE,SUM($CE251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE251*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC251=FALSE,0,IF($H251=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE251=FALSE,0,ROUND(SUM($CF251*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG251=FALSE,0,ROUND(SUM($AA251*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY251=TRUE,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA251),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA251)),5)","v":0},{"$f":"SUM(ROUND($CW251:$DB251,2),$DD251,$DF251,$DH251)","v":0},0,{"$f":"SUM(SUM($CU251*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ251*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU251*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ251*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL251,IF(VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM251,$DK251))","v":0},0,false,0,false,0,{"$f":"IF(AND($X251>0,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU251=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH251:$CM251,$CS251,$ED251,$EL251,$ET251:$EY251)-SUM($BY251*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH251:$CM251,$CS251,$ED251,$EL251,$EN251:$ES251)-SUM($BY251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X251>0,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW251=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH251:$CM251,$CO251,$CQ251,$CS251,$ED251,$EF251,$EH251,$EJ251,$ET251:$EY251)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH251:$CM251,$CO251,$CQ251,$CS251,$ED251,$EF251,$EH251,$EJ251,ET251:$EX251)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA251>0,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY251=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW251:$DB251,$DH251,$ED251,$FQ251,$FY251:$GD251)-SUM($CF251*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW251:$DB251,$DH251,$ED251,$FQ251,$FS251:$FX251)-SUM($CF251*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA251>0,VLOOKUP($A251,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA251=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW251:$DB251,$DD251,$DF251,$DH251,$FI251,$FK251,$FM251,$FO251,$FY251:$GD251)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW251:$DB251,$DD251,$DF251,$DH251,$FI251,$FK251,$FM251,$FO251,$FY251:$GD251)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E251<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC251=FALSE,0,ROUND(SUM($AE251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X251>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE251=FALSE,0,ROUND(SUM($BY251*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG251=FALSE,0,SUM($BY251*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X251>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI251=FALSE,0,SUM($BY251*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X251>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK251=TRUE,$X251>0),SUM($BY251*Account!$T$2),0)","v":0},{"$f":"IF(AND($X251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM251=FALSE,0,ROUND(SUM($BS251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM251=FALSE,0,ROUND(SUM($BT251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM251=FALSE,0,ROUND(SUM($BU251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM251=FALSE,0,ROUND(SUM($BV251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM251=FALSE,0,ROUND(SUM($BW251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM251=FALSE,0,ROUND(SUM($BX251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H251/$AD251*$X251),5),0)","v":0},{"$f":"ROUND(SUM($FA251*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ251=FALSE,$FB251,ROUND(MAX(0,SUM(SUM($ET251:$EY251)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE251=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I251","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF251*Account!$AA$2),SUM($FF251*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E251<>\"D-CARE\",Tenant!$F251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH251=FALSE,0,ROUND(SUM($AF251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA251>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A251,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY251=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ251=FALSE,0,ROUND(SUM($CF251*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA251>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA251>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL251=FALSE,0,SUM($CF251*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA251>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN251=FALSE,0,SUM($CF251*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA251>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP251=TRUE,$AA251>0),SUM($CF251*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA251>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR251=FALSE,0,ROUND(SUM($BZ251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR251=FALSE,0,ROUND(SUM($CA251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR251=FALSE,0,ROUND(SUM($CB251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR251=FALSE,0,ROUND(SUM($CC251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR251=FALSE,0,ROUND(SUM($CD251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR251=FALSE,0,ROUND(SUM($CE251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ251*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA251*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB251*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC251*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD251*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE251*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H251/$AD251*$AA251),5),0)","v":0},{"$f":"ROUND(SUM($GF251*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE251=FALSE,$GG251,ROUND(MAX(0,SUM(SUM($FY251:$GD251)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ251=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I251","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK251*Account!$AA$2),SUM($GK251*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D251<=FctrChngDts!$B$14,$E251>FctrChngDts!$B$14),AND($D251<=FctrChngDts!$C$14,$E251>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM251=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP251:$GS251))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO251,$DD251,$GP251:$GS251))","v":0},0,0,{"$f":"IF(AND($X251>0,Tenant!$E251=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX251=FALSE,0,ROUND(SUM($AE251*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA251>0,Tenant!$E251=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ251=FALSE,0,ROUND(SUM($AF251*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO251,$GT251,$GW251,$HB251,$CQ251,$DF251,$DV251,$DX251,$DZ251,$EB251),IF(Account!$Q$2=TRUE,SUM($GO251,$GU251,$GW251,$HB251,$CQ251,$DF251,$DV251,$DX251,$DZ251,$EB251),SUM($GO251,$GT251,$GU251,$GV251,$GW251,$HB251,$CQ251,$DF251,$DV251,$DX251,$DZ251,$EB251)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D251,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,8,FALSE)=TRUE,$HD251<0),0,SUM(SUM(SUM($HD251/$AD251*$HE251)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,8,FALSE)=TRUE,$HD251<0),0,SUM(SUM(SUM($HD251/$AD251*$HF251)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU251,$DJ251,$DR251,$DT251,$DV251,$DX251,$DZ251,$EB251,$ED251,$EF251,$EH251,$EJ251,$FI251,$FK251,$FM251,$FO251,$GN251,$GV251,$GY251,$HA251)/$AD251*$X251*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU251,$DJ251,$DR251,$DT251,$DV251,$DX251,$DZ251,$EB251,$ED251,$EF251,$EH251,$EJ251,$FI251,$FK251,$FM251,$FO251,$GN251,$GV251,$GY251,$HA251)/$AD251*$AA251*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E251),$AD251,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D251,FctrChngDts!$C$17<=$E251),_xlfn.DAYS($D251,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E251),$AD251,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D251,FctrChngDts!$C$19<=$E251),_xlfn.DAYS($D251,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN251*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN251*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO251*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO251*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D251,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU251*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A251,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV251*Account!$AA$2)),5)","v":0}]
[251,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G252),0,IF($F252<=$G252,SUM($G252-$F252),IF($F252>$G252,SUM((Account!$L$2-$F252)+$G252+1))))","v":0},{"$f":"IF(AND($D252>=FctrChngDts!$C$2,$D252<=FctrChngDts!$D$2),$D252,\"\")","v":""},{"$f":"IF($I252=\"\",\"\",IF($E252<=FctrChngDts!$D$2,$E252,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D252<FctrChngDts!$E$2,$E252<FctrChngDts!$E$2),AND($D252>=FctrChngDts!$F$2,$E252>=FctrChngDts!$F$2)),\"\",IF(AND($D252>=FctrChngDts!$E$2,$D252<=FctrChngDts!$F$2),$D252,FctrChngDts!$E$2))","v":""},{"$f":"IF($K252=\"\",\"\",IF(AND($J252=$K252,$E252>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K252=$J252,$E252,IF(AND($E252>=FctrChngDts!$E$2,$E252<=FctrChngDts!$F$2),$E252,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D252<DATE(YEAR(Account!$J$2),6,1),$D252>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I252<FctrChngDts!$A$2,$J252<FctrChngDts!$A$2),AND($I252>=FctrChngDts!$B$2,$J252>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I252<FctrChngDts!$A$2,$J252>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I252>=FctrChngDts!$A$2,$J252<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I252<FctrChngDts!$B$2,$J252>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K252<FctrChngDts!$A$2,$L252<FctrChngDts!$A$2),AND($K252>=FctrChngDts!$B$2,$L252>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K252<FctrChngDts!$A$2,$L252>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K252>=FctrChngDts!$A$2,$L252<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K252<FctrChngDts!$B$2,$L252>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I252=\"\",$J252=0),0,IF(AND($N252=TRUE,$I252<>0),SUM($J252-$I252+1),IF($O252=TRUE,SUM(FctrChngDts!$A$2-$I252),IF($P252=TRUE,0,IF($Q252=TRUE,SUM($J252-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I252=\"\",$J252=0),0,IF($N252=TRUE,0,IF($O252=TRUE,SUM($J252-FctrChngDts!$A$2+1),IF(AND($P252=TRUE,$I252<>0),SUM($J252-$I252+1),IF($Q252=TRUE,SUM(FctrChngDts!$B$2-$I252),0)))))","v":0},0,{"$f":"IF(OR($K252=\"\",$L252=0),0,IF(AND($R252=TRUE,$K252<>0),SUM($L252-$K252+1),IF($S252=TRUE,SUM(FctrChngDts!$A$2-$K252),IF($T252=TRUE,0,IF($U252=TRUE,SUM($L252-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K252=\"\",$L252=0),0,IF($R252=TRUE,0,IF($S252=TRUE,SUM($L252-FctrChngDts!$A$2+1),IF(AND($T252=TRUE,$K252<>0),SUM($L252-$K252+1),IF($U252=TRUE,SUM(FctrChngDts!$B$2-$K252),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A252,Tenant!$A252:$J751,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR252=FALSE,VLOOKUP($AQ252,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ252,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR252=FALSE,VLOOKUP($AQ252,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ252,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR252=FALSE,VLOOKUP($AQ252,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ252,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR252=FALSE,VLOOKUP($AQ252,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ252,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A252,Tenant!$A252:$J751,6,FALSE)","v":0},{"$f":"VLOOKUP($A252,Tenant!$A252:$J751,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG252=FALSE,0,IF($DU252=TRUE,SUM($BS252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS252*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DU252=TRUE,SUM($BT252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT252*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DU252=TRUE,SUM($BU252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU252*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DU252=TRUE,SUM($BV252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DU252=TRUE,SUM($BW252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW252*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG252=FALSE,0,IF($DU252=TRUE,SUM($BX252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX252*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN252=FALSE,0,IF($H252=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP252=FALSE,0,ROUND(SUM($BY252*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR252=FALSE,0,ROUND(SUM($X252*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY252=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X252),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X252)),5)","v":0},{"$f":"SUM(ROUND($CH252:$CM252,2),$CO252,$CQ252,$CS252)","v":0},false,{"$f":"ROUND(IF($CV252=FALSE,0,IF($DY252=TRUE,SUM($BZ252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ252*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV252=FALSE,0,IF($DY252=TRUE,SUM($CA252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA252*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV252=FALSE,0,IF($DY252=TRUE,SUM($CB252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB252*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV252=FALSE,0,IF($DY252=TRUE,SUM($CC252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC252*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV252=FALSE,0,IF($DY252=TRUE,SUM($CD252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD252*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV252=FALSE,0,IF($DY252=TRUE,SUM($CE252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE252*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC252=FALSE,0,IF($H252=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF252*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE252=FALSE,0,ROUND(SUM($CF252*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG252=FALSE,0,ROUND(SUM($AA252*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY252=TRUE,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA252),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA252)),5)","v":0},{"$f":"SUM(ROUND($CW252:$DB252,2),$DD252,$DF252,$DH252)","v":0},0,{"$f":"SUM(SUM($CU252*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ252*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU252*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ252*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL252,IF(VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM252,$DK252))","v":0},0,false,0,false,0,{"$f":"IF(AND($X252>0,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU252=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH252:$CM252,$CS252,$ED252,$EL252,$ET252:$EY252)-SUM($BY252*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH252:$CM252,$CS252,$ED252,$EL252,$EN252:$ES252)-SUM($BY252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X252>0,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW252=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH252:$CM252,$CO252,$CQ252,$CS252,$ED252,$EF252,$EH252,$EJ252,$ET252:$EY252)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH252:$CM252,$CO252,$CQ252,$CS252,$ED252,$EF252,$EH252,$EJ252,ET252:$EX252)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA252>0,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY252=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW252:$DB252,$DH252,$ED252,$FQ252,$FY252:$GD252)-SUM($CF252*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW252:$DB252,$DH252,$ED252,$FQ252,$FS252:$FX252)-SUM($CF252*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA252>0,VLOOKUP($A252,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA252=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW252:$DB252,$DD252,$DF252,$DH252,$FI252,$FK252,$FM252,$FO252,$FY252:$GD252)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW252:$DB252,$DD252,$DF252,$DH252,$FI252,$FK252,$FM252,$FO252,$FY252:$GD252)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X252>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E252<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC252=FALSE,0,ROUND(SUM($AE252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X252>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A252,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE252=FALSE,0,ROUND(SUM($BY252*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X252>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X252>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X252>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG252=FALSE,0,SUM($BY252*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X252>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI252=FALSE,0,SUM($BY252*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X252>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK252=TRUE,$X252>0),SUM($BY252*Account!$T$2),0)","v":0},{"$f":"IF(AND($X252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM252=FALSE,0,ROUND(SUM($BS252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM252=FALSE,0,ROUND(SUM($BT252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM252=FALSE,0,ROUND(SUM($BU252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM252=FALSE,0,ROUND(SUM($BV252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM252=FALSE,0,ROUND(SUM($BW252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM252=FALSE,0,ROUND(SUM($BX252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H252/$AD252*$X252),5),0)","v":0},{"$f":"ROUND(SUM($FA252*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ252=FALSE,$FB252,ROUND(MAX(0,SUM(SUM($ET252:$EY252)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE252=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I252","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF252*Account!$AA$2),SUM($FF252*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA252>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E252<>\"D-CARE\",Tenant!$F252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH252=FALSE,0,ROUND(SUM($AF252*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA252>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A252,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY252=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ252=FALSE,0,ROUND(SUM($CF252*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA252>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA252>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA252>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL252=FALSE,0,SUM($CF252*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA252>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN252=FALSE,0,SUM($CF252*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA252>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP252=TRUE,$AA252>0),SUM($CF252*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA252>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR252=FALSE,0,ROUND(SUM($BZ252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR252=FALSE,0,ROUND(SUM($CA252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR252=FALSE,0,ROUND(SUM($CB252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR252=FALSE,0,ROUND(SUM($CC252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR252=FALSE,0,ROUND(SUM($CD252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR252=FALSE,0,ROUND(SUM($CE252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ252*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA252*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB252*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC252*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD252*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE252*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H252/$AD252*$AA252),5),0)","v":0},{"$f":"ROUND(SUM($GF252*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE252=FALSE,$GG252,ROUND(MAX(0,SUM(SUM($FY252:$GD252)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ252=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I252","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK252*Account!$AA$2),SUM($GK252*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D252<=FctrChngDts!$B$14,$E252>FctrChngDts!$B$14),AND($D252<=FctrChngDts!$C$14,$E252>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM252=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP252:$GS252))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO252,$DD252,$GP252:$GS252))","v":0},0,0,{"$f":"IF(AND($X252>0,Tenant!$E252=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX252=FALSE,0,ROUND(SUM($AE252*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA252>0,Tenant!$E252=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ252=FALSE,0,ROUND(SUM($AF252*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO252,$GT252,$GW252,$HB252,$CQ252,$DF252,$DV252,$DX252,$DZ252,$EB252),IF(Account!$Q$2=TRUE,SUM($GO252,$GU252,$GW252,$HB252,$CQ252,$DF252,$DV252,$DX252,$DZ252,$EB252),SUM($GO252,$GT252,$GU252,$GV252,$GW252,$HB252,$CQ252,$DF252,$DV252,$DX252,$DZ252,$EB252)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D252,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A252,Tenant!$A:$J,8,FALSE)=TRUE,$HD252<0),0,SUM(SUM(SUM($HD252/$AD252*$HE252)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A252,Tenant!$A:$J,8,FALSE)=TRUE,$HD252<0),0,SUM(SUM(SUM($HD252/$AD252*$HF252)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU252,$DJ252,$DR252,$DT252,$DV252,$DX252,$DZ252,$EB252,$ED252,$EF252,$EH252,$EJ252,$FI252,$FK252,$FM252,$FO252,$GN252,$GV252,$GY252,$HA252)/$AD252*$X252*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU252,$DJ252,$DR252,$DT252,$DV252,$DX252,$DZ252,$EB252,$ED252,$EF252,$EH252,$EJ252,$FI252,$FK252,$FM252,$FO252,$GN252,$GV252,$GY252,$HA252)/$AD252*$AA252*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E252),$AD252,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D252,FctrChngDts!$C$17<=$E252),_xlfn.DAYS($D252,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E252),$AD252,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D252,FctrChngDts!$C$19<=$E252),_xlfn.DAYS($D252,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN252*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN252*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO252*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO252*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D252,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A252,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU252*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A252,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV252*Account!$AA$2)),5)","v":0}]
[252,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G253),0,IF($F253<=$G253,SUM($G253-$F253),IF($F253>$G253,SUM((Account!$L$2-$F253)+$G253+1))))","v":0},{"$f":"IF(AND($D253>=FctrChngDts!$C$2,$D253<=FctrChngDts!$D$2),$D253,\"\")","v":""},{"$f":"IF($I253=\"\",\"\",IF($E253<=FctrChngDts!$D$2,$E253,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D253<FctrChngDts!$E$2,$E253<FctrChngDts!$E$2),AND($D253>=FctrChngDts!$F$2,$E253>=FctrChngDts!$F$2)),\"\",IF(AND($D253>=FctrChngDts!$E$2,$D253<=FctrChngDts!$F$2),$D253,FctrChngDts!$E$2))","v":""},{"$f":"IF($K253=\"\",\"\",IF(AND($J253=$K253,$E253>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K253=$J253,$E253,IF(AND($E253>=FctrChngDts!$E$2,$E253<=FctrChngDts!$F$2),$E253,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D253<DATE(YEAR(Account!$J$2),6,1),$D253>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I253<FctrChngDts!$A$2,$J253<FctrChngDts!$A$2),AND($I253>=FctrChngDts!$B$2,$J253>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I253<FctrChngDts!$A$2,$J253>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I253>=FctrChngDts!$A$2,$J253<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I253<FctrChngDts!$B$2,$J253>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K253<FctrChngDts!$A$2,$L253<FctrChngDts!$A$2),AND($K253>=FctrChngDts!$B$2,$L253>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K253<FctrChngDts!$A$2,$L253>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K253>=FctrChngDts!$A$2,$L253<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K253<FctrChngDts!$B$2,$L253>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I253=\"\",$J253=0),0,IF(AND($N253=TRUE,$I253<>0),SUM($J253-$I253+1),IF($O253=TRUE,SUM(FctrChngDts!$A$2-$I253),IF($P253=TRUE,0,IF($Q253=TRUE,SUM($J253-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I253=\"\",$J253=0),0,IF($N253=TRUE,0,IF($O253=TRUE,SUM($J253-FctrChngDts!$A$2+1),IF(AND($P253=TRUE,$I253<>0),SUM($J253-$I253+1),IF($Q253=TRUE,SUM(FctrChngDts!$B$2-$I253),0)))))","v":0},0,{"$f":"IF(OR($K253=\"\",$L253=0),0,IF(AND($R253=TRUE,$K253<>0),SUM($L253-$K253+1),IF($S253=TRUE,SUM(FctrChngDts!$A$2-$K253),IF($T253=TRUE,0,IF($U253=TRUE,SUM($L253-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K253=\"\",$L253=0),0,IF($R253=TRUE,0,IF($S253=TRUE,SUM($L253-FctrChngDts!$A$2+1),IF(AND($T253=TRUE,$K253<>0),SUM($L253-$K253+1),IF($U253=TRUE,SUM(FctrChngDts!$B$2-$K253),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A253,Tenant!$A253:$J752,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR253=FALSE,VLOOKUP($AQ253,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ253,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR253=FALSE,VLOOKUP($AQ253,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ253,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR253=FALSE,VLOOKUP($AQ253,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ253,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR253=FALSE,VLOOKUP($AQ253,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ253,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A253,Tenant!$A253:$J752,6,FALSE)","v":0},{"$f":"VLOOKUP($A253,Tenant!$A253:$J752,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG253=FALSE,0,IF($DU253=TRUE,SUM($BS253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS253*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DU253=TRUE,SUM($BT253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT253*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DU253=TRUE,SUM($BU253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU253*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DU253=TRUE,SUM($BV253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DU253=TRUE,SUM($BW253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW253*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG253=FALSE,0,IF($DU253=TRUE,SUM($BX253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX253*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN253=FALSE,0,IF($H253=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP253=FALSE,0,ROUND(SUM($BY253*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR253=FALSE,0,ROUND(SUM($X253*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY253=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X253),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X253)),5)","v":0},{"$f":"SUM(ROUND($CH253:$CM253,2),$CO253,$CQ253,$CS253)","v":0},false,{"$f":"ROUND(IF($CV253=FALSE,0,IF($DY253=TRUE,SUM($BZ253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ253*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV253=FALSE,0,IF($DY253=TRUE,SUM($CA253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA253*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV253=FALSE,0,IF($DY253=TRUE,SUM($CB253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB253*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV253=FALSE,0,IF($DY253=TRUE,SUM($CC253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC253*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV253=FALSE,0,IF($DY253=TRUE,SUM($CD253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD253*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV253=FALSE,0,IF($DY253=TRUE,SUM($CE253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE253*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC253=FALSE,0,IF($H253=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF253*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE253=FALSE,0,ROUND(SUM($CF253*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG253=FALSE,0,ROUND(SUM($AA253*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY253=TRUE,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA253),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA253)),5)","v":0},{"$f":"SUM(ROUND($CW253:$DB253,2),$DD253,$DF253,$DH253)","v":0},0,{"$f":"SUM(SUM($CU253*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ253*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU253*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ253*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL253,IF(VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM253,$DK253))","v":0},0,false,0,false,0,{"$f":"IF(AND($X253>0,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU253=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH253:$CM253,$CS253,$ED253,$EL253,$ET253:$EY253)-SUM($BY253*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH253:$CM253,$CS253,$ED253,$EL253,$EN253:$ES253)-SUM($BY253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X253>0,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW253=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH253:$CM253,$CO253,$CQ253,$CS253,$ED253,$EF253,$EH253,$EJ253,$ET253:$EY253)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH253:$CM253,$CO253,$CQ253,$CS253,$ED253,$EF253,$EH253,$EJ253,ET253:$EX253)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA253>0,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY253=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW253:$DB253,$DH253,$ED253,$FQ253,$FY253:$GD253)-SUM($CF253*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW253:$DB253,$DH253,$ED253,$FQ253,$FS253:$FX253)-SUM($CF253*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA253>0,VLOOKUP($A253,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA253=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW253:$DB253,$DD253,$DF253,$DH253,$FI253,$FK253,$FM253,$FO253,$FY253:$GD253)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW253:$DB253,$DD253,$DF253,$DH253,$FI253,$FK253,$FM253,$FO253,$FY253:$GD253)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X253>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E253<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC253=FALSE,0,ROUND(SUM($AE253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X253>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A253,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE253=FALSE,0,ROUND(SUM($BY253*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X253>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X253>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X253>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG253=FALSE,0,SUM($BY253*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X253>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI253=FALSE,0,SUM($BY253*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X253>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK253=TRUE,$X253>0),SUM($BY253*Account!$T$2),0)","v":0},{"$f":"IF(AND($X253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM253=FALSE,0,ROUND(SUM($BS253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM253=FALSE,0,ROUND(SUM($BT253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM253=FALSE,0,ROUND(SUM($BU253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM253=FALSE,0,ROUND(SUM($BV253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM253=FALSE,0,ROUND(SUM($BW253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM253=FALSE,0,ROUND(SUM($BX253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H253/$AD253*$X253),5),0)","v":0},{"$f":"ROUND(SUM($FA253*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ253=FALSE,$FB253,ROUND(MAX(0,SUM(SUM($ET253:$EY253)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE253=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I253","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF253*Account!$AA$2),SUM($FF253*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA253>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E253<>\"D-CARE\",Tenant!$F253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH253=FALSE,0,ROUND(SUM($AF253*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA253>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A253,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY253=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ253=FALSE,0,ROUND(SUM($CF253*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA253>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA253>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA253>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL253=FALSE,0,SUM($CF253*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA253>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN253=FALSE,0,SUM($CF253*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA253>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP253=TRUE,$AA253>0),SUM($CF253*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA253>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR253=FALSE,0,ROUND(SUM($BZ253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR253=FALSE,0,ROUND(SUM($CA253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR253=FALSE,0,ROUND(SUM($CB253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR253=FALSE,0,ROUND(SUM($CC253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR253=FALSE,0,ROUND(SUM($CD253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR253=FALSE,0,ROUND(SUM($CE253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ253*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA253*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB253*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC253*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD253*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE253*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H253/$AD253*$AA253),5),0)","v":0},{"$f":"ROUND(SUM($GF253*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE253=FALSE,$GG253,ROUND(MAX(0,SUM(SUM($FY253:$GD253)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ253=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I253","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK253*Account!$AA$2),SUM($GK253*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D253<=FctrChngDts!$B$14,$E253>FctrChngDts!$B$14),AND($D253<=FctrChngDts!$C$14,$E253>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM253=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP253:$GS253))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO253,$DD253,$GP253:$GS253))","v":0},0,0,{"$f":"IF(AND($X253>0,Tenant!$E253=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX253=FALSE,0,ROUND(SUM($AE253*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA253>0,Tenant!$E253=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ253=FALSE,0,ROUND(SUM($AF253*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO253,$GT253,$GW253,$HB253,$CQ253,$DF253,$DV253,$DX253,$DZ253,$EB253),IF(Account!$Q$2=TRUE,SUM($GO253,$GU253,$GW253,$HB253,$CQ253,$DF253,$DV253,$DX253,$DZ253,$EB253),SUM($GO253,$GT253,$GU253,$GV253,$GW253,$HB253,$CQ253,$DF253,$DV253,$DX253,$DZ253,$EB253)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D253,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A253,Tenant!$A:$J,8,FALSE)=TRUE,$HD253<0),0,SUM(SUM(SUM($HD253/$AD253*$HE253)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A253,Tenant!$A:$J,8,FALSE)=TRUE,$HD253<0),0,SUM(SUM(SUM($HD253/$AD253*$HF253)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU253,$DJ253,$DR253,$DT253,$DV253,$DX253,$DZ253,$EB253,$ED253,$EF253,$EH253,$EJ253,$FI253,$FK253,$FM253,$FO253,$GN253,$GV253,$GY253,$HA253)/$AD253*$X253*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU253,$DJ253,$DR253,$DT253,$DV253,$DX253,$DZ253,$EB253,$ED253,$EF253,$EH253,$EJ253,$FI253,$FK253,$FM253,$FO253,$GN253,$GV253,$GY253,$HA253)/$AD253*$AA253*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E253),$AD253,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D253,FctrChngDts!$C$17<=$E253),_xlfn.DAYS($D253,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E253),$AD253,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D253,FctrChngDts!$C$19<=$E253),_xlfn.DAYS($D253,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN253*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN253*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO253*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO253*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D253,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A253,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU253*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A253,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV253*Account!$AA$2)),5)","v":0}]
[253,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G254),0,IF($F254<=$G254,SUM($G254-$F254),IF($F254>$G254,SUM((Account!$L$2-$F254)+$G254+1))))","v":0},{"$f":"IF(AND($D254>=FctrChngDts!$C$2,$D254<=FctrChngDts!$D$2),$D254,\"\")","v":""},{"$f":"IF($I254=\"\",\"\",IF($E254<=FctrChngDts!$D$2,$E254,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D254<FctrChngDts!$E$2,$E254<FctrChngDts!$E$2),AND($D254>=FctrChngDts!$F$2,$E254>=FctrChngDts!$F$2)),\"\",IF(AND($D254>=FctrChngDts!$E$2,$D254<=FctrChngDts!$F$2),$D254,FctrChngDts!$E$2))","v":""},{"$f":"IF($K254=\"\",\"\",IF(AND($J254=$K254,$E254>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K254=$J254,$E254,IF(AND($E254>=FctrChngDts!$E$2,$E254<=FctrChngDts!$F$2),$E254,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D254<DATE(YEAR(Account!$J$2),6,1),$D254>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I254<FctrChngDts!$A$2,$J254<FctrChngDts!$A$2),AND($I254>=FctrChngDts!$B$2,$J254>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I254<FctrChngDts!$A$2,$J254>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I254>=FctrChngDts!$A$2,$J254<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I254<FctrChngDts!$B$2,$J254>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K254<FctrChngDts!$A$2,$L254<FctrChngDts!$A$2),AND($K254>=FctrChngDts!$B$2,$L254>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K254<FctrChngDts!$A$2,$L254>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K254>=FctrChngDts!$A$2,$L254<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K254<FctrChngDts!$B$2,$L254>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I254=\"\",$J254=0),0,IF(AND($N254=TRUE,$I254<>0),SUM($J254-$I254+1),IF($O254=TRUE,SUM(FctrChngDts!$A$2-$I254),IF($P254=TRUE,0,IF($Q254=TRUE,SUM($J254-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I254=\"\",$J254=0),0,IF($N254=TRUE,0,IF($O254=TRUE,SUM($J254-FctrChngDts!$A$2+1),IF(AND($P254=TRUE,$I254<>0),SUM($J254-$I254+1),IF($Q254=TRUE,SUM(FctrChngDts!$B$2-$I254),0)))))","v":0},0,{"$f":"IF(OR($K254=\"\",$L254=0),0,IF(AND($R254=TRUE,$K254<>0),SUM($L254-$K254+1),IF($S254=TRUE,SUM(FctrChngDts!$A$2-$K254),IF($T254=TRUE,0,IF($U254=TRUE,SUM($L254-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K254=\"\",$L254=0),0,IF($R254=TRUE,0,IF($S254=TRUE,SUM($L254-FctrChngDts!$A$2+1),IF(AND($T254=TRUE,$K254<>0),SUM($L254-$K254+1),IF($U254=TRUE,SUM(FctrChngDts!$B$2-$K254),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A254,Tenant!$A254:$J753,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR254=FALSE,VLOOKUP($AQ254,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ254,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR254=FALSE,VLOOKUP($AQ254,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ254,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR254=FALSE,VLOOKUP($AQ254,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ254,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR254=FALSE,VLOOKUP($AQ254,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ254,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A254,Tenant!$A254:$J753,6,FALSE)","v":0},{"$f":"VLOOKUP($A254,Tenant!$A254:$J753,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG254=FALSE,0,IF($DU254=TRUE,SUM($BS254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS254*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DU254=TRUE,SUM($BT254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT254*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DU254=TRUE,SUM($BU254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU254*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DU254=TRUE,SUM($BV254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DU254=TRUE,SUM($BW254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW254*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG254=FALSE,0,IF($DU254=TRUE,SUM($BX254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX254*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN254=FALSE,0,IF($H254=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP254=FALSE,0,ROUND(SUM($BY254*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR254=FALSE,0,ROUND(SUM($X254*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY254=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X254),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X254)),5)","v":0},{"$f":"SUM(ROUND($CH254:$CM254,2),$CO254,$CQ254,$CS254)","v":0},false,{"$f":"ROUND(IF($CV254=FALSE,0,IF($DY254=TRUE,SUM($BZ254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ254*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV254=FALSE,0,IF($DY254=TRUE,SUM($CA254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA254*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV254=FALSE,0,IF($DY254=TRUE,SUM($CB254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB254*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV254=FALSE,0,IF($DY254=TRUE,SUM($CC254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC254*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV254=FALSE,0,IF($DY254=TRUE,SUM($CD254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD254*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV254=FALSE,0,IF($DY254=TRUE,SUM($CE254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE254*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC254=FALSE,0,IF($H254=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF254*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE254=FALSE,0,ROUND(SUM($CF254*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG254=FALSE,0,ROUND(SUM($AA254*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY254=TRUE,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA254),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA254)),5)","v":0},{"$f":"SUM(ROUND($CW254:$DB254,2),$DD254,$DF254,$DH254)","v":0},0,{"$f":"SUM(SUM($CU254*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ254*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU254*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ254*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL254,IF(VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM254,$DK254))","v":0},0,false,0,false,0,{"$f":"IF(AND($X254>0,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU254=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH254:$CM254,$CS254,$ED254,$EL254,$ET254:$EY254)-SUM($BY254*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH254:$CM254,$CS254,$ED254,$EL254,$EN254:$ES254)-SUM($BY254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X254>0,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW254=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH254:$CM254,$CO254,$CQ254,$CS254,$ED254,$EF254,$EH254,$EJ254,$ET254:$EY254)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH254:$CM254,$CO254,$CQ254,$CS254,$ED254,$EF254,$EH254,$EJ254,ET254:$EX254)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA254>0,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY254=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW254:$DB254,$DH254,$ED254,$FQ254,$FY254:$GD254)-SUM($CF254*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW254:$DB254,$DH254,$ED254,$FQ254,$FS254:$FX254)-SUM($CF254*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA254>0,VLOOKUP($A254,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA254=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW254:$DB254,$DD254,$DF254,$DH254,$FI254,$FK254,$FM254,$FO254,$FY254:$GD254)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW254:$DB254,$DD254,$DF254,$DH254,$FI254,$FK254,$FM254,$FO254,$FY254:$GD254)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X254>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E254<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC254=FALSE,0,ROUND(SUM($AE254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X254>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A254,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE254=FALSE,0,ROUND(SUM($BY254*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X254>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X254>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X254>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG254=FALSE,0,SUM($BY254*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X254>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI254=FALSE,0,SUM($BY254*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X254>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK254=TRUE,$X254>0),SUM($BY254*Account!$T$2),0)","v":0},{"$f":"IF(AND($X254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM254=FALSE,0,ROUND(SUM($BS254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM254=FALSE,0,ROUND(SUM($BT254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM254=FALSE,0,ROUND(SUM($BU254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM254=FALSE,0,ROUND(SUM($BV254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM254=FALSE,0,ROUND(SUM($BW254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM254=FALSE,0,ROUND(SUM($BX254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H254/$AD254*$X254),5),0)","v":0},{"$f":"ROUND(SUM($FA254*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ254=FALSE,$FB254,ROUND(MAX(0,SUM(SUM($ET254:$EY254)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE254=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I254","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF254*Account!$AA$2),SUM($FF254*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA254>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E254<>\"D-CARE\",Tenant!$F254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH254=FALSE,0,ROUND(SUM($AF254*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA254>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A254,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY254=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ254=FALSE,0,ROUND(SUM($CF254*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA254>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA254>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA254>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL254=FALSE,0,SUM($CF254*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA254>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN254=FALSE,0,SUM($CF254*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA254>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP254=TRUE,$AA254>0),SUM($CF254*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA254>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR254=FALSE,0,ROUND(SUM($BZ254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR254=FALSE,0,ROUND(SUM($CA254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR254=FALSE,0,ROUND(SUM($CB254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR254=FALSE,0,ROUND(SUM($CC254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR254=FALSE,0,ROUND(SUM($CD254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR254=FALSE,0,ROUND(SUM($CE254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ254*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA254*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB254*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC254*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD254*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE254*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H254/$AD254*$AA254),5),0)","v":0},{"$f":"ROUND(SUM($GF254*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE254=FALSE,$GG254,ROUND(MAX(0,SUM(SUM($FY254:$GD254)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ254=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I254","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK254*Account!$AA$2),SUM($GK254*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D254<=FctrChngDts!$B$14,$E254>FctrChngDts!$B$14),AND($D254<=FctrChngDts!$C$14,$E254>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM254=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP254:$GS254))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO254,$DD254,$GP254:$GS254))","v":0},0,0,{"$f":"IF(AND($X254>0,Tenant!$E254=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX254=FALSE,0,ROUND(SUM($AE254*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA254>0,Tenant!$E254=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ254=FALSE,0,ROUND(SUM($AF254*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO254,$GT254,$GW254,$HB254,$CQ254,$DF254,$DV254,$DX254,$DZ254,$EB254),IF(Account!$Q$2=TRUE,SUM($GO254,$GU254,$GW254,$HB254,$CQ254,$DF254,$DV254,$DX254,$DZ254,$EB254),SUM($GO254,$GT254,$GU254,$GV254,$GW254,$HB254,$CQ254,$DF254,$DV254,$DX254,$DZ254,$EB254)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D254,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A254,Tenant!$A:$J,8,FALSE)=TRUE,$HD254<0),0,SUM(SUM(SUM($HD254/$AD254*$HE254)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A254,Tenant!$A:$J,8,FALSE)=TRUE,$HD254<0),0,SUM(SUM(SUM($HD254/$AD254*$HF254)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU254,$DJ254,$DR254,$DT254,$DV254,$DX254,$DZ254,$EB254,$ED254,$EF254,$EH254,$EJ254,$FI254,$FK254,$FM254,$FO254,$GN254,$GV254,$GY254,$HA254)/$AD254*$X254*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU254,$DJ254,$DR254,$DT254,$DV254,$DX254,$DZ254,$EB254,$ED254,$EF254,$EH254,$EJ254,$FI254,$FK254,$FM254,$FO254,$GN254,$GV254,$GY254,$HA254)/$AD254*$AA254*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E254),$AD254,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D254,FctrChngDts!$C$17<=$E254),_xlfn.DAYS($D254,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E254),$AD254,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D254,FctrChngDts!$C$19<=$E254),_xlfn.DAYS($D254,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN254*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN254*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO254*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO254*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D254,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A254,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU254*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A254,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV254*Account!$AA$2)),5)","v":0}]
[254,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G255),0,IF($F255<=$G255,SUM($G255-$F255),IF($F255>$G255,SUM((Account!$L$2-$F255)+$G255+1))))","v":0},{"$f":"IF(AND($D255>=FctrChngDts!$C$2,$D255<=FctrChngDts!$D$2),$D255,\"\")","v":""},{"$f":"IF($I255=\"\",\"\",IF($E255<=FctrChngDts!$D$2,$E255,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D255<FctrChngDts!$E$2,$E255<FctrChngDts!$E$2),AND($D255>=FctrChngDts!$F$2,$E255>=FctrChngDts!$F$2)),\"\",IF(AND($D255>=FctrChngDts!$E$2,$D255<=FctrChngDts!$F$2),$D255,FctrChngDts!$E$2))","v":""},{"$f":"IF($K255=\"\",\"\",IF(AND($J255=$K255,$E255>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K255=$J255,$E255,IF(AND($E255>=FctrChngDts!$E$2,$E255<=FctrChngDts!$F$2),$E255,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D255<DATE(YEAR(Account!$J$2),6,1),$D255>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I255<FctrChngDts!$A$2,$J255<FctrChngDts!$A$2),AND($I255>=FctrChngDts!$B$2,$J255>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I255<FctrChngDts!$A$2,$J255>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I255>=FctrChngDts!$A$2,$J255<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I255<FctrChngDts!$B$2,$J255>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K255<FctrChngDts!$A$2,$L255<FctrChngDts!$A$2),AND($K255>=FctrChngDts!$B$2,$L255>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K255<FctrChngDts!$A$2,$L255>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K255>=FctrChngDts!$A$2,$L255<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K255<FctrChngDts!$B$2,$L255>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I255=\"\",$J255=0),0,IF(AND($N255=TRUE,$I255<>0),SUM($J255-$I255+1),IF($O255=TRUE,SUM(FctrChngDts!$A$2-$I255),IF($P255=TRUE,0,IF($Q255=TRUE,SUM($J255-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I255=\"\",$J255=0),0,IF($N255=TRUE,0,IF($O255=TRUE,SUM($J255-FctrChngDts!$A$2+1),IF(AND($P255=TRUE,$I255<>0),SUM($J255-$I255+1),IF($Q255=TRUE,SUM(FctrChngDts!$B$2-$I255),0)))))","v":0},0,{"$f":"IF(OR($K255=\"\",$L255=0),0,IF(AND($R255=TRUE,$K255<>0),SUM($L255-$K255+1),IF($S255=TRUE,SUM(FctrChngDts!$A$2-$K255),IF($T255=TRUE,0,IF($U255=TRUE,SUM($L255-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K255=\"\",$L255=0),0,IF($R255=TRUE,0,IF($S255=TRUE,SUM($L255-FctrChngDts!$A$2+1),IF(AND($T255=TRUE,$K255<>0),SUM($L255-$K255+1),IF($U255=TRUE,SUM(FctrChngDts!$B$2-$K255),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A255,Tenant!$A255:$J754,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR255=FALSE,VLOOKUP($AQ255,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ255,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR255=FALSE,VLOOKUP($AQ255,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ255,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR255=FALSE,VLOOKUP($AQ255,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ255,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR255=FALSE,VLOOKUP($AQ255,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ255,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A255,Tenant!$A255:$J754,6,FALSE)","v":0},{"$f":"VLOOKUP($A255,Tenant!$A255:$J754,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG255=FALSE,0,IF($DU255=TRUE,SUM($BS255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS255*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DU255=TRUE,SUM($BT255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT255*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DU255=TRUE,SUM($BU255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU255*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DU255=TRUE,SUM($BV255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DU255=TRUE,SUM($BW255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW255*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG255=FALSE,0,IF($DU255=TRUE,SUM($BX255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX255*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN255=FALSE,0,IF($H255=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP255=FALSE,0,ROUND(SUM($BY255*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR255=FALSE,0,ROUND(SUM($X255*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY255=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X255),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X255)),5)","v":0},{"$f":"SUM(ROUND($CH255:$CM255,2),$CO255,$CQ255,$CS255)","v":0},false,{"$f":"ROUND(IF($CV255=FALSE,0,IF($DY255=TRUE,SUM($BZ255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ255*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV255=FALSE,0,IF($DY255=TRUE,SUM($CA255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA255*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV255=FALSE,0,IF($DY255=TRUE,SUM($CB255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB255*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV255=FALSE,0,IF($DY255=TRUE,SUM($CC255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC255*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV255=FALSE,0,IF($DY255=TRUE,SUM($CD255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD255*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV255=FALSE,0,IF($DY255=TRUE,SUM($CE255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE255*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC255=FALSE,0,IF($H255=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF255*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE255=FALSE,0,ROUND(SUM($CF255*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG255=FALSE,0,ROUND(SUM($AA255*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY255=TRUE,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA255),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA255)),5)","v":0},{"$f":"SUM(ROUND($CW255:$DB255,2),$DD255,$DF255,$DH255)","v":0},0,{"$f":"SUM(SUM($CU255*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ255*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU255*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ255*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL255,IF(VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM255,$DK255))","v":0},0,false,0,false,0,{"$f":"IF(AND($X255>0,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU255=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH255:$CM255,$CS255,$ED255,$EL255,$ET255:$EY255)-SUM($BY255*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH255:$CM255,$CS255,$ED255,$EL255,$EN255:$ES255)-SUM($BY255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X255>0,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW255=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH255:$CM255,$CO255,$CQ255,$CS255,$ED255,$EF255,$EH255,$EJ255,$ET255:$EY255)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH255:$CM255,$CO255,$CQ255,$CS255,$ED255,$EF255,$EH255,$EJ255,ET255:$EX255)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA255>0,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY255=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW255:$DB255,$DH255,$ED255,$FQ255,$FY255:$GD255)-SUM($CF255*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW255:$DB255,$DH255,$ED255,$FQ255,$FS255:$FX255)-SUM($CF255*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA255>0,VLOOKUP($A255,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA255=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW255:$DB255,$DD255,$DF255,$DH255,$FI255,$FK255,$FM255,$FO255,$FY255:$GD255)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW255:$DB255,$DD255,$DF255,$DH255,$FI255,$FK255,$FM255,$FO255,$FY255:$GD255)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X255>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E255<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC255=FALSE,0,ROUND(SUM($AE255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X255>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A255,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE255=FALSE,0,ROUND(SUM($BY255*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X255>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X255>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X255>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG255=FALSE,0,SUM($BY255*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X255>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI255=FALSE,0,SUM($BY255*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X255>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK255=TRUE,$X255>0),SUM($BY255*Account!$T$2),0)","v":0},{"$f":"IF(AND($X255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM255=FALSE,0,ROUND(SUM($BS255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM255=FALSE,0,ROUND(SUM($BT255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM255=FALSE,0,ROUND(SUM($BU255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM255=FALSE,0,ROUND(SUM($BV255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM255=FALSE,0,ROUND(SUM($BW255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM255=FALSE,0,ROUND(SUM($BX255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H255/$AD255*$X255),5),0)","v":0},{"$f":"ROUND(SUM($FA255*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ255=FALSE,$FB255,ROUND(MAX(0,SUM(SUM($ET255:$EY255)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE255=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I255","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF255*Account!$AA$2),SUM($FF255*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA255>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E255<>\"D-CARE\",Tenant!$F255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH255=FALSE,0,ROUND(SUM($AF255*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA255>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A255,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY255=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ255=FALSE,0,ROUND(SUM($CF255*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA255>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA255>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA255>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL255=FALSE,0,SUM($CF255*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA255>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN255=FALSE,0,SUM($CF255*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA255>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP255=TRUE,$AA255>0),SUM($CF255*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA255>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR255=FALSE,0,ROUND(SUM($BZ255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR255=FALSE,0,ROUND(SUM($CA255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR255=FALSE,0,ROUND(SUM($CB255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR255=FALSE,0,ROUND(SUM($CC255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR255=FALSE,0,ROUND(SUM($CD255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR255=FALSE,0,ROUND(SUM($CE255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ255*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA255*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB255*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC255*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD255*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE255*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H255/$AD255*$AA255),5),0)","v":0},{"$f":"ROUND(SUM($GF255*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE255=FALSE,$GG255,ROUND(MAX(0,SUM(SUM($FY255:$GD255)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ255=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I255","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK255*Account!$AA$2),SUM($GK255*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D255<=FctrChngDts!$B$14,$E255>FctrChngDts!$B$14),AND($D255<=FctrChngDts!$C$14,$E255>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM255=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP255:$GS255))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO255,$DD255,$GP255:$GS255))","v":0},0,0,{"$f":"IF(AND($X255>0,Tenant!$E255=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX255=FALSE,0,ROUND(SUM($AE255*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA255>0,Tenant!$E255=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ255=FALSE,0,ROUND(SUM($AF255*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO255,$GT255,$GW255,$HB255,$CQ255,$DF255,$DV255,$DX255,$DZ255,$EB255),IF(Account!$Q$2=TRUE,SUM($GO255,$GU255,$GW255,$HB255,$CQ255,$DF255,$DV255,$DX255,$DZ255,$EB255),SUM($GO255,$GT255,$GU255,$GV255,$GW255,$HB255,$CQ255,$DF255,$DV255,$DX255,$DZ255,$EB255)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D255,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A255,Tenant!$A:$J,8,FALSE)=TRUE,$HD255<0),0,SUM(SUM(SUM($HD255/$AD255*$HE255)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A255,Tenant!$A:$J,8,FALSE)=TRUE,$HD255<0),0,SUM(SUM(SUM($HD255/$AD255*$HF255)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU255,$DJ255,$DR255,$DT255,$DV255,$DX255,$DZ255,$EB255,$ED255,$EF255,$EH255,$EJ255,$FI255,$FK255,$FM255,$FO255,$GN255,$GV255,$GY255,$HA255)/$AD255*$X255*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU255,$DJ255,$DR255,$DT255,$DV255,$DX255,$DZ255,$EB255,$ED255,$EF255,$EH255,$EJ255,$FI255,$FK255,$FM255,$FO255,$GN255,$GV255,$GY255,$HA255)/$AD255*$AA255*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E255),$AD255,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D255,FctrChngDts!$C$17<=$E255),_xlfn.DAYS($D255,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E255),$AD255,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D255,FctrChngDts!$C$19<=$E255),_xlfn.DAYS($D255,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN255*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN255*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO255*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO255*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D255,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A255,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU255*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A255,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV255*Account!$AA$2)),5)","v":0}]
[255,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G256),0,IF($F256<=$G256,SUM($G256-$F256),IF($F256>$G256,SUM((Account!$L$2-$F256)+$G256+1))))","v":0},{"$f":"IF(AND($D256>=FctrChngDts!$C$2,$D256<=FctrChngDts!$D$2),$D256,\"\")","v":""},{"$f":"IF($I256=\"\",\"\",IF($E256<=FctrChngDts!$D$2,$E256,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D256<FctrChngDts!$E$2,$E256<FctrChngDts!$E$2),AND($D256>=FctrChngDts!$F$2,$E256>=FctrChngDts!$F$2)),\"\",IF(AND($D256>=FctrChngDts!$E$2,$D256<=FctrChngDts!$F$2),$D256,FctrChngDts!$E$2))","v":""},{"$f":"IF($K256=\"\",\"\",IF(AND($J256=$K256,$E256>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K256=$J256,$E256,IF(AND($E256>=FctrChngDts!$E$2,$E256<=FctrChngDts!$F$2),$E256,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D256<DATE(YEAR(Account!$J$2),6,1),$D256>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I256<FctrChngDts!$A$2,$J256<FctrChngDts!$A$2),AND($I256>=FctrChngDts!$B$2,$J256>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I256<FctrChngDts!$A$2,$J256>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I256>=FctrChngDts!$A$2,$J256<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I256<FctrChngDts!$B$2,$J256>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K256<FctrChngDts!$A$2,$L256<FctrChngDts!$A$2),AND($K256>=FctrChngDts!$B$2,$L256>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K256<FctrChngDts!$A$2,$L256>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K256>=FctrChngDts!$A$2,$L256<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K256<FctrChngDts!$B$2,$L256>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I256=\"\",$J256=0),0,IF(AND($N256=TRUE,$I256<>0),SUM($J256-$I256+1),IF($O256=TRUE,SUM(FctrChngDts!$A$2-$I256),IF($P256=TRUE,0,IF($Q256=TRUE,SUM($J256-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I256=\"\",$J256=0),0,IF($N256=TRUE,0,IF($O256=TRUE,SUM($J256-FctrChngDts!$A$2+1),IF(AND($P256=TRUE,$I256<>0),SUM($J256-$I256+1),IF($Q256=TRUE,SUM(FctrChngDts!$B$2-$I256),0)))))","v":0},0,{"$f":"IF(OR($K256=\"\",$L256=0),0,IF(AND($R256=TRUE,$K256<>0),SUM($L256-$K256+1),IF($S256=TRUE,SUM(FctrChngDts!$A$2-$K256),IF($T256=TRUE,0,IF($U256=TRUE,SUM($L256-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K256=\"\",$L256=0),0,IF($R256=TRUE,0,IF($S256=TRUE,SUM($L256-FctrChngDts!$A$2+1),IF(AND($T256=TRUE,$K256<>0),SUM($L256-$K256+1),IF($U256=TRUE,SUM(FctrChngDts!$B$2-$K256),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A256,Tenant!$A256:$J755,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR256=FALSE,VLOOKUP($AQ256,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ256,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR256=FALSE,VLOOKUP($AQ256,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ256,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR256=FALSE,VLOOKUP($AQ256,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ256,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR256=FALSE,VLOOKUP($AQ256,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ256,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A256,Tenant!$A256:$J755,6,FALSE)","v":0},{"$f":"VLOOKUP($A256,Tenant!$A256:$J755,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG256=FALSE,0,IF($DU256=TRUE,SUM($BS256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS256*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DU256=TRUE,SUM($BT256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT256*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DU256=TRUE,SUM($BU256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU256*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DU256=TRUE,SUM($BV256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DU256=TRUE,SUM($BW256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW256*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG256=FALSE,0,IF($DU256=TRUE,SUM($BX256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX256*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN256=FALSE,0,IF($H256=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP256=FALSE,0,ROUND(SUM($BY256*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR256=FALSE,0,ROUND(SUM($X256*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY256=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X256),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X256)),5)","v":0},{"$f":"SUM(ROUND($CH256:$CM256,2),$CO256,$CQ256,$CS256)","v":0},false,{"$f":"ROUND(IF($CV256=FALSE,0,IF($DY256=TRUE,SUM($BZ256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ256*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV256=FALSE,0,IF($DY256=TRUE,SUM($CA256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA256*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV256=FALSE,0,IF($DY256=TRUE,SUM($CB256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB256*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV256=FALSE,0,IF($DY256=TRUE,SUM($CC256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV256=FALSE,0,IF($DY256=TRUE,SUM($CD256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD256*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV256=FALSE,0,IF($DY256=TRUE,SUM($CE256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE256*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC256=FALSE,0,IF($H256=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE256=FALSE,0,ROUND(SUM($CF256*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG256=FALSE,0,ROUND(SUM($AA256*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY256=TRUE,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA256),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA256)),5)","v":0},{"$f":"SUM(ROUND($CW256:$DB256,2),$DD256,$DF256,$DH256)","v":0},0,{"$f":"SUM(SUM($CU256*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ256*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU256*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ256*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL256,IF(VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM256,$DK256))","v":0},0,false,0,false,0,{"$f":"IF(AND($X256>0,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU256=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH256:$CM256,$CS256,$ED256,$EL256,$ET256:$EY256)-SUM($BY256*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH256:$CM256,$CS256,$ED256,$EL256,$EN256:$ES256)-SUM($BY256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X256>0,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW256=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH256:$CM256,$CO256,$CQ256,$CS256,$ED256,$EF256,$EH256,$EJ256,$ET256:$EY256)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH256:$CM256,$CO256,$CQ256,$CS256,$ED256,$EF256,$EH256,$EJ256,ET256:$EX256)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA256>0,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY256=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW256:$DB256,$DH256,$ED256,$FQ256,$FY256:$GD256)-SUM($CF256*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW256:$DB256,$DH256,$ED256,$FQ256,$FS256:$FX256)-SUM($CF256*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA256>0,VLOOKUP($A256,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA256=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW256:$DB256,$DD256,$DF256,$DH256,$FI256,$FK256,$FM256,$FO256,$FY256:$GD256)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW256:$DB256,$DD256,$DF256,$DH256,$FI256,$FK256,$FM256,$FO256,$FY256:$GD256)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E256<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC256=FALSE,0,ROUND(SUM($AE256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X256>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE256=FALSE,0,ROUND(SUM($BY256*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG256=FALSE,0,SUM($BY256*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X256>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI256=FALSE,0,SUM($BY256*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X256>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK256=TRUE,$X256>0),SUM($BY256*Account!$T$2),0)","v":0},{"$f":"IF(AND($X256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM256=FALSE,0,ROUND(SUM($BS256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM256=FALSE,0,ROUND(SUM($BT256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM256=FALSE,0,ROUND(SUM($BU256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM256=FALSE,0,ROUND(SUM($BV256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM256=FALSE,0,ROUND(SUM($BW256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM256=FALSE,0,ROUND(SUM($BX256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H256/$AD256*$X256),5),0)","v":0},{"$f":"ROUND(SUM($FA256*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ256=FALSE,$FB256,ROUND(MAX(0,SUM(SUM($ET256:$EY256)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE256=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I256","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF256*Account!$AA$2),SUM($FF256*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E256<>\"D-CARE\",Tenant!$F256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH256=FALSE,0,ROUND(SUM($AF256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA256>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A256,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY256=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ256=FALSE,0,ROUND(SUM($CF256*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA256>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA256>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL256=FALSE,0,SUM($CF256*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA256>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN256=FALSE,0,SUM($CF256*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA256>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP256=TRUE,$AA256>0),SUM($CF256*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA256>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR256=FALSE,0,ROUND(SUM($BZ256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR256=FALSE,0,ROUND(SUM($CA256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR256=FALSE,0,ROUND(SUM($CB256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR256=FALSE,0,ROUND(SUM($CC256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR256=FALSE,0,ROUND(SUM($CD256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR256=FALSE,0,ROUND(SUM($CE256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ256*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA256*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB256*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC256*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD256*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE256*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H256/$AD256*$AA256),5),0)","v":0},{"$f":"ROUND(SUM($GF256*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE256=FALSE,$GG256,ROUND(MAX(0,SUM(SUM($FY256:$GD256)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ256=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I256","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK256*Account!$AA$2),SUM($GK256*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D256<=FctrChngDts!$B$14,$E256>FctrChngDts!$B$14),AND($D256<=FctrChngDts!$C$14,$E256>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM256=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP256:$GS256))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO256,$DD256,$GP256:$GS256))","v":0},0,0,{"$f":"IF(AND($X256>0,Tenant!$E256=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX256=FALSE,0,ROUND(SUM($AE256*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA256>0,Tenant!$E256=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ256=FALSE,0,ROUND(SUM($AF256*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO256,$GT256,$GW256,$HB256,$CQ256,$DF256,$DV256,$DX256,$DZ256,$EB256),IF(Account!$Q$2=TRUE,SUM($GO256,$GU256,$GW256,$HB256,$CQ256,$DF256,$DV256,$DX256,$DZ256,$EB256),SUM($GO256,$GT256,$GU256,$GV256,$GW256,$HB256,$CQ256,$DF256,$DV256,$DX256,$DZ256,$EB256)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D256,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,8,FALSE)=TRUE,$HD256<0),0,SUM(SUM(SUM($HD256/$AD256*$HE256)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,8,FALSE)=TRUE,$HD256<0),0,SUM(SUM(SUM($HD256/$AD256*$HF256)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU256,$DJ256,$DR256,$DT256,$DV256,$DX256,$DZ256,$EB256,$ED256,$EF256,$EH256,$EJ256,$FI256,$FK256,$FM256,$FO256,$GN256,$GV256,$GY256,$HA256)/$AD256*$X256*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU256,$DJ256,$DR256,$DT256,$DV256,$DX256,$DZ256,$EB256,$ED256,$EF256,$EH256,$EJ256,$FI256,$FK256,$FM256,$FO256,$GN256,$GV256,$GY256,$HA256)/$AD256*$AA256*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E256),$AD256,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D256,FctrChngDts!$C$17<=$E256),_xlfn.DAYS($D256,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E256),$AD256,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D256,FctrChngDts!$C$19<=$E256),_xlfn.DAYS($D256,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN256*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN256*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO256*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO256*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D256,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU256*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A256,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV256*Account!$AA$2)),5)","v":0}]
[256,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G257),0,IF($F257<=$G257,SUM($G257-$F257),IF($F257>$G257,SUM((Account!$L$2-$F257)+$G257+1))))","v":0},{"$f":"IF(AND($D257>=FctrChngDts!$C$2,$D257<=FctrChngDts!$D$2),$D257,\"\")","v":""},{"$f":"IF($I257=\"\",\"\",IF($E257<=FctrChngDts!$D$2,$E257,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D257<FctrChngDts!$E$2,$E257<FctrChngDts!$E$2),AND($D257>=FctrChngDts!$F$2,$E257>=FctrChngDts!$F$2)),\"\",IF(AND($D257>=FctrChngDts!$E$2,$D257<=FctrChngDts!$F$2),$D257,FctrChngDts!$E$2))","v":""},{"$f":"IF($K257=\"\",\"\",IF(AND($J257=$K257,$E257>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K257=$J257,$E257,IF(AND($E257>=FctrChngDts!$E$2,$E257<=FctrChngDts!$F$2),$E257,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D257<DATE(YEAR(Account!$J$2),6,1),$D257>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I257<FctrChngDts!$A$2,$J257<FctrChngDts!$A$2),AND($I257>=FctrChngDts!$B$2,$J257>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I257<FctrChngDts!$A$2,$J257>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I257>=FctrChngDts!$A$2,$J257<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I257<FctrChngDts!$B$2,$J257>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K257<FctrChngDts!$A$2,$L257<FctrChngDts!$A$2),AND($K257>=FctrChngDts!$B$2,$L257>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K257<FctrChngDts!$A$2,$L257>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K257>=FctrChngDts!$A$2,$L257<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K257<FctrChngDts!$B$2,$L257>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I257=\"\",$J257=0),0,IF(AND($N257=TRUE,$I257<>0),SUM($J257-$I257+1),IF($O257=TRUE,SUM(FctrChngDts!$A$2-$I257),IF($P257=TRUE,0,IF($Q257=TRUE,SUM($J257-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I257=\"\",$J257=0),0,IF($N257=TRUE,0,IF($O257=TRUE,SUM($J257-FctrChngDts!$A$2+1),IF(AND($P257=TRUE,$I257<>0),SUM($J257-$I257+1),IF($Q257=TRUE,SUM(FctrChngDts!$B$2-$I257),0)))))","v":0},0,{"$f":"IF(OR($K257=\"\",$L257=0),0,IF(AND($R257=TRUE,$K257<>0),SUM($L257-$K257+1),IF($S257=TRUE,SUM(FctrChngDts!$A$2-$K257),IF($T257=TRUE,0,IF($U257=TRUE,SUM($L257-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K257=\"\",$L257=0),0,IF($R257=TRUE,0,IF($S257=TRUE,SUM($L257-FctrChngDts!$A$2+1),IF(AND($T257=TRUE,$K257<>0),SUM($L257-$K257+1),IF($U257=TRUE,SUM(FctrChngDts!$B$2-$K257),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A257,Tenant!$A257:$J756,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR257=FALSE,VLOOKUP($AQ257,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ257,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR257=FALSE,VLOOKUP($AQ257,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ257,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR257=FALSE,VLOOKUP($AQ257,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ257,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR257=FALSE,VLOOKUP($AQ257,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ257,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A257,Tenant!$A257:$J756,6,FALSE)","v":0},{"$f":"VLOOKUP($A257,Tenant!$A257:$J756,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG257=FALSE,0,IF($DU257=TRUE,SUM($BS257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS257*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DU257=TRUE,SUM($BT257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT257*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DU257=TRUE,SUM($BU257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU257*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DU257=TRUE,SUM($BV257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DU257=TRUE,SUM($BW257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW257*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG257=FALSE,0,IF($DU257=TRUE,SUM($BX257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX257*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN257=FALSE,0,IF($H257=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP257=FALSE,0,ROUND(SUM($BY257*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR257=FALSE,0,ROUND(SUM($X257*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY257=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X257),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X257)),5)","v":0},{"$f":"SUM(ROUND($CH257:$CM257,2),$CO257,$CQ257,$CS257)","v":0},false,{"$f":"ROUND(IF($CV257=FALSE,0,IF($DY257=TRUE,SUM($BZ257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ257*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV257=FALSE,0,IF($DY257=TRUE,SUM($CA257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA257*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV257=FALSE,0,IF($DY257=TRUE,SUM($CB257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB257*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV257=FALSE,0,IF($DY257=TRUE,SUM($CC257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC257*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV257=FALSE,0,IF($DY257=TRUE,SUM($CD257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD257*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV257=FALSE,0,IF($DY257=TRUE,SUM($CE257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE257*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC257=FALSE,0,IF($H257=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF257*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE257=FALSE,0,ROUND(SUM($CF257*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG257=FALSE,0,ROUND(SUM($AA257*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY257=TRUE,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA257),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA257)),5)","v":0},{"$f":"SUM(ROUND($CW257:$DB257,2),$DD257,$DF257,$DH257)","v":0},0,{"$f":"SUM(SUM($CU257*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ257*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU257*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ257*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL257,IF(VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM257,$DK257))","v":0},0,false,0,false,0,{"$f":"IF(AND($X257>0,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU257=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH257:$CM257,$CS257,$ED257,$EL257,$ET257:$EY257)-SUM($BY257*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH257:$CM257,$CS257,$ED257,$EL257,$EN257:$ES257)-SUM($BY257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X257>0,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW257=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH257:$CM257,$CO257,$CQ257,$CS257,$ED257,$EF257,$EH257,$EJ257,$ET257:$EY257)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH257:$CM257,$CO257,$CQ257,$CS257,$ED257,$EF257,$EH257,$EJ257,ET257:$EX257)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA257>0,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY257=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW257:$DB257,$DH257,$ED257,$FQ257,$FY257:$GD257)-SUM($CF257*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW257:$DB257,$DH257,$ED257,$FQ257,$FS257:$FX257)-SUM($CF257*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA257>0,VLOOKUP($A257,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA257=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW257:$DB257,$DD257,$DF257,$DH257,$FI257,$FK257,$FM257,$FO257,$FY257:$GD257)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW257:$DB257,$DD257,$DF257,$DH257,$FI257,$FK257,$FM257,$FO257,$FY257:$GD257)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X257>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E257<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC257=FALSE,0,ROUND(SUM($AE257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X257>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A257,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE257=FALSE,0,ROUND(SUM($BY257*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X257>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X257>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X257>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG257=FALSE,0,SUM($BY257*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X257>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI257=FALSE,0,SUM($BY257*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X257>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK257=TRUE,$X257>0),SUM($BY257*Account!$T$2),0)","v":0},{"$f":"IF(AND($X257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM257=FALSE,0,ROUND(SUM($BS257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM257=FALSE,0,ROUND(SUM($BT257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM257=FALSE,0,ROUND(SUM($BU257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM257=FALSE,0,ROUND(SUM($BV257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM257=FALSE,0,ROUND(SUM($BW257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM257=FALSE,0,ROUND(SUM($BX257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H257/$AD257*$X257),5),0)","v":0},{"$f":"ROUND(SUM($FA257*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ257=FALSE,$FB257,ROUND(MAX(0,SUM(SUM($ET257:$EY257)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE257=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I257","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF257*Account!$AA$2),SUM($FF257*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA257>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E257<>\"D-CARE\",Tenant!$F257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH257=FALSE,0,ROUND(SUM($AF257*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA257>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A257,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY257=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ257=FALSE,0,ROUND(SUM($CF257*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA257>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA257>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA257>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL257=FALSE,0,SUM($CF257*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA257>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN257=FALSE,0,SUM($CF257*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA257>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP257=TRUE,$AA257>0),SUM($CF257*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA257>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR257=FALSE,0,ROUND(SUM($BZ257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR257=FALSE,0,ROUND(SUM($CA257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR257=FALSE,0,ROUND(SUM($CB257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR257=FALSE,0,ROUND(SUM($CC257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR257=FALSE,0,ROUND(SUM($CD257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR257=FALSE,0,ROUND(SUM($CE257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ257*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA257*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB257*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC257*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD257*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE257*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H257/$AD257*$AA257),5),0)","v":0},{"$f":"ROUND(SUM($GF257*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE257=FALSE,$GG257,ROUND(MAX(0,SUM(SUM($FY257:$GD257)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ257=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I257","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK257*Account!$AA$2),SUM($GK257*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D257<=FctrChngDts!$B$14,$E257>FctrChngDts!$B$14),AND($D257<=FctrChngDts!$C$14,$E257>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM257=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP257:$GS257))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO257,$DD257,$GP257:$GS257))","v":0},0,0,{"$f":"IF(AND($X257>0,Tenant!$E257=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX257=FALSE,0,ROUND(SUM($AE257*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA257>0,Tenant!$E257=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ257=FALSE,0,ROUND(SUM($AF257*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO257,$GT257,$GW257,$HB257,$CQ257,$DF257,$DV257,$DX257,$DZ257,$EB257),IF(Account!$Q$2=TRUE,SUM($GO257,$GU257,$GW257,$HB257,$CQ257,$DF257,$DV257,$DX257,$DZ257,$EB257),SUM($GO257,$GT257,$GU257,$GV257,$GW257,$HB257,$CQ257,$DF257,$DV257,$DX257,$DZ257,$EB257)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D257,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A257,Tenant!$A:$J,8,FALSE)=TRUE,$HD257<0),0,SUM(SUM(SUM($HD257/$AD257*$HE257)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A257,Tenant!$A:$J,8,FALSE)=TRUE,$HD257<0),0,SUM(SUM(SUM($HD257/$AD257*$HF257)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU257,$DJ257,$DR257,$DT257,$DV257,$DX257,$DZ257,$EB257,$ED257,$EF257,$EH257,$EJ257,$FI257,$FK257,$FM257,$FO257,$GN257,$GV257,$GY257,$HA257)/$AD257*$X257*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU257,$DJ257,$DR257,$DT257,$DV257,$DX257,$DZ257,$EB257,$ED257,$EF257,$EH257,$EJ257,$FI257,$FK257,$FM257,$FO257,$GN257,$GV257,$GY257,$HA257)/$AD257*$AA257*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E257),$AD257,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D257,FctrChngDts!$C$17<=$E257),_xlfn.DAYS($D257,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E257),$AD257,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D257,FctrChngDts!$C$19<=$E257),_xlfn.DAYS($D257,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN257*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN257*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO257*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO257*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D257,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A257,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU257*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A257,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV257*Account!$AA$2)),5)","v":0}]
[257,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G258),0,IF($F258<=$G258,SUM($G258-$F258),IF($F258>$G258,SUM((Account!$L$2-$F258)+$G258+1))))","v":0},{"$f":"IF(AND($D258>=FctrChngDts!$C$2,$D258<=FctrChngDts!$D$2),$D258,\"\")","v":""},{"$f":"IF($I258=\"\",\"\",IF($E258<=FctrChngDts!$D$2,$E258,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D258<FctrChngDts!$E$2,$E258<FctrChngDts!$E$2),AND($D258>=FctrChngDts!$F$2,$E258>=FctrChngDts!$F$2)),\"\",IF(AND($D258>=FctrChngDts!$E$2,$D258<=FctrChngDts!$F$2),$D258,FctrChngDts!$E$2))","v":""},{"$f":"IF($K258=\"\",\"\",IF(AND($J258=$K258,$E258>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K258=$J258,$E258,IF(AND($E258>=FctrChngDts!$E$2,$E258<=FctrChngDts!$F$2),$E258,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D258<DATE(YEAR(Account!$J$2),6,1),$D258>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I258<FctrChngDts!$A$2,$J258<FctrChngDts!$A$2),AND($I258>=FctrChngDts!$B$2,$J258>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I258<FctrChngDts!$A$2,$J258>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I258>=FctrChngDts!$A$2,$J258<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I258<FctrChngDts!$B$2,$J258>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K258<FctrChngDts!$A$2,$L258<FctrChngDts!$A$2),AND($K258>=FctrChngDts!$B$2,$L258>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K258<FctrChngDts!$A$2,$L258>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K258>=FctrChngDts!$A$2,$L258<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K258<FctrChngDts!$B$2,$L258>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I258=\"\",$J258=0),0,IF(AND($N258=TRUE,$I258<>0),SUM($J258-$I258+1),IF($O258=TRUE,SUM(FctrChngDts!$A$2-$I258),IF($P258=TRUE,0,IF($Q258=TRUE,SUM($J258-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I258=\"\",$J258=0),0,IF($N258=TRUE,0,IF($O258=TRUE,SUM($J258-FctrChngDts!$A$2+1),IF(AND($P258=TRUE,$I258<>0),SUM($J258-$I258+1),IF($Q258=TRUE,SUM(FctrChngDts!$B$2-$I258),0)))))","v":0},0,{"$f":"IF(OR($K258=\"\",$L258=0),0,IF(AND($R258=TRUE,$K258<>0),SUM($L258-$K258+1),IF($S258=TRUE,SUM(FctrChngDts!$A$2-$K258),IF($T258=TRUE,0,IF($U258=TRUE,SUM($L258-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K258=\"\",$L258=0),0,IF($R258=TRUE,0,IF($S258=TRUE,SUM($L258-FctrChngDts!$A$2+1),IF(AND($T258=TRUE,$K258<>0),SUM($L258-$K258+1),IF($U258=TRUE,SUM(FctrChngDts!$B$2-$K258),0)))))","v":0},0,0,0,{"$f":"SUM($X258,$AA258)","v":0},{"$f":"IF(ROUND(SUM($H258/$AD258*$X258),0)>ROUND(SUM($H258/$AD258*$AA258),0),SUM($H258-$AF258),ROUND(SUM($H258/$AD258*$X258),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF($AE258=0,0,SUM($AE258/$X258*$V258))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF258=0,0,SUM($AF258/$AA258*$Y258))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AH258:$AI258)/SUM($AE258:$AF258)),2)>=0.5,ROUND(SUM(SUM($AH258:$AI258)/SUM($AE258:$AF258)),2),SUM(1-$AN258)),0)","v":0},{"$error":"#DIV/0!"},{"$f":"IF($AE258=0,0,SUM($AE258/$X258*$W258))","v":{"$error":"#DIV/0!"}},{"$f":"IF($AF258=0,0,SUM($AF258/$AA258*$Z258))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(IF(ROUND(SUM(SUM($AL258:$AM258)/SUM($AE258:$AF258)),2)>=0.5,ROUND(SUM(SUM($AL258:$AM258)/SUM($AE258:$AF258)),2),SUM(1-$AJ258)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AE258/SUM(AE258:AF258)),2)>=0.5,ROUND(SUM(AE258/SUM(AE258:AF258)),2),SUM(1-AP258)),0)","v":0},{"$f":"IFERROR(IF(ROUND(SUM(AF258/SUM(AE258:AF258)),2)>=0.5,ROUND(SUM(AF258/SUM(AE258:AF258)),2),SUM(1-AO258)),0)","v":0},{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A258,Tenant!$A258:$J757,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR258=FALSE,VLOOKUP($AQ258,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ258,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR258=FALSE,VLOOKUP($AQ258,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ258,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR258=FALSE,VLOOKUP($AQ258,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ258,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR258=FALSE,VLOOKUP($AQ258,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ258,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A258,Tenant!$A258:$J757,6,FALSE)","v":0},{"$f":"VLOOKUP($A258,Tenant!$A258:$J757,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,{"$f":"IF($BB258=\"FWP1\",SUM($V258*$AW258),IF($BB258=\"FWP2\",SUM($Y258*$AW258),IF($BB258=\"SSP1\",SUM(SUM(SUM($V258*$AW258),SUM($W258*$AX258))*$AJ258),IF($BB258=\"SSP2\",SUM(SUM(SUM($Y258*$AW258),SUM($Z258*$AX258))*$AJ258),0))))","v":0},{"$f":"IF($BB258=\"SSP1\",SUM(SUM(SUM($V258*$AW258),SUM($W258*$AX258))*$AN258),IF($BB258=\"SSP2\",SUM(SUM(SUM($Y258*$AW258),SUM($Z258*$AX258))*$AN258),IF($BB258=\"FSP1\",SUM($W258*$AX258),IF($BB258=\"FSP2\",SUM($Z258*$AX258),0))))","v":0},{"$f":"IF($BB258=\"FWP1P2\",SUM($AB258*$AW258*$AO258),IF($BB258=\"SSP1P2\",SUM(SUM(SUM($AB258*$AW258),SUM($AC258*$AX258))*$AO258),IF($BB258=\"FSP1P2\",SUM($AC258*$AX258*$AO258),0)))","v":0},{"$f":"IF($BB258=\"FWP1P2\",SUM($AB258*$AW258*$AP258),IF($BB258=\"SSP1P2\",SUM(SUM(SUM($AB258*$AW258),SUM($AC258*$AX258))*$AP258),IF($BB258=\"FSP1P2\",SUM($AC258*$AX258*$AP258),0)))","v":0},{"$f":"IF($BB258=\"FWP1\",SUM($V258*$AZ258*$BA258),IF($BB258=\"FWP2\",SUM($Y258*$AZ258*$BA258),IF($BB258=\"SSP1\",SUM($X258*$AZ258*$BA258*$AJ258),IF($BB258=\"SSP2\",SUM($AA258*$AZ258*$BA258*$AJ258),0))))","v":0},{"$f":"IF($BB258=\"SSP1\",SUM($X258*$AZ258*$BA258*$AN258),IF($BB258=\"SSP2\",SUM($AA258*$AZ258*$BA258*$AN258),IF($BB258=\"FSP1\",SUM($W258*$AZ258*$BA258),IF($BB258=\"FSP2\",SUM($Z258*$AZ258*$BA258),0))))","v":0},{"$f":"IF($BB258=\"FWP1P2\",SUM($AB258*$AZ258*$BA258*$AO258),IF($BB258=\"SSP1P2\",SUM($AD258*$AZ258*$BA258*$AO258),IF($BB258=\"FSP1P2\",SUM($AC258*$AZ258*$BA258*$AO258),0)))","v":0},{"$f":"IF($BB258=\"FWP1P2\",SUM($AB258*$AZ258*$BA258*$AP258),IF($BB258=\"SSP1P2\",SUM($AD258*$AZ258*$BA258*$AP258),IF($BB258=\"FSP1P2\",SUM($AC258*$AZ258*$BA258*$AP258),0)))","v":0},0,0,0,0,0,0,0,0,{"$f":"ROUND(MIN($AH258,SUM($BK258,$BM258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AH258-$BS258),SUM(SUM($BK258)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AH258-$BS258-$BT258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AL258,SUM($BO258,$BQ258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AL258-$BV258),SUM(SUM($BO258)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AL258-$BV258-$BW258)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"ROUND(MIN($AI258,SUM($BL258,$BN258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AI258-$BZ258),SUM(SUM($BL258)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AI258-$BZ258-$CA258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN($AM258,SUM($BP258,$BR258)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MIN(SUM($AM258-$CC258),SUM(SUM($BP258)*3)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(MAX(0,SUM($AM258-$CC258-$CD258)),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG258=FALSE,0,IF($DU258=TRUE,SUM($BS258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS258*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DU258=TRUE,SUM($BT258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT258*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DU258=TRUE,SUM($BU258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU258*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DU258=TRUE,SUM($BV258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DU258=TRUE,SUM($BW258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW258*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG258=FALSE,0,IF($DU258=TRUE,SUM($BX258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX258*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN258=FALSE,0,IF($H258=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP258=FALSE,0,ROUND(SUM($BY258*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR258=FALSE,0,ROUND(SUM($X258*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY258=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X258),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X258)),5)","v":0},{"$f":"SUM(ROUND($CH258:$CM258,2),$CO258,$CQ258,$CS258)","v":0},false,{"$f":"ROUND(IF($CV258=FALSE,0,IF($DY258=TRUE,SUM($BZ258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ258*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV258=FALSE,0,IF($DY258=TRUE,SUM($CA258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA258*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV258=FALSE,0,IF($DY258=TRUE,SUM($CB258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB258*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV258=FALSE,0,IF($DY258=TRUE,SUM($CC258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV258=FALSE,0,IF($DY258=TRUE,SUM($CD258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD258*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV258=FALSE,0,IF($DY258=TRUE,SUM($CE258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE258*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC258=FALSE,0,IF($H258=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE258=FALSE,0,ROUND(SUM($CF258*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG258=FALSE,0,ROUND(SUM($AA258*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY258=TRUE,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA258),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA258)),5)","v":0},{"$f":"SUM(ROUND($CW258:$DB258,2),$DD258,$DF258,$DH258)","v":0},0,{"$f":"SUM(SUM($CU258*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ258*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU258*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ258*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL258,IF(VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM258,$DK258))","v":0},0,{"$f":"IF(AND($X258>0,$DR258>0),TRUE,FALSE)","v":false},0,{"$f":"IF(AND($AA258>0,$DT258>0),TRUE,FALSE)","v":false},0,{"$f":"IF(AND($X258>0,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU258=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH258:$CM258,$CS258,$ED258,$EL258,$ET258:$EY258)-SUM($BY258*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH258:$CM258,$CS258,$ED258,$EL258,$EN258:$ES258)-SUM($BY258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X258>0,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW258=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH258:$CM258,$CO258,$CQ258,$CS258,$ED258,$EF258,$EH258,$EJ258,$ET258:$EY258)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH258:$CM258,$CO258,$CQ258,$CS258,$ED258,$EF258,$EH258,$EJ258,ET258:$EX258)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA258>0,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY258=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW258:$DB258,$DH258,$ED258,$FQ258,$FY258:$GD258)-SUM($CF258*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW258:$DB258,$DH258,$ED258,$FQ258,$FS258:$FX258)-SUM($CF258*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA258>0,VLOOKUP($A258,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA258=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW258:$DB258,$DD258,$DF258,$DH258,$FI258,$FK258,$FM258,$FO258,$FY258:$GD258)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW258:$DB258,$DD258,$DF258,$DH258,$FI258,$FK258,$FM258,$FO258,$FY258:$GD258)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E258<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC258=FALSE,0,ROUND(SUM($AE258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X258>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE258=FALSE,0,ROUND(SUM($BY258*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG258=FALSE,0,SUM($BY258*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X258>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI258=FALSE,0,SUM($BY258*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X258>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK258=TRUE,$X258>0),SUM($BY258*Account!$T$2),0)","v":0},{"$f":"IF(AND($X258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM258=FALSE,0,ROUND(SUM($BS258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM258=FALSE,0,ROUND(SUM($BT258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM258=FALSE,0,ROUND(SUM($BU258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM258=FALSE,0,ROUND(SUM($BV258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM258=FALSE,0,ROUND(SUM($BW258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM258=FALSE,0,ROUND(SUM($BX258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H258/$AD258*$X258),5),0)","v":0},{"$f":"ROUND(SUM($FA258*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ258=FALSE,$FB258,ROUND(MAX(0,SUM(SUM($ET258:$EY258)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE258=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I258","v":0},{"$f":"IF($FD258=FALSE,0,$BY258)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF258*Account!$AA$2),SUM($FF258*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E258<>\"D-CARE\",Tenant!$F258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH258=FALSE,0,ROUND(SUM($AF258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA258>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A258,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY258=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ258=FALSE,0,ROUND(SUM($CF258*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA258>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA258>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL258=FALSE,0,SUM($CF258*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA258>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN258=FALSE,0,SUM($CF258*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA258>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP258=TRUE,$AA258>0),SUM($CF258*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA258>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR258=FALSE,0,ROUND(SUM($BZ258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR258=FALSE,0,ROUND(SUM($CA258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR258=FALSE,0,ROUND(SUM($CB258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR258=FALSE,0,ROUND(SUM($CC258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR258=FALSE,0,ROUND(SUM($CD258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR258=FALSE,0,ROUND(SUM($CE258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ258*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA258*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB258*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC258*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD258*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE258*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H258/$AD258*$AA258),5),0)","v":0},{"$f":"ROUND(SUM($GF258*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE258=FALSE,$GG258,ROUND(MAX(0,SUM(SUM($FY258:$GD258)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ258=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I258","v":0},{"$f":"IF($GI258=FALSE,0,$CF258)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK258*Account!$AA$2),SUM($GK258*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D258<=FctrChngDts!$B$14,$E258>FctrChngDts!$B$14),AND($D258<=FctrChngDts!$C$14,$E258>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM258=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP258:$GS258))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO258,$DD258,$GP258:$GS258))","v":0},0,0,{"$f":"IF(AND($X258>0,Tenant!$E258=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX258=FALSE,0,ROUND(SUM($AE258*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA258>0,Tenant!$E258=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ258=FALSE,0,ROUND(SUM($AF258*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO258,$GT258,$GW258,$HB258,$CQ258,$DF258,$DV258,$DX258,$DZ258,$EB258),IF(Account!$Q$2=TRUE,SUM($GO258,$GU258,$GW258,$HB258,$CQ258,$DF258,$DV258,$DX258,$DZ258,$EB258),SUM($GO258,$GT258,$GU258,$GV258,$GW258,$HB258,$CQ258,$DF258,$DV258,$DX258,$DZ258,$EB258)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D258,Account!$Z$2))","v":0},{"$f":"SUM($AD258-$HE258)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,8,FALSE)=TRUE,$HD258<0),0,SUM(SUM(SUM($HD258/$AD258*$HE258)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,8,FALSE)=TRUE,$HD258<0),0,SUM(SUM(SUM($HD258/$AD258*$HF258)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU258,$DJ258,$DR258,$DT258,$DV258,$DX258,$DZ258,$EB258,$ED258,$EF258,$EH258,$EJ258,$FI258,$FK258,$FM258,$FO258,$GN258,$GV258,$GY258,$HA258)/$AD258*$X258*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU258,$DJ258,$DR258,$DT258,$DV258,$DX258,$DZ258,$EB258,$ED258,$EF258,$EH258,$EJ258,$FI258,$FK258,$FM258,$FO258,$GN258,$GV258,$GY258,$HA258)/$AD258*$AA258*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E258),$AD258,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D258,FctrChngDts!$C$17<=$E258),_xlfn.DAYS($D258,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E258),$AD258,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D258,FctrChngDts!$C$19<=$E258),_xlfn.DAYS($D258,FctrChngDts!$C$19),0))))","v":0},{"$f":"SUM($AD258-$HK258)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM($HM258/$AD258*$HK258)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN258*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN258*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO258*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO258*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D258,Account!$AC$2))","v":0},{"$f":"SUM($AD258-$HS258)","v":0},{"$f":"IF($HS258=0,0,SUM($H258/$AD258*$HS258))","v":0},{"$f":"SUM($H258-$HU258)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU258*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A258,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV258*Account!$AA$2)),5)","v":0}]
[258,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G259),0,IF($F259<=$G259,SUM($G259-$F259),IF($F259>$G259,SUM((Account!$L$2-$F259)+$G259+1))))","v":0},{"$f":"IF(AND($D259>=FctrChngDts!$C$2,$D259<=FctrChngDts!$D$2),$D259,\"\")","v":""},{"$f":"IF($I259=\"\",\"\",IF($E259<=FctrChngDts!$D$2,$E259,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D259<FctrChngDts!$E$2,$E259<FctrChngDts!$E$2),AND($D259>=FctrChngDts!$F$2,$E259>=FctrChngDts!$F$2)),\"\",IF(AND($D259>=FctrChngDts!$E$2,$D259<=FctrChngDts!$F$2),$D259,FctrChngDts!$E$2))","v":""},{"$f":"IF($K259=\"\",\"\",IF(AND($J259=$K259,$E259>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K259=$J259,$E259,IF(AND($E259>=FctrChngDts!$E$2,$E259<=FctrChngDts!$F$2),$E259,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D259<DATE(YEAR(Account!$J$2),6,1),$D259>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I259<FctrChngDts!$A$2,$J259<FctrChngDts!$A$2),AND($I259>=FctrChngDts!$B$2,$J259>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I259<FctrChngDts!$A$2,$J259>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I259>=FctrChngDts!$A$2,$J259<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I259<FctrChngDts!$B$2,$J259>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K259<FctrChngDts!$A$2,$L259<FctrChngDts!$A$2),AND($K259>=FctrChngDts!$B$2,$L259>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K259<FctrChngDts!$A$2,$L259>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K259>=FctrChngDts!$A$2,$L259<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K259<FctrChngDts!$B$2,$L259>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I259=\"\",$J259=0),0,IF(AND($N259=TRUE,$I259<>0),SUM($J259-$I259+1),IF($O259=TRUE,SUM(FctrChngDts!$A$2-$I259),IF($P259=TRUE,0,IF($Q259=TRUE,SUM($J259-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I259=\"\",$J259=0),0,IF($N259=TRUE,0,IF($O259=TRUE,SUM($J259-FctrChngDts!$A$2+1),IF(AND($P259=TRUE,$I259<>0),SUM($J259-$I259+1),IF($Q259=TRUE,SUM(FctrChngDts!$B$2-$I259),0)))))","v":0},{"$f":"SUM($V259:$W259)","v":0},{"$f":"IF(OR($K259=\"\",$L259=0),0,IF(AND($R259=TRUE,$K259<>0),SUM($L259-$K259+1),IF($S259=TRUE,SUM(FctrChngDts!$A$2-$K259),IF($T259=TRUE,0,IF($U259=TRUE,SUM($L259-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K259=\"\",$L259=0),0,IF($R259=TRUE,0,IF($S259=TRUE,SUM($L259-FctrChngDts!$A$2+1),IF(AND($T259=TRUE,$K259<>0),SUM($L259-$K259+1),IF($U259=TRUE,SUM(FctrChngDts!$B$2-$K259),0)))))","v":0},{"$f":"SUM($Y259:$Z259)","v":0},{"$f":"SUM($V259,$Y259)","v":0},{"$f":"SUM($W259,$Z259)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(ROUND(SUM($H259/$AD259*$AA259),0)>ROUND(SUM($H259/$AD259*$X259),0),SUM($H259-$AE259),ROUND(SUM($H259/$AD259*$AA259),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF($H259=1,1,SUM($AH259:$AI259))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$f":"SUM($AL259:$AM259)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A259,Tenant!$A259:$J758,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR259=FALSE,VLOOKUP($AQ259,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ259,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR259=FALSE,VLOOKUP($AQ259,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ259,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR259=FALSE,VLOOKUP($AQ259,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ259,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR259=FALSE,VLOOKUP($AQ259,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ259,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A259,Tenant!$A259:$J758,6,FALSE)","v":0},{"$f":"VLOOKUP($A259,Tenant!$A259:$J758,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},{"$f":"IF(AND($N259=TRUE,$R259=TRUE,$V259>0,$W259=0,$AA259=0),\"FWP1\",IF(AND($N259=TRUE,$R259=TRUE,$V259>0,$Y259>0,$AC259=0),\"FWP1P2\",IF(AND($N259=TRUE,$R259=TRUE,$X259=0,$Y259>0,$Z259=0),\"FWP2\",IF(AND($O259=TRUE,$R259=TRUE,$V259>0,$W259>0,$AA259=0),\"SSP1\",IF(OR(AND($N259=TRUE,$T259=TRUE,$V259>0,$Z259>0),AND($P259=TRUE,$R259=TRUE,$W259>0,$Y259>0)),\"SSP1P2\",IF(AND($N259=TRUE,$U259=TRUE,$X259=0,$Y259>0,$Z259>0),\"SSP2\",IF(AND($P259=TRUE,$R259=TRUE,$V259=0,$W259>0,$AA259=0),\"FSP1\",IF(AND($P259=TRUE,$T259=TRUE,$W259>0,$Z259>0,$AB259=0),\"FSP1P2\",IF(AND($N259=TRUE,$T259=TRUE,$X259=0,$Y259=0,$Z259>0),\"FSP2\",0)))))))))","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR($BB259=\"FWP1\",$BB259=\"SSP1\"),$BC259,IF(OR($BB259=\"FWP1P2\",$BB259=\"SSP1P2\"),$BE259,0))","v":0},{"$f":"IF(OR($BB259=\"FWP1P2\",$BB259=\"SSP1P2\"),$BF259,IF(OR($BB259=\"FWP2\",$BB259=\"SSP2\"),$BC259,0))","v":0},{"$f":"IF(OR($BB259=\"FWP1\",$BB259=\"SSP1\"),$BG259,IF(OR($BB259=\"FWP1P2\",$BB259=\"SSP1P2\"),$BI259,0))","v":0},{"$f":"IF(OR($BB259=\"FWP1P2\",$BB259=\"SSP1P2\"),$BJ259,IF(OR($BB259=\"FWP2\",$BB259=\"SSP2\"),$BG259,0))","v":0},{"$f":"IF(OR($BB259=\"FSP1\",$BB259=\"SSP1\"),$BD259,IF(OR($BB259=\"FSP1P2\",$BB259=\"SSP1P2\"),$BE259,0))","v":0},{"$f":"IF(OR($BB259=\"FSP1P2\",$BB259=\"SSP1P2\"),$BF259,IF(OR($BB259=\"FSP2\",$BB259=\"SSP2\"),$BD259,0))","v":0},{"$f":"IF(OR($BB259=\"FSP1\",$BB259=\"SSP1\"),$BH259,IF(OR($BB259=\"FSP1P2\",$BB259=\"SSP1P2\"),$BI259,0))","v":0},{"$f":"IF(OR($BB259=\"FSP1P2\",$BB259=\"SSP1P2\"),$BJ259,IF(OR($BB259=\"FSP2\",$BB259=\"SSP2\"),$BH259,0))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BS259:$BX259)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM($BZ259:$CE259)","v":{"$error":"#DIV/0!"}},{"$f":"IF($X259>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DU259=TRUE,SUM($BS259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS259*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DU259=TRUE,SUM($BT259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT259*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DU259=TRUE,SUM($BU259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU259*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DU259=TRUE,SUM($BV259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DU259=TRUE,SUM($BW259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW259*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG259=FALSE,0,IF($DU259=TRUE,SUM($BX259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX259*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN259=FALSE,0,IF($H259=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP259=FALSE,0,ROUND(SUM($BY259*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($X259>0,TRUE,FALSE)","v":false},{"$f":"IF($CR259=FALSE,0,ROUND(SUM($X259*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY259=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X259),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X259)),5)","v":0},{"$f":"SUM(ROUND($CH259:$CM259,2),$CO259,$CQ259,$CS259)","v":0},{"$f":"IF($AA259>0,TRUE,FALSE)","v":false},{"$f":"ROUND(IF($CV259=FALSE,0,IF($DY259=TRUE,SUM($BZ259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ259*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV259=FALSE,0,IF($DY259=TRUE,SUM($CA259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA259*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV259=FALSE,0,IF($DY259=TRUE,SUM($CB259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB259*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV259=FALSE,0,IF($DY259=TRUE,SUM($CC259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC259*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV259=FALSE,0,IF($DY259=TRUE,SUM($CD259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD259*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV259=FALSE,0,IF($DY259=TRUE,SUM($CE259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE259*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC259=FALSE,0,IF($H259=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF259*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE259=FALSE,0,ROUND(SUM($CF259*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF($AA259>0,TRUE,FALSE)","v":false},{"$f":"IF($DG259=FALSE,0,ROUND(SUM($AA259*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY259=TRUE,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA259),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA259)),5)","v":0},{"$f":"SUM(ROUND($CW259:$DB259,2),$DD259,$DF259,$DH259)","v":0},{"$f":"SUM($CU259,$DJ259)","v":0},{"$f":"SUM(SUM($CU259*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ259*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU259*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ259*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM($CT259,$DI259)","v":0},{"$f":"IF(VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL259,IF(VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM259,$DK259))","v":0},{"$f":"IF($DN259>$DO259,SUM($DN259-$DO259),0)","v":0},false,{"$f":"ROUND(IF($DP259=0,0,SUM($DP259/$AD259*$X259)),5)","v":0},false,{"$f":"ROUND(IF($DP259=0,0,SUM($DP259/$AD259*$AA259)),5)","v":0},{"$f":"IF(AND($X259>0,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU259=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH259:$CM259,$CS259,$ED259,$EL259,$ET259:$EY259)-SUM($BY259*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH259:$CM259,$CS259,$ED259,$EL259,$EN259:$ES259)-SUM($BY259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X259>0,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW259=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH259:$CM259,$CO259,$CQ259,$CS259,$ED259,$EF259,$EH259,$EJ259,$ET259:$EY259)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH259:$CM259,$CO259,$CQ259,$CS259,$ED259,$EF259,$EH259,$EJ259,ET259:$EX259)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA259>0,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY259=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW259:$DB259,$DH259,$ED259,$FQ259,$FY259:$GD259)-SUM($CF259*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW259:$DB259,$DH259,$ED259,$FQ259,$FS259:$FX259)-SUM($CF259*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA259>0,VLOOKUP($A259,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA259=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW259:$DB259,$DD259,$DF259,$DH259,$FI259,$FK259,$FM259,$FO259,$FY259:$GD259)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW259:$DB259,$DD259,$DF259,$DH259,$FI259,$FK259,$FM259,$FO259,$FY259:$GD259)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X259>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E259<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC259=FALSE,0,ROUND(SUM($AE259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X259>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A259,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE259=FALSE,0,ROUND(SUM($BY259*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X259>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X259>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X259>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG259=FALSE,0,SUM($BY259*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X259>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI259=FALSE,0,SUM($BY259*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X259>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK259=TRUE,$X259>0),SUM($BY259*Account!$T$2),0)","v":0},{"$f":"IF(AND($X259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM259=FALSE,0,ROUND(SUM($BS259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM259=FALSE,0,ROUND(SUM($BT259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM259=FALSE,0,ROUND(SUM($BU259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM259=FALSE,0,ROUND(SUM($BV259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM259=FALSE,0,ROUND(SUM($BW259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM259=FALSE,0,ROUND(SUM($BX259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H259/$AD259*$X259),5),0)","v":0},{"$f":"ROUND(SUM($FA259*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ259=FALSE,$FB259,ROUND(MAX(0,SUM(SUM($ET259:$EY259)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE259=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I259","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF259*Account!$AA$2),SUM($FF259*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA259>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E259<>\"D-CARE\",Tenant!$F259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH259=FALSE,0,ROUND(SUM($AF259*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA259>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A259,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY259=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ259=FALSE,0,ROUND(SUM($CF259*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA259>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA259>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA259>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL259=FALSE,0,SUM($CF259*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA259>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN259=FALSE,0,SUM($CF259*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA259>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP259=TRUE,$AA259>0),SUM($CF259*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA259>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR259=FALSE,0,ROUND(SUM($BZ259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR259=FALSE,0,ROUND(SUM($CA259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR259=FALSE,0,ROUND(SUM($CB259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR259=FALSE,0,ROUND(SUM($CC259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR259=FALSE,0,ROUND(SUM($CD259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR259=FALSE,0,ROUND(SUM($CE259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ259*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA259*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB259*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC259*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD259*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE259*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H259/$AD259*$AA259),5),0)","v":0},{"$f":"ROUND(SUM($GF259*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE259=FALSE,$GG259,ROUND(MAX(0,SUM(SUM($FY259:$GD259)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ259=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I259","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK259*Account!$AA$2),SUM($GK259*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D259<=FctrChngDts!$B$14,$E259>FctrChngDts!$B$14),AND($D259<=FctrChngDts!$C$14,$E259>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM259=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},{"$f":"ROUND(SUM($CO259,$DD259,$DK259,$DP259,$GN259),5)","v":0},{"$f":"SUM($ED259,$FI259)","v":0},{"$f":"SUM($EF259,$FK259)","v":0},{"$f":"SUM($EH259,$FM259)","v":0},{"$f":"SUM($EJ259,$FO259)","v":0},{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP259:$GS259))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO259,$DD259,$GP259:$GS259))","v":0},{"$f":"ROUND(SUM($EN259:$ES259,$FS259:$FX259),5)","v":0},{"$f":"IF(SUM($FB259:$FC259,$GG259:$GH259)<0,0,SUM($FB259:$FC259,$GG259:$GH259))","v":0},{"$f":"IF(AND($X259>0,Tenant!$E259=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX259=FALSE,0,ROUND(SUM($AE259*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA259>0,Tenant!$E259=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ259=FALSE,0,ROUND(SUM($AF259*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},{"$f":"SUM($GW259,$GY259,$HA259)","v":0},{"$f":"IF(Account!$M$2=TRUE,SUM($GO259,$GT259,$GW259,$HB259,$CQ259,$DF259,$DV259,$DX259,$DZ259,$EB259),IF(Account!$Q$2=TRUE,SUM($GO259,$GU259,$GW259,$HB259,$CQ259,$DF259,$DV259,$DX259,$DZ259,$EB259),SUM($GO259,$GT259,$GU259,$GV259,$GW259,$HB259,$CQ259,$DF259,$DV259,$DX259,$DZ259,$EB259)))","v":0},{"$f":"SUM($DK259,$DP259,$DV259,$DX259,$DZ259,$EB259,$GP259:$GS259,$GV259,$GW259,$GY259,$HA259)","v":0},{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D259,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A259,Tenant!$A:$J,8,FALSE)=TRUE,$HD259<0),0,SUM(SUM(SUM($HD259/$AD259*$HE259)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A259,Tenant!$A:$J,8,FALSE)=TRUE,$HD259<0),0,SUM(SUM(SUM($HD259/$AD259*$HF259)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU259,$DJ259,$DR259,$DT259,$DV259,$DX259,$DZ259,$EB259,$ED259,$EF259,$EH259,$EJ259,$FI259,$FK259,$FM259,$FO259,$GN259,$GV259,$GY259,$HA259)/$AD259*$X259*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU259,$DJ259,$DR259,$DT259,$DV259,$DX259,$DZ259,$EB259,$ED259,$EF259,$EH259,$EJ259,$FI259,$FK259,$FM259,$FO259,$GN259,$GV259,$GY259,$HA259)/$AD259*$AA259*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E259),$AD259,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D259,FctrChngDts!$C$17<=$E259),_xlfn.DAYS($D259,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E259),$AD259,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D259,FctrChngDts!$C$19<=$E259),_xlfn.DAYS($D259,FctrChngDts!$C$19),0))))","v":0},0,{"$f":"SUM($HD259-SUM($HI259:$HJ259))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM($HM259-$HN259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN259*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN259*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO259*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO259*FctrChngDts!$B$19),0))","v":0},{"$f":"SUM($HP259:$HQ259)","v":0},{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D259,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A259,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU259*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A259,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV259*Account!$AA$2)),5)","v":0}]
[259,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G260),0,IF($F260<=$G260,SUM($G260-$F260),IF($F260>$G260,SUM((Account!$L$2-$F260)+$G260+1))))","v":0},{"$f":"IF(AND($D260>=FctrChngDts!$C$2,$D260<=FctrChngDts!$D$2),$D260,\"\")","v":""},{"$f":"IF($I260=\"\",\"\",IF($E260<=FctrChngDts!$D$2,$E260,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D260<FctrChngDts!$E$2,$E260<FctrChngDts!$E$2),AND($D260>=FctrChngDts!$F$2,$E260>=FctrChngDts!$F$2)),\"\",IF(AND($D260>=FctrChngDts!$E$2,$D260<=FctrChngDts!$F$2),$D260,FctrChngDts!$E$2))","v":""},{"$f":"IF($K260=\"\",\"\",IF(AND($J260=$K260,$E260>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K260=$J260,$E260,IF(AND($E260>=FctrChngDts!$E$2,$E260<=FctrChngDts!$F$2),$E260,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D260<DATE(YEAR(Account!$J$2),6,1),$D260>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I260<FctrChngDts!$A$2,$J260<FctrChngDts!$A$2),AND($I260>=FctrChngDts!$B$2,$J260>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I260<FctrChngDts!$A$2,$J260>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I260>=FctrChngDts!$A$2,$J260<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I260<FctrChngDts!$B$2,$J260>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K260<FctrChngDts!$A$2,$L260<FctrChngDts!$A$2),AND($K260>=FctrChngDts!$B$2,$L260>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K260<FctrChngDts!$A$2,$L260>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K260>=FctrChngDts!$A$2,$L260<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K260<FctrChngDts!$B$2,$L260>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I260=\"\",$J260=0),0,IF(AND($N260=TRUE,$I260<>0),SUM($J260-$I260+1),IF($O260=TRUE,SUM(FctrChngDts!$A$2-$I260),IF($P260=TRUE,0,IF($Q260=TRUE,SUM($J260-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I260=\"\",$J260=0),0,IF($N260=TRUE,0,IF($O260=TRUE,SUM($J260-FctrChngDts!$A$2+1),IF(AND($P260=TRUE,$I260<>0),SUM($J260-$I260+1),IF($Q260=TRUE,SUM(FctrChngDts!$B$2-$I260),0)))))","v":0},0,{"$f":"IF(OR($K260=\"\",$L260=0),0,IF(AND($R260=TRUE,$K260<>0),SUM($L260-$K260+1),IF($S260=TRUE,SUM(FctrChngDts!$A$2-$K260),IF($T260=TRUE,0,IF($U260=TRUE,SUM($L260-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K260=\"\",$L260=0),0,IF($R260=TRUE,0,IF($S260=TRUE,SUM($L260-FctrChngDts!$A$2+1),IF(AND($T260=TRUE,$K260<>0),SUM($L260-$K260+1),IF($U260=TRUE,SUM(FctrChngDts!$B$2-$K260),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A260,Tenant!$A260:$J759,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR260=FALSE,VLOOKUP($AQ260,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ260,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR260=FALSE,VLOOKUP($AQ260,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ260,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR260=FALSE,VLOOKUP($AQ260,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ260,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR260=FALSE,VLOOKUP($AQ260,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ260,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A260,Tenant!$A260:$J759,6,FALSE)","v":0},{"$f":"VLOOKUP($A260,Tenant!$A260:$J759,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG260=FALSE,0,IF($DU260=TRUE,SUM($BS260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS260*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DU260=TRUE,SUM($BT260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT260*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DU260=TRUE,SUM($BU260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU260*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DU260=TRUE,SUM($BV260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DU260=TRUE,SUM($BW260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW260*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG260=FALSE,0,IF($DU260=TRUE,SUM($BX260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX260*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN260=FALSE,0,IF($H260=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP260=FALSE,0,ROUND(SUM($BY260*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR260=FALSE,0,ROUND(SUM($X260*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY260=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X260),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X260)),5)","v":0},{"$f":"SUM(ROUND($CH260:$CM260,2),$CO260,$CQ260,$CS260)","v":0},false,{"$f":"ROUND(IF($CV260=FALSE,0,IF($DY260=TRUE,SUM($BZ260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ260*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV260=FALSE,0,IF($DY260=TRUE,SUM($CA260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA260*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV260=FALSE,0,IF($DY260=TRUE,SUM($CB260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB260*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV260=FALSE,0,IF($DY260=TRUE,SUM($CC260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC260*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV260=FALSE,0,IF($DY260=TRUE,SUM($CD260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD260*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV260=FALSE,0,IF($DY260=TRUE,SUM($CE260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE260*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC260=FALSE,0,IF($H260=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF260*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE260=FALSE,0,ROUND(SUM($CF260*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG260=FALSE,0,ROUND(SUM($AA260*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY260=TRUE,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA260),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA260)),5)","v":0},{"$f":"SUM(ROUND($CW260:$DB260,2),$DD260,$DF260,$DH260)","v":0},0,{"$f":"SUM(SUM($CU260*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ260*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU260*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ260*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL260,IF(VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM260,$DK260))","v":0},0,false,0,false,0,{"$f":"IF(AND($X260>0,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU260=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH260:$CM260,$CS260,$ED260,$EL260,$ET260:$EY260)-SUM($BY260*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH260:$CM260,$CS260,$ED260,$EL260,$EN260:$ES260)-SUM($BY260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X260>0,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW260=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH260:$CM260,$CO260,$CQ260,$CS260,$ED260,$EF260,$EH260,$EJ260,$ET260:$EY260)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH260:$CM260,$CO260,$CQ260,$CS260,$ED260,$EF260,$EH260,$EJ260,ET260:$EX260)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA260>0,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY260=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW260:$DB260,$DH260,$ED260,$FQ260,$FY260:$GD260)-SUM($CF260*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW260:$DB260,$DH260,$ED260,$FQ260,$FS260:$FX260)-SUM($CF260*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA260>0,VLOOKUP($A260,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA260=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW260:$DB260,$DD260,$DF260,$DH260,$FI260,$FK260,$FM260,$FO260,$FY260:$GD260)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW260:$DB260,$DD260,$DF260,$DH260,$FI260,$FK260,$FM260,$FO260,$FY260:$GD260)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X260>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E260<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC260=FALSE,0,ROUND(SUM($AE260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X260>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A260,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE260=FALSE,0,ROUND(SUM($BY260*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X260>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X260>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X260>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG260=FALSE,0,SUM($BY260*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X260>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI260=FALSE,0,SUM($BY260*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X260>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK260=TRUE,$X260>0),SUM($BY260*Account!$T$2),0)","v":0},{"$f":"IF(AND($X260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM260=FALSE,0,ROUND(SUM($BS260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM260=FALSE,0,ROUND(SUM($BT260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM260=FALSE,0,ROUND(SUM($BU260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM260=FALSE,0,ROUND(SUM($BV260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM260=FALSE,0,ROUND(SUM($BW260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM260=FALSE,0,ROUND(SUM($BX260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H260/$AD260*$X260),5),0)","v":0},{"$f":"ROUND(SUM($FA260*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ260=FALSE,$FB260,ROUND(MAX(0,SUM(SUM($ET260:$EY260)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE260=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I260","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF260*Account!$AA$2),SUM($FF260*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA260>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E260<>\"D-CARE\",Tenant!$F260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH260=FALSE,0,ROUND(SUM($AF260*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA260>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A260,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY260=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ260=FALSE,0,ROUND(SUM($CF260*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA260>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA260>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA260>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL260=FALSE,0,SUM($CF260*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA260>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN260=FALSE,0,SUM($CF260*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA260>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP260=TRUE,$AA260>0),SUM($CF260*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA260>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR260=FALSE,0,ROUND(SUM($BZ260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR260=FALSE,0,ROUND(SUM($CA260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR260=FALSE,0,ROUND(SUM($CB260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR260=FALSE,0,ROUND(SUM($CC260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR260=FALSE,0,ROUND(SUM($CD260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR260=FALSE,0,ROUND(SUM($CE260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ260*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA260*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB260*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC260*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD260*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE260*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H260/$AD260*$AA260),5),0)","v":0},{"$f":"ROUND(SUM($GF260*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE260=FALSE,$GG260,ROUND(MAX(0,SUM(SUM($FY260:$GD260)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ260=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I260","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK260*Account!$AA$2),SUM($GK260*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D260<=FctrChngDts!$B$14,$E260>FctrChngDts!$B$14),AND($D260<=FctrChngDts!$C$14,$E260>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM260=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP260:$GS260))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO260,$DD260,$GP260:$GS260))","v":0},0,0,{"$f":"IF(AND($X260>0,Tenant!$E260=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX260=FALSE,0,ROUND(SUM($AE260*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA260>0,Tenant!$E260=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ260=FALSE,0,ROUND(SUM($AF260*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO260,$GT260,$GW260,$HB260,$CQ260,$DF260,$DV260,$DX260,$DZ260,$EB260),IF(Account!$Q$2=TRUE,SUM($GO260,$GU260,$GW260,$HB260,$CQ260,$DF260,$DV260,$DX260,$DZ260,$EB260),SUM($GO260,$GT260,$GU260,$GV260,$GW260,$HB260,$CQ260,$DF260,$DV260,$DX260,$DZ260,$EB260)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D260,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A260,Tenant!$A:$J,8,FALSE)=TRUE,$HD260<0),0,SUM(SUM(SUM($HD260/$AD260*$HE260)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A260,Tenant!$A:$J,8,FALSE)=TRUE,$HD260<0),0,SUM(SUM(SUM($HD260/$AD260*$HF260)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU260,$DJ260,$DR260,$DT260,$DV260,$DX260,$DZ260,$EB260,$ED260,$EF260,$EH260,$EJ260,$FI260,$FK260,$FM260,$FO260,$GN260,$GV260,$GY260,$HA260)/$AD260*$X260*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU260,$DJ260,$DR260,$DT260,$DV260,$DX260,$DZ260,$EB260,$ED260,$EF260,$EH260,$EJ260,$FI260,$FK260,$FM260,$FO260,$GN260,$GV260,$GY260,$HA260)/$AD260*$AA260*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E260),$AD260,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D260,FctrChngDts!$C$17<=$E260),_xlfn.DAYS($D260,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E260),$AD260,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D260,FctrChngDts!$C$19<=$E260),_xlfn.DAYS($D260,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN260*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN260*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO260*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO260*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D260,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A260,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU260*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A260,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV260*Account!$AA$2)),5)","v":0}]
[260,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G261),0,IF($F261<=$G261,SUM($G261-$F261),IF($F261>$G261,SUM((Account!$L$2-$F261)+$G261+1))))","v":0},{"$f":"IF(AND($D261>=FctrChngDts!$C$2,$D261<=FctrChngDts!$D$2),$D261,\"\")","v":""},{"$f":"IF($I261=\"\",\"\",IF($E261<=FctrChngDts!$D$2,$E261,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D261<FctrChngDts!$E$2,$E261<FctrChngDts!$E$2),AND($D261>=FctrChngDts!$F$2,$E261>=FctrChngDts!$F$2)),\"\",IF(AND($D261>=FctrChngDts!$E$2,$D261<=FctrChngDts!$F$2),$D261,FctrChngDts!$E$2))","v":""},{"$f":"IF($K261=\"\",\"\",IF(AND($J261=$K261,$E261>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K261=$J261,$E261,IF(AND($E261>=FctrChngDts!$E$2,$E261<=FctrChngDts!$F$2),$E261,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D261<DATE(YEAR(Account!$J$2),6,1),$D261>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I261<FctrChngDts!$A$2,$J261<FctrChngDts!$A$2),AND($I261>=FctrChngDts!$B$2,$J261>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I261<FctrChngDts!$A$2,$J261>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I261>=FctrChngDts!$A$2,$J261<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I261<FctrChngDts!$B$2,$J261>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K261<FctrChngDts!$A$2,$L261<FctrChngDts!$A$2),AND($K261>=FctrChngDts!$B$2,$L261>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K261<FctrChngDts!$A$2,$L261>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K261>=FctrChngDts!$A$2,$L261<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K261<FctrChngDts!$B$2,$L261>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I261=\"\",$J261=0),0,IF(AND($N261=TRUE,$I261<>0),SUM($J261-$I261+1),IF($O261=TRUE,SUM(FctrChngDts!$A$2-$I261),IF($P261=TRUE,0,IF($Q261=TRUE,SUM($J261-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I261=\"\",$J261=0),0,IF($N261=TRUE,0,IF($O261=TRUE,SUM($J261-FctrChngDts!$A$2+1),IF(AND($P261=TRUE,$I261<>0),SUM($J261-$I261+1),IF($Q261=TRUE,SUM(FctrChngDts!$B$2-$I261),0)))))","v":0},0,{"$f":"IF(OR($K261=\"\",$L261=0),0,IF(AND($R261=TRUE,$K261<>0),SUM($L261-$K261+1),IF($S261=TRUE,SUM(FctrChngDts!$A$2-$K261),IF($T261=TRUE,0,IF($U261=TRUE,SUM($L261-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K261=\"\",$L261=0),0,IF($R261=TRUE,0,IF($S261=TRUE,SUM($L261-FctrChngDts!$A$2+1),IF(AND($T261=TRUE,$K261<>0),SUM($L261-$K261+1),IF($U261=TRUE,SUM(FctrChngDts!$B$2-$K261),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A261,Tenant!$A261:$J760,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR261=FALSE,VLOOKUP($AQ261,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ261,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR261=FALSE,VLOOKUP($AQ261,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ261,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR261=FALSE,VLOOKUP($AQ261,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ261,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR261=FALSE,VLOOKUP($AQ261,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ261,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A261,Tenant!$A261:$J760,6,FALSE)","v":0},{"$f":"VLOOKUP($A261,Tenant!$A261:$J760,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG261=FALSE,0,IF($DU261=TRUE,SUM($BS261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS261*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DU261=TRUE,SUM($BT261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT261*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DU261=TRUE,SUM($BU261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU261*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DU261=TRUE,SUM($BV261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DU261=TRUE,SUM($BW261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW261*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG261=FALSE,0,IF($DU261=TRUE,SUM($BX261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX261*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN261=FALSE,0,IF($H261=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP261=FALSE,0,ROUND(SUM($BY261*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR261=FALSE,0,ROUND(SUM($X261*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY261=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X261),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X261)),5)","v":0},{"$f":"SUM(ROUND($CH261:$CM261,2),$CO261,$CQ261,$CS261)","v":0},false,{"$f":"ROUND(IF($CV261=FALSE,0,IF($DY261=TRUE,SUM($BZ261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ261*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV261=FALSE,0,IF($DY261=TRUE,SUM($CA261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA261*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV261=FALSE,0,IF($DY261=TRUE,SUM($CB261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB261*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV261=FALSE,0,IF($DY261=TRUE,SUM($CC261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV261=FALSE,0,IF($DY261=TRUE,SUM($CD261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD261*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV261=FALSE,0,IF($DY261=TRUE,SUM($CE261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE261*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC261=FALSE,0,IF($H261=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE261=FALSE,0,ROUND(SUM($CF261*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG261=FALSE,0,ROUND(SUM($AA261*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY261=TRUE,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA261),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA261)),5)","v":0},{"$f":"SUM(ROUND($CW261:$DB261,2),$DD261,$DF261,$DH261)","v":0},0,{"$f":"SUM(SUM($CU261*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ261*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU261*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ261*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL261,IF(VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM261,$DK261))","v":0},0,false,0,false,0,{"$f":"IF(AND($X261>0,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU261=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH261:$CM261,$CS261,$ED261,$EL261,$ET261:$EY261)-SUM($BY261*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH261:$CM261,$CS261,$ED261,$EL261,$EN261:$ES261)-SUM($BY261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X261>0,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW261=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH261:$CM261,$CO261,$CQ261,$CS261,$ED261,$EF261,$EH261,$EJ261,$ET261:$EY261)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH261:$CM261,$CO261,$CQ261,$CS261,$ED261,$EF261,$EH261,$EJ261,ET261:$EX261)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA261>0,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY261=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW261:$DB261,$DH261,$ED261,$FQ261,$FY261:$GD261)-SUM($CF261*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW261:$DB261,$DH261,$ED261,$FQ261,$FS261:$FX261)-SUM($CF261*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA261>0,VLOOKUP($A261,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA261=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW261:$DB261,$DD261,$DF261,$DH261,$FI261,$FK261,$FM261,$FO261,$FY261:$GD261)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW261:$DB261,$DD261,$DF261,$DH261,$FI261,$FK261,$FM261,$FO261,$FY261:$GD261)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E261<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC261=FALSE,0,ROUND(SUM($AE261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X261>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE261=FALSE,0,ROUND(SUM($BY261*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG261=FALSE,0,SUM($BY261*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X261>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI261=FALSE,0,SUM($BY261*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X261>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK261=TRUE,$X261>0),SUM($BY261*Account!$T$2),0)","v":0},{"$f":"IF(AND($X261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM261=FALSE,0,ROUND(SUM($BS261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM261=FALSE,0,ROUND(SUM($BT261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM261=FALSE,0,ROUND(SUM($BU261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM261=FALSE,0,ROUND(SUM($BV261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM261=FALSE,0,ROUND(SUM($BW261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM261=FALSE,0,ROUND(SUM($BX261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H261/$AD261*$X261),5),0)","v":0},{"$f":"ROUND(SUM($FA261*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ261=FALSE,$FB261,ROUND(MAX(0,SUM(SUM($ET261:$EY261)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE261=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I261","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF261*Account!$AA$2),SUM($FF261*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E261<>\"D-CARE\",Tenant!$F261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH261=FALSE,0,ROUND(SUM($AF261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA261>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A261,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY261=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ261=FALSE,0,ROUND(SUM($CF261*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA261>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA261>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL261=FALSE,0,SUM($CF261*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA261>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN261=FALSE,0,SUM($CF261*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA261>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP261=TRUE,$AA261>0),SUM($CF261*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA261>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR261=FALSE,0,ROUND(SUM($BZ261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR261=FALSE,0,ROUND(SUM($CA261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR261=FALSE,0,ROUND(SUM($CB261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR261=FALSE,0,ROUND(SUM($CC261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR261=FALSE,0,ROUND(SUM($CD261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR261=FALSE,0,ROUND(SUM($CE261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ261*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA261*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB261*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC261*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD261*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE261*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H261/$AD261*$AA261),5),0)","v":0},{"$f":"ROUND(SUM($GF261*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE261=FALSE,$GG261,ROUND(MAX(0,SUM(SUM($FY261:$GD261)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ261=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I261","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK261*Account!$AA$2),SUM($GK261*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D261<=FctrChngDts!$B$14,$E261>FctrChngDts!$B$14),AND($D261<=FctrChngDts!$C$14,$E261>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM261=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP261:$GS261))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO261,$DD261,$GP261:$GS261))","v":0},0,0,{"$f":"IF(AND($X261>0,Tenant!$E261=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX261=FALSE,0,ROUND(SUM($AE261*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA261>0,Tenant!$E261=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ261=FALSE,0,ROUND(SUM($AF261*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO261,$GT261,$GW261,$HB261,$CQ261,$DF261,$DV261,$DX261,$DZ261,$EB261),IF(Account!$Q$2=TRUE,SUM($GO261,$GU261,$GW261,$HB261,$CQ261,$DF261,$DV261,$DX261,$DZ261,$EB261),SUM($GO261,$GT261,$GU261,$GV261,$GW261,$HB261,$CQ261,$DF261,$DV261,$DX261,$DZ261,$EB261)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D261,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,8,FALSE)=TRUE,$HD261<0),0,SUM(SUM(SUM($HD261/$AD261*$HE261)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,8,FALSE)=TRUE,$HD261<0),0,SUM(SUM(SUM($HD261/$AD261*$HF261)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU261,$DJ261,$DR261,$DT261,$DV261,$DX261,$DZ261,$EB261,$ED261,$EF261,$EH261,$EJ261,$FI261,$FK261,$FM261,$FO261,$GN261,$GV261,$GY261,$HA261)/$AD261*$X261*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU261,$DJ261,$DR261,$DT261,$DV261,$DX261,$DZ261,$EB261,$ED261,$EF261,$EH261,$EJ261,$FI261,$FK261,$FM261,$FO261,$GN261,$GV261,$GY261,$HA261)/$AD261*$AA261*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E261),$AD261,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D261,FctrChngDts!$C$17<=$E261),_xlfn.DAYS($D261,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E261),$AD261,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D261,FctrChngDts!$C$19<=$E261),_xlfn.DAYS($D261,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN261*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN261*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO261*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO261*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D261,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU261*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A261,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV261*Account!$AA$2)),5)","v":0}]
[261,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G262),0,IF($F262<=$G262,SUM($G262-$F262),IF($F262>$G262,SUM((Account!$L$2-$F262)+$G262+1))))","v":0},{"$f":"IF(AND($D262>=FctrChngDts!$C$2,$D262<=FctrChngDts!$D$2),$D262,\"\")","v":""},{"$f":"IF($I262=\"\",\"\",IF($E262<=FctrChngDts!$D$2,$E262,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D262<FctrChngDts!$E$2,$E262<FctrChngDts!$E$2),AND($D262>=FctrChngDts!$F$2,$E262>=FctrChngDts!$F$2)),\"\",IF(AND($D262>=FctrChngDts!$E$2,$D262<=FctrChngDts!$F$2),$D262,FctrChngDts!$E$2))","v":""},{"$f":"IF($K262=\"\",\"\",IF(AND($J262=$K262,$E262>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K262=$J262,$E262,IF(AND($E262>=FctrChngDts!$E$2,$E262<=FctrChngDts!$F$2),$E262,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D262<DATE(YEAR(Account!$J$2),6,1),$D262>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I262<FctrChngDts!$A$2,$J262<FctrChngDts!$A$2),AND($I262>=FctrChngDts!$B$2,$J262>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I262<FctrChngDts!$A$2,$J262>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I262>=FctrChngDts!$A$2,$J262<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I262<FctrChngDts!$B$2,$J262>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K262<FctrChngDts!$A$2,$L262<FctrChngDts!$A$2),AND($K262>=FctrChngDts!$B$2,$L262>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K262<FctrChngDts!$A$2,$L262>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K262>=FctrChngDts!$A$2,$L262<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K262<FctrChngDts!$B$2,$L262>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I262=\"\",$J262=0),0,IF(AND($N262=TRUE,$I262<>0),SUM($J262-$I262+1),IF($O262=TRUE,SUM(FctrChngDts!$A$2-$I262),IF($P262=TRUE,0,IF($Q262=TRUE,SUM($J262-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I262=\"\",$J262=0),0,IF($N262=TRUE,0,IF($O262=TRUE,SUM($J262-FctrChngDts!$A$2+1),IF(AND($P262=TRUE,$I262<>0),SUM($J262-$I262+1),IF($Q262=TRUE,SUM(FctrChngDts!$B$2-$I262),0)))))","v":0},0,{"$f":"IF(OR($K262=\"\",$L262=0),0,IF(AND($R262=TRUE,$K262<>0),SUM($L262-$K262+1),IF($S262=TRUE,SUM(FctrChngDts!$A$2-$K262),IF($T262=TRUE,0,IF($U262=TRUE,SUM($L262-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K262=\"\",$L262=0),0,IF($R262=TRUE,0,IF($S262=TRUE,SUM($L262-FctrChngDts!$A$2+1),IF(AND($T262=TRUE,$K262<>0),SUM($L262-$K262+1),IF($U262=TRUE,SUM(FctrChngDts!$B$2-$K262),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A262,Tenant!$A262:$J761,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR262=FALSE,VLOOKUP($AQ262,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ262,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR262=FALSE,VLOOKUP($AQ262,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ262,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR262=FALSE,VLOOKUP($AQ262,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ262,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR262=FALSE,VLOOKUP($AQ262,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ262,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A262,Tenant!$A262:$J761,6,FALSE)","v":0},{"$f":"VLOOKUP($A262,Tenant!$A262:$J761,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG262=FALSE,0,IF($DU262=TRUE,SUM($BS262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS262*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DU262=TRUE,SUM($BT262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT262*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DU262=TRUE,SUM($BU262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU262*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DU262=TRUE,SUM($BV262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DU262=TRUE,SUM($BW262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW262*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG262=FALSE,0,IF($DU262=TRUE,SUM($BX262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX262*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN262=FALSE,0,IF($H262=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP262=FALSE,0,ROUND(SUM($BY262*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR262=FALSE,0,ROUND(SUM($X262*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY262=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X262),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X262)),5)","v":0},{"$f":"SUM(ROUND($CH262:$CM262,2),$CO262,$CQ262,$CS262)","v":0},false,{"$f":"ROUND(IF($CV262=FALSE,0,IF($DY262=TRUE,SUM($BZ262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ262*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV262=FALSE,0,IF($DY262=TRUE,SUM($CA262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA262*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV262=FALSE,0,IF($DY262=TRUE,SUM($CB262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB262*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV262=FALSE,0,IF($DY262=TRUE,SUM($CC262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC262*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV262=FALSE,0,IF($DY262=TRUE,SUM($CD262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD262*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV262=FALSE,0,IF($DY262=TRUE,SUM($CE262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE262*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC262=FALSE,0,IF($H262=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF262*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE262=FALSE,0,ROUND(SUM($CF262*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG262=FALSE,0,ROUND(SUM($AA262*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY262=TRUE,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA262),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA262)),5)","v":0},{"$f":"SUM(ROUND($CW262:$DB262,2),$DD262,$DF262,$DH262)","v":0},0,{"$f":"SUM(SUM($CU262*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ262*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU262*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ262*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL262,IF(VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM262,$DK262))","v":0},0,false,0,false,0,{"$f":"IF(AND($X262>0,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU262=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH262:$CM262,$CS262,$ED262,$EL262,$ET262:$EY262)-SUM($BY262*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH262:$CM262,$CS262,$ED262,$EL262,$EN262:$ES262)-SUM($BY262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X262>0,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW262=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH262:$CM262,$CO262,$CQ262,$CS262,$ED262,$EF262,$EH262,$EJ262,$ET262:$EY262)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH262:$CM262,$CO262,$CQ262,$CS262,$ED262,$EF262,$EH262,$EJ262,ET262:$EX262)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA262>0,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY262=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW262:$DB262,$DH262,$ED262,$FQ262,$FY262:$GD262)-SUM($CF262*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW262:$DB262,$DH262,$ED262,$FQ262,$FS262:$FX262)-SUM($CF262*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA262>0,VLOOKUP($A262,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA262=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW262:$DB262,$DD262,$DF262,$DH262,$FI262,$FK262,$FM262,$FO262,$FY262:$GD262)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW262:$DB262,$DD262,$DF262,$DH262,$FI262,$FK262,$FM262,$FO262,$FY262:$GD262)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X262>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E262<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC262=FALSE,0,ROUND(SUM($AE262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X262>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A262,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE262=FALSE,0,ROUND(SUM($BY262*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X262>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X262>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X262>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG262=FALSE,0,SUM($BY262*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X262>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI262=FALSE,0,SUM($BY262*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X262>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK262=TRUE,$X262>0),SUM($BY262*Account!$T$2),0)","v":0},{"$f":"IF(AND($X262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM262=FALSE,0,ROUND(SUM($BS262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM262=FALSE,0,ROUND(SUM($BT262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM262=FALSE,0,ROUND(SUM($BU262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM262=FALSE,0,ROUND(SUM($BV262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM262=FALSE,0,ROUND(SUM($BW262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM262=FALSE,0,ROUND(SUM($BX262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H262/$AD262*$X262),5),0)","v":0},{"$f":"ROUND(SUM($FA262*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ262=FALSE,$FB262,ROUND(MAX(0,SUM(SUM($ET262:$EY262)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE262=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I262","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF262*Account!$AA$2),SUM($FF262*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA262>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E262<>\"D-CARE\",Tenant!$F262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH262=FALSE,0,ROUND(SUM($AF262*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA262>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A262,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY262=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ262=FALSE,0,ROUND(SUM($CF262*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA262>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA262>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA262>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL262=FALSE,0,SUM($CF262*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA262>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN262=FALSE,0,SUM($CF262*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA262>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP262=TRUE,$AA262>0),SUM($CF262*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA262>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR262=FALSE,0,ROUND(SUM($BZ262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR262=FALSE,0,ROUND(SUM($CA262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR262=FALSE,0,ROUND(SUM($CB262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR262=FALSE,0,ROUND(SUM($CC262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR262=FALSE,0,ROUND(SUM($CD262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR262=FALSE,0,ROUND(SUM($CE262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ262*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA262*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB262*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC262*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD262*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE262*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H262/$AD262*$AA262),5),0)","v":0},{"$f":"ROUND(SUM($GF262*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE262=FALSE,$GG262,ROUND(MAX(0,SUM(SUM($FY262:$GD262)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ262=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I262","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK262*Account!$AA$2),SUM($GK262*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D262<=FctrChngDts!$B$14,$E262>FctrChngDts!$B$14),AND($D262<=FctrChngDts!$C$14,$E262>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM262=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP262:$GS262))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO262,$DD262,$GP262:$GS262))","v":0},0,0,{"$f":"IF(AND($X262>0,Tenant!$E262=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX262=FALSE,0,ROUND(SUM($AE262*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA262>0,Tenant!$E262=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ262=FALSE,0,ROUND(SUM($AF262*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO262,$GT262,$GW262,$HB262,$CQ262,$DF262,$DV262,$DX262,$DZ262,$EB262),IF(Account!$Q$2=TRUE,SUM($GO262,$GU262,$GW262,$HB262,$CQ262,$DF262,$DV262,$DX262,$DZ262,$EB262),SUM($GO262,$GT262,$GU262,$GV262,$GW262,$HB262,$CQ262,$DF262,$DV262,$DX262,$DZ262,$EB262)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D262,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A262,Tenant!$A:$J,8,FALSE)=TRUE,$HD262<0),0,SUM(SUM(SUM($HD262/$AD262*$HE262)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A262,Tenant!$A:$J,8,FALSE)=TRUE,$HD262<0),0,SUM(SUM(SUM($HD262/$AD262*$HF262)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU262,$DJ262,$DR262,$DT262,$DV262,$DX262,$DZ262,$EB262,$ED262,$EF262,$EH262,$EJ262,$FI262,$FK262,$FM262,$FO262,$GN262,$GV262,$GY262,$HA262)/$AD262*$X262*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU262,$DJ262,$DR262,$DT262,$DV262,$DX262,$DZ262,$EB262,$ED262,$EF262,$EH262,$EJ262,$FI262,$FK262,$FM262,$FO262,$GN262,$GV262,$GY262,$HA262)/$AD262*$AA262*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E262),$AD262,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D262,FctrChngDts!$C$17<=$E262),_xlfn.DAYS($D262,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E262),$AD262,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D262,FctrChngDts!$C$19<=$E262),_xlfn.DAYS($D262,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN262*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN262*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO262*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO262*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D262,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A262,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU262*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A262,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV262*Account!$AA$2)),5)","v":0}]
[262,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G263),0,IF($F263<=$G263,SUM($G263-$F263),IF($F263>$G263,SUM((Account!$L$2-$F263)+$G263+1))))","v":0},{"$f":"IF(AND($D263>=FctrChngDts!$C$2,$D263<=FctrChngDts!$D$2),$D263,\"\")","v":""},{"$f":"IF($I263=\"\",\"\",IF($E263<=FctrChngDts!$D$2,$E263,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D263<FctrChngDts!$E$2,$E263<FctrChngDts!$E$2),AND($D263>=FctrChngDts!$F$2,$E263>=FctrChngDts!$F$2)),\"\",IF(AND($D263>=FctrChngDts!$E$2,$D263<=FctrChngDts!$F$2),$D263,FctrChngDts!$E$2))","v":""},{"$f":"IF($K263=\"\",\"\",IF(AND($J263=$K263,$E263>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K263=$J263,$E263,IF(AND($E263>=FctrChngDts!$E$2,$E263<=FctrChngDts!$F$2),$E263,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D263<DATE(YEAR(Account!$J$2),6,1),$D263>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I263<FctrChngDts!$A$2,$J263<FctrChngDts!$A$2),AND($I263>=FctrChngDts!$B$2,$J263>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I263<FctrChngDts!$A$2,$J263>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I263>=FctrChngDts!$A$2,$J263<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I263<FctrChngDts!$B$2,$J263>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K263<FctrChngDts!$A$2,$L263<FctrChngDts!$A$2),AND($K263>=FctrChngDts!$B$2,$L263>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K263<FctrChngDts!$A$2,$L263>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K263>=FctrChngDts!$A$2,$L263<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K263<FctrChngDts!$B$2,$L263>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I263=\"\",$J263=0),0,IF(AND($N263=TRUE,$I263<>0),SUM($J263-$I263+1),IF($O263=TRUE,SUM(FctrChngDts!$A$2-$I263),IF($P263=TRUE,0,IF($Q263=TRUE,SUM($J263-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I263=\"\",$J263=0),0,IF($N263=TRUE,0,IF($O263=TRUE,SUM($J263-FctrChngDts!$A$2+1),IF(AND($P263=TRUE,$I263<>0),SUM($J263-$I263+1),IF($Q263=TRUE,SUM(FctrChngDts!$B$2-$I263),0)))))","v":0},0,{"$f":"IF(OR($K263=\"\",$L263=0),0,IF(AND($R263=TRUE,$K263<>0),SUM($L263-$K263+1),IF($S263=TRUE,SUM(FctrChngDts!$A$2-$K263),IF($T263=TRUE,0,IF($U263=TRUE,SUM($L263-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K263=\"\",$L263=0),0,IF($R263=TRUE,0,IF($S263=TRUE,SUM($L263-FctrChngDts!$A$2+1),IF(AND($T263=TRUE,$K263<>0),SUM($L263-$K263+1),IF($U263=TRUE,SUM(FctrChngDts!$B$2-$K263),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A263,Tenant!$A263:$J762,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR263=FALSE,VLOOKUP($AQ263,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ263,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR263=FALSE,VLOOKUP($AQ263,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ263,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR263=FALSE,VLOOKUP($AQ263,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ263,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR263=FALSE,VLOOKUP($AQ263,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ263,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A263,Tenant!$A263:$J762,6,FALSE)","v":0},{"$f":"VLOOKUP($A263,Tenant!$A263:$J762,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG263=FALSE,0,IF($DU263=TRUE,SUM($BS263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS263*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DU263=TRUE,SUM($BT263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT263*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DU263=TRUE,SUM($BU263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU263*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DU263=TRUE,SUM($BV263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DU263=TRUE,SUM($BW263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW263*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG263=FALSE,0,IF($DU263=TRUE,SUM($BX263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX263*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN263=FALSE,0,IF($H263=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP263=FALSE,0,ROUND(SUM($BY263*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR263=FALSE,0,ROUND(SUM($X263*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY263=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X263),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X263)),5)","v":0},{"$f":"SUM(ROUND($CH263:$CM263,2),$CO263,$CQ263,$CS263)","v":0},false,{"$f":"ROUND(IF($CV263=FALSE,0,IF($DY263=TRUE,SUM($BZ263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ263*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV263=FALSE,0,IF($DY263=TRUE,SUM($CA263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA263*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV263=FALSE,0,IF($DY263=TRUE,SUM($CB263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB263*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV263=FALSE,0,IF($DY263=TRUE,SUM($CC263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC263*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV263=FALSE,0,IF($DY263=TRUE,SUM($CD263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD263*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV263=FALSE,0,IF($DY263=TRUE,SUM($CE263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE263*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC263=FALSE,0,IF($H263=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF263*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE263=FALSE,0,ROUND(SUM($CF263*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG263=FALSE,0,ROUND(SUM($AA263*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY263=TRUE,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA263),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA263)),5)","v":0},{"$f":"SUM(ROUND($CW263:$DB263,2),$DD263,$DF263,$DH263)","v":0},0,{"$f":"SUM(SUM($CU263*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ263*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU263*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ263*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL263,IF(VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM263,$DK263))","v":0},0,false,0,false,0,{"$f":"IF(AND($X263>0,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU263=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH263:$CM263,$CS263,$ED263,$EL263,$ET263:$EY263)-SUM($BY263*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH263:$CM263,$CS263,$ED263,$EL263,$EN263:$ES263)-SUM($BY263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X263>0,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW263=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH263:$CM263,$CO263,$CQ263,$CS263,$ED263,$EF263,$EH263,$EJ263,$ET263:$EY263)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH263:$CM263,$CO263,$CQ263,$CS263,$ED263,$EF263,$EH263,$EJ263,ET263:$EX263)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA263>0,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY263=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW263:$DB263,$DH263,$ED263,$FQ263,$FY263:$GD263)-SUM($CF263*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW263:$DB263,$DH263,$ED263,$FQ263,$FS263:$FX263)-SUM($CF263*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA263>0,VLOOKUP($A263,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA263=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW263:$DB263,$DD263,$DF263,$DH263,$FI263,$FK263,$FM263,$FO263,$FY263:$GD263)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW263:$DB263,$DD263,$DF263,$DH263,$FI263,$FK263,$FM263,$FO263,$FY263:$GD263)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X263>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E263<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC263=FALSE,0,ROUND(SUM($AE263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X263>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A263,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE263=FALSE,0,ROUND(SUM($BY263*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X263>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X263>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X263>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG263=FALSE,0,SUM($BY263*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X263>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI263=FALSE,0,SUM($BY263*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X263>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK263=TRUE,$X263>0),SUM($BY263*Account!$T$2),0)","v":0},{"$f":"IF(AND($X263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM263=FALSE,0,ROUND(SUM($BS263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM263=FALSE,0,ROUND(SUM($BT263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM263=FALSE,0,ROUND(SUM($BU263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM263=FALSE,0,ROUND(SUM($BV263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM263=FALSE,0,ROUND(SUM($BW263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM263=FALSE,0,ROUND(SUM($BX263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H263/$AD263*$X263),5),0)","v":0},{"$f":"ROUND(SUM($FA263*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ263=FALSE,$FB263,ROUND(MAX(0,SUM(SUM($ET263:$EY263)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE263=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I263","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF263*Account!$AA$2),SUM($FF263*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA263>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E263<>\"D-CARE\",Tenant!$F263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH263=FALSE,0,ROUND(SUM($AF263*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA263>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A263,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY263=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ263=FALSE,0,ROUND(SUM($CF263*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA263>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA263>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA263>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL263=FALSE,0,SUM($CF263*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA263>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN263=FALSE,0,SUM($CF263*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA263>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP263=TRUE,$AA263>0),SUM($CF263*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA263>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR263=FALSE,0,ROUND(SUM($BZ263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR263=FALSE,0,ROUND(SUM($CA263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR263=FALSE,0,ROUND(SUM($CB263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR263=FALSE,0,ROUND(SUM($CC263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR263=FALSE,0,ROUND(SUM($CD263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR263=FALSE,0,ROUND(SUM($CE263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ263*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA263*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB263*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC263*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD263*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE263*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H263/$AD263*$AA263),5),0)","v":0},{"$f":"ROUND(SUM($GF263*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE263=FALSE,$GG263,ROUND(MAX(0,SUM(SUM($FY263:$GD263)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ263=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I263","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK263*Account!$AA$2),SUM($GK263*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D263<=FctrChngDts!$B$14,$E263>FctrChngDts!$B$14),AND($D263<=FctrChngDts!$C$14,$E263>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM263=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP263:$GS263))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO263,$DD263,$GP263:$GS263))","v":0},0,0,{"$f":"IF(AND($X263>0,Tenant!$E263=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX263=FALSE,0,ROUND(SUM($AE263*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA263>0,Tenant!$E263=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ263=FALSE,0,ROUND(SUM($AF263*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO263,$GT263,$GW263,$HB263,$CQ263,$DF263,$DV263,$DX263,$DZ263,$EB263),IF(Account!$Q$2=TRUE,SUM($GO263,$GU263,$GW263,$HB263,$CQ263,$DF263,$DV263,$DX263,$DZ263,$EB263),SUM($GO263,$GT263,$GU263,$GV263,$GW263,$HB263,$CQ263,$DF263,$DV263,$DX263,$DZ263,$EB263)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D263,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A263,Tenant!$A:$J,8,FALSE)=TRUE,$HD263<0),0,SUM(SUM(SUM($HD263/$AD263*$HE263)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A263,Tenant!$A:$J,8,FALSE)=TRUE,$HD263<0),0,SUM(SUM(SUM($HD263/$AD263*$HF263)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU263,$DJ263,$DR263,$DT263,$DV263,$DX263,$DZ263,$EB263,$ED263,$EF263,$EH263,$EJ263,$FI263,$FK263,$FM263,$FO263,$GN263,$GV263,$GY263,$HA263)/$AD263*$X263*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU263,$DJ263,$DR263,$DT263,$DV263,$DX263,$DZ263,$EB263,$ED263,$EF263,$EH263,$EJ263,$FI263,$FK263,$FM263,$FO263,$GN263,$GV263,$GY263,$HA263)/$AD263*$AA263*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E263),$AD263,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D263,FctrChngDts!$C$17<=$E263),_xlfn.DAYS($D263,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E263),$AD263,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D263,FctrChngDts!$C$19<=$E263),_xlfn.DAYS($D263,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN263*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN263*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO263*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO263*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D263,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A263,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU263*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A263,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV263*Account!$AA$2)),5)","v":0}]
[263,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G264),0,IF($F264<=$G264,SUM($G264-$F264),IF($F264>$G264,SUM((Account!$L$2-$F264)+$G264+1))))","v":0},{"$f":"IF(AND($D264>=FctrChngDts!$C$2,$D264<=FctrChngDts!$D$2),$D264,\"\")","v":""},{"$f":"IF($I264=\"\",\"\",IF($E264<=FctrChngDts!$D$2,$E264,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D264<FctrChngDts!$E$2,$E264<FctrChngDts!$E$2),AND($D264>=FctrChngDts!$F$2,$E264>=FctrChngDts!$F$2)),\"\",IF(AND($D264>=FctrChngDts!$E$2,$D264<=FctrChngDts!$F$2),$D264,FctrChngDts!$E$2))","v":""},{"$f":"IF($K264=\"\",\"\",IF(AND($J264=$K264,$E264>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K264=$J264,$E264,IF(AND($E264>=FctrChngDts!$E$2,$E264<=FctrChngDts!$F$2),$E264,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D264<DATE(YEAR(Account!$J$2),6,1),$D264>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I264<FctrChngDts!$A$2,$J264<FctrChngDts!$A$2),AND($I264>=FctrChngDts!$B$2,$J264>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I264<FctrChngDts!$A$2,$J264>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I264>=FctrChngDts!$A$2,$J264<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I264<FctrChngDts!$B$2,$J264>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K264<FctrChngDts!$A$2,$L264<FctrChngDts!$A$2),AND($K264>=FctrChngDts!$B$2,$L264>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K264<FctrChngDts!$A$2,$L264>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K264>=FctrChngDts!$A$2,$L264<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K264<FctrChngDts!$B$2,$L264>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I264=\"\",$J264=0),0,IF(AND($N264=TRUE,$I264<>0),SUM($J264-$I264+1),IF($O264=TRUE,SUM(FctrChngDts!$A$2-$I264),IF($P264=TRUE,0,IF($Q264=TRUE,SUM($J264-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I264=\"\",$J264=0),0,IF($N264=TRUE,0,IF($O264=TRUE,SUM($J264-FctrChngDts!$A$2+1),IF(AND($P264=TRUE,$I264<>0),SUM($J264-$I264+1),IF($Q264=TRUE,SUM(FctrChngDts!$B$2-$I264),0)))))","v":0},0,{"$f":"IF(OR($K264=\"\",$L264=0),0,IF(AND($R264=TRUE,$K264<>0),SUM($L264-$K264+1),IF($S264=TRUE,SUM(FctrChngDts!$A$2-$K264),IF($T264=TRUE,0,IF($U264=TRUE,SUM($L264-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K264=\"\",$L264=0),0,IF($R264=TRUE,0,IF($S264=TRUE,SUM($L264-FctrChngDts!$A$2+1),IF(AND($T264=TRUE,$K264<>0),SUM($L264-$K264+1),IF($U264=TRUE,SUM(FctrChngDts!$B$2-$K264),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A264,Tenant!$A264:$J763,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR264=FALSE,VLOOKUP($AQ264,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ264,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR264=FALSE,VLOOKUP($AQ264,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ264,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR264=FALSE,VLOOKUP($AQ264,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ264,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR264=FALSE,VLOOKUP($AQ264,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ264,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A264,Tenant!$A264:$J763,6,FALSE)","v":0},{"$f":"VLOOKUP($A264,Tenant!$A264:$J763,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG264=FALSE,0,IF($DU264=TRUE,SUM($BS264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS264*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DU264=TRUE,SUM($BT264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT264*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DU264=TRUE,SUM($BU264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU264*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DU264=TRUE,SUM($BV264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DU264=TRUE,SUM($BW264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW264*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG264=FALSE,0,IF($DU264=TRUE,SUM($BX264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX264*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN264=FALSE,0,IF($H264=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP264=FALSE,0,ROUND(SUM($BY264*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR264=FALSE,0,ROUND(SUM($X264*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY264=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X264),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X264)),5)","v":0},{"$f":"SUM(ROUND($CH264:$CM264,2),$CO264,$CQ264,$CS264)","v":0},false,{"$f":"ROUND(IF($CV264=FALSE,0,IF($DY264=TRUE,SUM($BZ264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ264*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV264=FALSE,0,IF($DY264=TRUE,SUM($CA264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA264*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV264=FALSE,0,IF($DY264=TRUE,SUM($CB264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB264*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV264=FALSE,0,IF($DY264=TRUE,SUM($CC264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC264*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV264=FALSE,0,IF($DY264=TRUE,SUM($CD264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD264*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV264=FALSE,0,IF($DY264=TRUE,SUM($CE264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE264*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC264=FALSE,0,IF($H264=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF264*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE264=FALSE,0,ROUND(SUM($CF264*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG264=FALSE,0,ROUND(SUM($AA264*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY264=TRUE,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA264),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA264)),5)","v":0},{"$f":"SUM(ROUND($CW264:$DB264,2),$DD264,$DF264,$DH264)","v":0},0,{"$f":"SUM(SUM($CU264*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ264*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU264*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ264*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL264,IF(VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM264,$DK264))","v":0},0,false,0,false,0,{"$f":"IF(AND($X264>0,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU264=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH264:$CM264,$CS264,$ED264,$EL264,$ET264:$EY264)-SUM($BY264*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH264:$CM264,$CS264,$ED264,$EL264,$EN264:$ES264)-SUM($BY264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X264>0,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW264=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH264:$CM264,$CO264,$CQ264,$CS264,$ED264,$EF264,$EH264,$EJ264,$ET264:$EY264)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH264:$CM264,$CO264,$CQ264,$CS264,$ED264,$EF264,$EH264,$EJ264,ET264:$EX264)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA264>0,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY264=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW264:$DB264,$DH264,$ED264,$FQ264,$FY264:$GD264)-SUM($CF264*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW264:$DB264,$DH264,$ED264,$FQ264,$FS264:$FX264)-SUM($CF264*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA264>0,VLOOKUP($A264,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA264=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW264:$DB264,$DD264,$DF264,$DH264,$FI264,$FK264,$FM264,$FO264,$FY264:$GD264)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW264:$DB264,$DD264,$DF264,$DH264,$FI264,$FK264,$FM264,$FO264,$FY264:$GD264)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X264>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E264<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC264=FALSE,0,ROUND(SUM($AE264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X264>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A264,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE264=FALSE,0,ROUND(SUM($BY264*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X264>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X264>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X264>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG264=FALSE,0,SUM($BY264*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X264>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI264=FALSE,0,SUM($BY264*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X264>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK264=TRUE,$X264>0),SUM($BY264*Account!$T$2),0)","v":0},{"$f":"IF(AND($X264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM264=FALSE,0,ROUND(SUM($BS264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM264=FALSE,0,ROUND(SUM($BT264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM264=FALSE,0,ROUND(SUM($BU264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM264=FALSE,0,ROUND(SUM($BV264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM264=FALSE,0,ROUND(SUM($BW264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM264=FALSE,0,ROUND(SUM($BX264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H264/$AD264*$X264),5),0)","v":0},{"$f":"ROUND(SUM($FA264*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ264=FALSE,$FB264,ROUND(MAX(0,SUM(SUM($ET264:$EY264)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE264=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I264","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF264*Account!$AA$2),SUM($FF264*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA264>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E264<>\"D-CARE\",Tenant!$F264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH264=FALSE,0,ROUND(SUM($AF264*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA264>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A264,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY264=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ264=FALSE,0,ROUND(SUM($CF264*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA264>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA264>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA264>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL264=FALSE,0,SUM($CF264*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA264>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN264=FALSE,0,SUM($CF264*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA264>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP264=TRUE,$AA264>0),SUM($CF264*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA264>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR264=FALSE,0,ROUND(SUM($BZ264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR264=FALSE,0,ROUND(SUM($CA264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR264=FALSE,0,ROUND(SUM($CB264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR264=FALSE,0,ROUND(SUM($CC264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR264=FALSE,0,ROUND(SUM($CD264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR264=FALSE,0,ROUND(SUM($CE264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ264*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA264*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB264*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC264*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD264*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE264*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H264/$AD264*$AA264),5),0)","v":0},{"$f":"ROUND(SUM($GF264*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE264=FALSE,$GG264,ROUND(MAX(0,SUM(SUM($FY264:$GD264)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ264=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I264","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK264*Account!$AA$2),SUM($GK264*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D264<=FctrChngDts!$B$14,$E264>FctrChngDts!$B$14),AND($D264<=FctrChngDts!$C$14,$E264>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM264=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP264:$GS264))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO264,$DD264,$GP264:$GS264))","v":0},0,0,{"$f":"IF(AND($X264>0,Tenant!$E264=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX264=FALSE,0,ROUND(SUM($AE264*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA264>0,Tenant!$E264=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ264=FALSE,0,ROUND(SUM($AF264*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO264,$GT264,$GW264,$HB264,$CQ264,$DF264,$DV264,$DX264,$DZ264,$EB264),IF(Account!$Q$2=TRUE,SUM($GO264,$GU264,$GW264,$HB264,$CQ264,$DF264,$DV264,$DX264,$DZ264,$EB264),SUM($GO264,$GT264,$GU264,$GV264,$GW264,$HB264,$CQ264,$DF264,$DV264,$DX264,$DZ264,$EB264)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D264,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A264,Tenant!$A:$J,8,FALSE)=TRUE,$HD264<0),0,SUM(SUM(SUM($HD264/$AD264*$HE264)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A264,Tenant!$A:$J,8,FALSE)=TRUE,$HD264<0),0,SUM(SUM(SUM($HD264/$AD264*$HF264)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU264,$DJ264,$DR264,$DT264,$DV264,$DX264,$DZ264,$EB264,$ED264,$EF264,$EH264,$EJ264,$FI264,$FK264,$FM264,$FO264,$GN264,$GV264,$GY264,$HA264)/$AD264*$X264*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU264,$DJ264,$DR264,$DT264,$DV264,$DX264,$DZ264,$EB264,$ED264,$EF264,$EH264,$EJ264,$FI264,$FK264,$FM264,$FO264,$GN264,$GV264,$GY264,$HA264)/$AD264*$AA264*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E264),$AD264,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D264,FctrChngDts!$C$17<=$E264),_xlfn.DAYS($D264,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E264),$AD264,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D264,FctrChngDts!$C$19<=$E264),_xlfn.DAYS($D264,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN264*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN264*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO264*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO264*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D264,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A264,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU264*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A264,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV264*Account!$AA$2)),5)","v":0}]
[264,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G265),0,IF($F265<=$G265,SUM($G265-$F265),IF($F265>$G265,SUM((Account!$L$2-$F265)+$G265+1))))","v":0},{"$f":"IF(AND($D265>=FctrChngDts!$C$2,$D265<=FctrChngDts!$D$2),$D265,\"\")","v":""},{"$f":"IF($I265=\"\",\"\",IF($E265<=FctrChngDts!$D$2,$E265,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D265<FctrChngDts!$E$2,$E265<FctrChngDts!$E$2),AND($D265>=FctrChngDts!$F$2,$E265>=FctrChngDts!$F$2)),\"\",IF(AND($D265>=FctrChngDts!$E$2,$D265<=FctrChngDts!$F$2),$D265,FctrChngDts!$E$2))","v":""},{"$f":"IF($K265=\"\",\"\",IF(AND($J265=$K265,$E265>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K265=$J265,$E265,IF(AND($E265>=FctrChngDts!$E$2,$E265<=FctrChngDts!$F$2),$E265,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D265<DATE(YEAR(Account!$J$2),6,1),$D265>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I265<FctrChngDts!$A$2,$J265<FctrChngDts!$A$2),AND($I265>=FctrChngDts!$B$2,$J265>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I265<FctrChngDts!$A$2,$J265>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I265>=FctrChngDts!$A$2,$J265<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I265<FctrChngDts!$B$2,$J265>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K265<FctrChngDts!$A$2,$L265<FctrChngDts!$A$2),AND($K265>=FctrChngDts!$B$2,$L265>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K265<FctrChngDts!$A$2,$L265>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K265>=FctrChngDts!$A$2,$L265<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K265<FctrChngDts!$B$2,$L265>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I265=\"\",$J265=0),0,IF(AND($N265=TRUE,$I265<>0),SUM($J265-$I265+1),IF($O265=TRUE,SUM(FctrChngDts!$A$2-$I265),IF($P265=TRUE,0,IF($Q265=TRUE,SUM($J265-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I265=\"\",$J265=0),0,IF($N265=TRUE,0,IF($O265=TRUE,SUM($J265-FctrChngDts!$A$2+1),IF(AND($P265=TRUE,$I265<>0),SUM($J265-$I265+1),IF($Q265=TRUE,SUM(FctrChngDts!$B$2-$I265),0)))))","v":0},0,{"$f":"IF(OR($K265=\"\",$L265=0),0,IF(AND($R265=TRUE,$K265<>0),SUM($L265-$K265+1),IF($S265=TRUE,SUM(FctrChngDts!$A$2-$K265),IF($T265=TRUE,0,IF($U265=TRUE,SUM($L265-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K265=\"\",$L265=0),0,IF($R265=TRUE,0,IF($S265=TRUE,SUM($L265-FctrChngDts!$A$2+1),IF(AND($T265=TRUE,$K265<>0),SUM($L265-$K265+1),IF($U265=TRUE,SUM(FctrChngDts!$B$2-$K265),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A265,Tenant!$A265:$J764,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR265=FALSE,VLOOKUP($AQ265,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ265,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR265=FALSE,VLOOKUP($AQ265,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ265,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR265=FALSE,VLOOKUP($AQ265,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ265,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR265=FALSE,VLOOKUP($AQ265,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ265,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A265,Tenant!$A265:$J764,6,FALSE)","v":0},{"$f":"VLOOKUP($A265,Tenant!$A265:$J764,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG265=FALSE,0,IF($DU265=TRUE,SUM($BS265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS265*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DU265=TRUE,SUM($BT265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT265*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DU265=TRUE,SUM($BU265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU265*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DU265=TRUE,SUM($BV265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DU265=TRUE,SUM($BW265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW265*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG265=FALSE,0,IF($DU265=TRUE,SUM($BX265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX265*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN265=FALSE,0,IF($H265=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP265=FALSE,0,ROUND(SUM($BY265*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR265=FALSE,0,ROUND(SUM($X265*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY265=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X265),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X265)),5)","v":0},{"$f":"SUM(ROUND($CH265:$CM265,2),$CO265,$CQ265,$CS265)","v":0},false,{"$f":"ROUND(IF($CV265=FALSE,0,IF($DY265=TRUE,SUM($BZ265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ265*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV265=FALSE,0,IF($DY265=TRUE,SUM($CA265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA265*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV265=FALSE,0,IF($DY265=TRUE,SUM($CB265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB265*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV265=FALSE,0,IF($DY265=TRUE,SUM($CC265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC265*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV265=FALSE,0,IF($DY265=TRUE,SUM($CD265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD265*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV265=FALSE,0,IF($DY265=TRUE,SUM($CE265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE265*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC265=FALSE,0,IF($H265=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF265*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE265=FALSE,0,ROUND(SUM($CF265*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG265=FALSE,0,ROUND(SUM($AA265*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY265=TRUE,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA265),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA265)),5)","v":0},{"$f":"SUM(ROUND($CW265:$DB265,2),$DD265,$DF265,$DH265)","v":0},0,{"$f":"SUM(SUM($CU265*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ265*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU265*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ265*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL265,IF(VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM265,$DK265))","v":0},0,false,0,false,0,{"$f":"IF(AND($X265>0,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU265=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH265:$CM265,$CS265,$ED265,$EL265,$ET265:$EY265)-SUM($BY265*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH265:$CM265,$CS265,$ED265,$EL265,$EN265:$ES265)-SUM($BY265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X265>0,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW265=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH265:$CM265,$CO265,$CQ265,$CS265,$ED265,$EF265,$EH265,$EJ265,$ET265:$EY265)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH265:$CM265,$CO265,$CQ265,$CS265,$ED265,$EF265,$EH265,$EJ265,ET265:$EX265)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA265>0,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY265=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW265:$DB265,$DH265,$ED265,$FQ265,$FY265:$GD265)-SUM($CF265*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW265:$DB265,$DH265,$ED265,$FQ265,$FS265:$FX265)-SUM($CF265*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA265>0,VLOOKUP($A265,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA265=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW265:$DB265,$DD265,$DF265,$DH265,$FI265,$FK265,$FM265,$FO265,$FY265:$GD265)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW265:$DB265,$DD265,$DF265,$DH265,$FI265,$FK265,$FM265,$FO265,$FY265:$GD265)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X265>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E265<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC265=FALSE,0,ROUND(SUM($AE265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X265>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A265,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE265=FALSE,0,ROUND(SUM($BY265*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X265>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X265>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X265>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG265=FALSE,0,SUM($BY265*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X265>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI265=FALSE,0,SUM($BY265*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X265>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK265=TRUE,$X265>0),SUM($BY265*Account!$T$2),0)","v":0},{"$f":"IF(AND($X265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM265=FALSE,0,ROUND(SUM($BS265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM265=FALSE,0,ROUND(SUM($BT265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM265=FALSE,0,ROUND(SUM($BU265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM265=FALSE,0,ROUND(SUM($BV265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM265=FALSE,0,ROUND(SUM($BW265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM265=FALSE,0,ROUND(SUM($BX265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H265/$AD265*$X265),5),0)","v":0},{"$f":"ROUND(SUM($FA265*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ265=FALSE,$FB265,ROUND(MAX(0,SUM(SUM($ET265:$EY265)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE265=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I265","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF265*Account!$AA$2),SUM($FF265*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA265>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E265<>\"D-CARE\",Tenant!$F265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH265=FALSE,0,ROUND(SUM($AF265*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA265>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A265,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY265=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ265=FALSE,0,ROUND(SUM($CF265*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA265>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA265>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA265>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL265=FALSE,0,SUM($CF265*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA265>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN265=FALSE,0,SUM($CF265*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA265>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP265=TRUE,$AA265>0),SUM($CF265*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA265>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR265=FALSE,0,ROUND(SUM($BZ265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR265=FALSE,0,ROUND(SUM($CA265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR265=FALSE,0,ROUND(SUM($CB265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR265=FALSE,0,ROUND(SUM($CC265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR265=FALSE,0,ROUND(SUM($CD265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR265=FALSE,0,ROUND(SUM($CE265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ265*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA265*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB265*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC265*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD265*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE265*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H265/$AD265*$AA265),5),0)","v":0},{"$f":"ROUND(SUM($GF265*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE265=FALSE,$GG265,ROUND(MAX(0,SUM(SUM($FY265:$GD265)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ265=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I265","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK265*Account!$AA$2),SUM($GK265*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D265<=FctrChngDts!$B$14,$E265>FctrChngDts!$B$14),AND($D265<=FctrChngDts!$C$14,$E265>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM265=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP265:$GS265))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO265,$DD265,$GP265:$GS265))","v":0},0,0,{"$f":"IF(AND($X265>0,Tenant!$E265=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX265=FALSE,0,ROUND(SUM($AE265*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA265>0,Tenant!$E265=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ265=FALSE,0,ROUND(SUM($AF265*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO265,$GT265,$GW265,$HB265,$CQ265,$DF265,$DV265,$DX265,$DZ265,$EB265),IF(Account!$Q$2=TRUE,SUM($GO265,$GU265,$GW265,$HB265,$CQ265,$DF265,$DV265,$DX265,$DZ265,$EB265),SUM($GO265,$GT265,$GU265,$GV265,$GW265,$HB265,$CQ265,$DF265,$DV265,$DX265,$DZ265,$EB265)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D265,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A265,Tenant!$A:$J,8,FALSE)=TRUE,$HD265<0),0,SUM(SUM(SUM($HD265/$AD265*$HE265)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A265,Tenant!$A:$J,8,FALSE)=TRUE,$HD265<0),0,SUM(SUM(SUM($HD265/$AD265*$HF265)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU265,$DJ265,$DR265,$DT265,$DV265,$DX265,$DZ265,$EB265,$ED265,$EF265,$EH265,$EJ265,$FI265,$FK265,$FM265,$FO265,$GN265,$GV265,$GY265,$HA265)/$AD265*$X265*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU265,$DJ265,$DR265,$DT265,$DV265,$DX265,$DZ265,$EB265,$ED265,$EF265,$EH265,$EJ265,$FI265,$FK265,$FM265,$FO265,$GN265,$GV265,$GY265,$HA265)/$AD265*$AA265*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E265),$AD265,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D265,FctrChngDts!$C$17<=$E265),_xlfn.DAYS($D265,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E265),$AD265,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D265,FctrChngDts!$C$19<=$E265),_xlfn.DAYS($D265,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN265*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN265*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO265*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO265*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D265,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A265,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU265*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A265,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV265*Account!$AA$2)),5)","v":0}]
[265,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G266),0,IF($F266<=$G266,SUM($G266-$F266),IF($F266>$G266,SUM((Account!$L$2-$F266)+$G266+1))))","v":0},{"$f":"IF(AND($D266>=FctrChngDts!$C$2,$D266<=FctrChngDts!$D$2),$D266,\"\")","v":""},{"$f":"IF($I266=\"\",\"\",IF($E266<=FctrChngDts!$D$2,$E266,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D266<FctrChngDts!$E$2,$E266<FctrChngDts!$E$2),AND($D266>=FctrChngDts!$F$2,$E266>=FctrChngDts!$F$2)),\"\",IF(AND($D266>=FctrChngDts!$E$2,$D266<=FctrChngDts!$F$2),$D266,FctrChngDts!$E$2))","v":""},{"$f":"IF($K266=\"\",\"\",IF(AND($J266=$K266,$E266>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K266=$J266,$E266,IF(AND($E266>=FctrChngDts!$E$2,$E266<=FctrChngDts!$F$2),$E266,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D266<DATE(YEAR(Account!$J$2),6,1),$D266>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I266<FctrChngDts!$A$2,$J266<FctrChngDts!$A$2),AND($I266>=FctrChngDts!$B$2,$J266>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I266<FctrChngDts!$A$2,$J266>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I266>=FctrChngDts!$A$2,$J266<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I266<FctrChngDts!$B$2,$J266>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K266<FctrChngDts!$A$2,$L266<FctrChngDts!$A$2),AND($K266>=FctrChngDts!$B$2,$L266>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K266<FctrChngDts!$A$2,$L266>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K266>=FctrChngDts!$A$2,$L266<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K266<FctrChngDts!$B$2,$L266>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I266=\"\",$J266=0),0,IF(AND($N266=TRUE,$I266<>0),SUM($J266-$I266+1),IF($O266=TRUE,SUM(FctrChngDts!$A$2-$I266),IF($P266=TRUE,0,IF($Q266=TRUE,SUM($J266-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I266=\"\",$J266=0),0,IF($N266=TRUE,0,IF($O266=TRUE,SUM($J266-FctrChngDts!$A$2+1),IF(AND($P266=TRUE,$I266<>0),SUM($J266-$I266+1),IF($Q266=TRUE,SUM(FctrChngDts!$B$2-$I266),0)))))","v":0},0,{"$f":"IF(OR($K266=\"\",$L266=0),0,IF(AND($R266=TRUE,$K266<>0),SUM($L266-$K266+1),IF($S266=TRUE,SUM(FctrChngDts!$A$2-$K266),IF($T266=TRUE,0,IF($U266=TRUE,SUM($L266-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K266=\"\",$L266=0),0,IF($R266=TRUE,0,IF($S266=TRUE,SUM($L266-FctrChngDts!$A$2+1),IF(AND($T266=TRUE,$K266<>0),SUM($L266-$K266+1),IF($U266=TRUE,SUM(FctrChngDts!$B$2-$K266),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A266,Tenant!$A266:$J765,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR266=FALSE,VLOOKUP($AQ266,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ266,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR266=FALSE,VLOOKUP($AQ266,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ266,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR266=FALSE,VLOOKUP($AQ266,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ266,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR266=FALSE,VLOOKUP($AQ266,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ266,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A266,Tenant!$A266:$J765,6,FALSE)","v":0},{"$f":"VLOOKUP($A266,Tenant!$A266:$J765,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG266=FALSE,0,IF($DU266=TRUE,SUM($BS266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS266*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DU266=TRUE,SUM($BT266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT266*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DU266=TRUE,SUM($BU266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU266*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DU266=TRUE,SUM($BV266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DU266=TRUE,SUM($BW266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW266*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG266=FALSE,0,IF($DU266=TRUE,SUM($BX266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX266*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN266=FALSE,0,IF($H266=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP266=FALSE,0,ROUND(SUM($BY266*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR266=FALSE,0,ROUND(SUM($X266*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY266=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X266),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X266)),5)","v":0},{"$f":"SUM(ROUND($CH266:$CM266,2),$CO266,$CQ266,$CS266)","v":0},false,{"$f":"ROUND(IF($CV266=FALSE,0,IF($DY266=TRUE,SUM($BZ266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ266*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV266=FALSE,0,IF($DY266=TRUE,SUM($CA266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA266*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV266=FALSE,0,IF($DY266=TRUE,SUM($CB266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB266*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV266=FALSE,0,IF($DY266=TRUE,SUM($CC266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV266=FALSE,0,IF($DY266=TRUE,SUM($CD266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD266*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV266=FALSE,0,IF($DY266=TRUE,SUM($CE266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE266*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC266=FALSE,0,IF($H266=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE266=FALSE,0,ROUND(SUM($CF266*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG266=FALSE,0,ROUND(SUM($AA266*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY266=TRUE,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA266),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA266)),5)","v":0},{"$f":"SUM(ROUND($CW266:$DB266,2),$DD266,$DF266,$DH266)","v":0},0,{"$f":"SUM(SUM($CU266*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ266*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU266*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ266*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL266,IF(VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM266,$DK266))","v":0},0,false,0,false,0,{"$f":"IF(AND($X266>0,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU266=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH266:$CM266,$CS266,$ED266,$EL266,$ET266:$EY266)-SUM($BY266*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH266:$CM266,$CS266,$ED266,$EL266,$EN266:$ES266)-SUM($BY266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X266>0,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW266=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH266:$CM266,$CO266,$CQ266,$CS266,$ED266,$EF266,$EH266,$EJ266,$ET266:$EY266)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH266:$CM266,$CO266,$CQ266,$CS266,$ED266,$EF266,$EH266,$EJ266,ET266:$EX266)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA266>0,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY266=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW266:$DB266,$DH266,$ED266,$FQ266,$FY266:$GD266)-SUM($CF266*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW266:$DB266,$DH266,$ED266,$FQ266,$FS266:$FX266)-SUM($CF266*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA266>0,VLOOKUP($A266,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA266=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW266:$DB266,$DD266,$DF266,$DH266,$FI266,$FK266,$FM266,$FO266,$FY266:$GD266)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW266:$DB266,$DD266,$DF266,$DH266,$FI266,$FK266,$FM266,$FO266,$FY266:$GD266)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E266<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC266=FALSE,0,ROUND(SUM($AE266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X266>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE266=FALSE,0,ROUND(SUM($BY266*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG266=FALSE,0,SUM($BY266*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X266>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI266=FALSE,0,SUM($BY266*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X266>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK266=TRUE,$X266>0),SUM($BY266*Account!$T$2),0)","v":0},{"$f":"IF(AND($X266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM266=FALSE,0,ROUND(SUM($BS266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM266=FALSE,0,ROUND(SUM($BT266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM266=FALSE,0,ROUND(SUM($BU266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM266=FALSE,0,ROUND(SUM($BV266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM266=FALSE,0,ROUND(SUM($BW266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM266=FALSE,0,ROUND(SUM($BX266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H266/$AD266*$X266),5),0)","v":0},{"$f":"ROUND(SUM($FA266*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ266=FALSE,$FB266,ROUND(MAX(0,SUM(SUM($ET266:$EY266)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE266=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I266","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF266*Account!$AA$2),SUM($FF266*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E266<>\"D-CARE\",Tenant!$F266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH266=FALSE,0,ROUND(SUM($AF266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA266>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A266,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY266=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ266=FALSE,0,ROUND(SUM($CF266*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA266>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA266>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL266=FALSE,0,SUM($CF266*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA266>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN266=FALSE,0,SUM($CF266*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA266>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP266=TRUE,$AA266>0),SUM($CF266*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA266>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR266=FALSE,0,ROUND(SUM($BZ266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR266=FALSE,0,ROUND(SUM($CA266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR266=FALSE,0,ROUND(SUM($CB266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR266=FALSE,0,ROUND(SUM($CC266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR266=FALSE,0,ROUND(SUM($CD266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR266=FALSE,0,ROUND(SUM($CE266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ266*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA266*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB266*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC266*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD266*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE266*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H266/$AD266*$AA266),5),0)","v":0},{"$f":"ROUND(SUM($GF266*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE266=FALSE,$GG266,ROUND(MAX(0,SUM(SUM($FY266:$GD266)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ266=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I266","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK266*Account!$AA$2),SUM($GK266*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D266<=FctrChngDts!$B$14,$E266>FctrChngDts!$B$14),AND($D266<=FctrChngDts!$C$14,$E266>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM266=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP266:$GS266))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO266,$DD266,$GP266:$GS266))","v":0},0,0,{"$f":"IF(AND($X266>0,Tenant!$E266=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX266=FALSE,0,ROUND(SUM($AE266*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA266>0,Tenant!$E266=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ266=FALSE,0,ROUND(SUM($AF266*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO266,$GT266,$GW266,$HB266,$CQ266,$DF266,$DV266,$DX266,$DZ266,$EB266),IF(Account!$Q$2=TRUE,SUM($GO266,$GU266,$GW266,$HB266,$CQ266,$DF266,$DV266,$DX266,$DZ266,$EB266),SUM($GO266,$GT266,$GU266,$GV266,$GW266,$HB266,$CQ266,$DF266,$DV266,$DX266,$DZ266,$EB266)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D266,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,8,FALSE)=TRUE,$HD266<0),0,SUM(SUM(SUM($HD266/$AD266*$HE266)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,8,FALSE)=TRUE,$HD266<0),0,SUM(SUM(SUM($HD266/$AD266*$HF266)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU266,$DJ266,$DR266,$DT266,$DV266,$DX266,$DZ266,$EB266,$ED266,$EF266,$EH266,$EJ266,$FI266,$FK266,$FM266,$FO266,$GN266,$GV266,$GY266,$HA266)/$AD266*$X266*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU266,$DJ266,$DR266,$DT266,$DV266,$DX266,$DZ266,$EB266,$ED266,$EF266,$EH266,$EJ266,$FI266,$FK266,$FM266,$FO266,$GN266,$GV266,$GY266,$HA266)/$AD266*$AA266*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E266),$AD266,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D266,FctrChngDts!$C$17<=$E266),_xlfn.DAYS($D266,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E266),$AD266,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D266,FctrChngDts!$C$19<=$E266),_xlfn.DAYS($D266,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN266*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN266*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO266*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO266*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D266,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU266*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A266,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV266*Account!$AA$2)),5)","v":0}]
[266,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G267),0,IF($F267<=$G267,SUM($G267-$F267),IF($F267>$G267,SUM((Account!$L$2-$F267)+$G267+1))))","v":0},{"$f":"IF(AND($D267>=FctrChngDts!$C$2,$D267<=FctrChngDts!$D$2),$D267,\"\")","v":""},{"$f":"IF($I267=\"\",\"\",IF($E267<=FctrChngDts!$D$2,$E267,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D267<FctrChngDts!$E$2,$E267<FctrChngDts!$E$2),AND($D267>=FctrChngDts!$F$2,$E267>=FctrChngDts!$F$2)),\"\",IF(AND($D267>=FctrChngDts!$E$2,$D267<=FctrChngDts!$F$2),$D267,FctrChngDts!$E$2))","v":""},{"$f":"IF($K267=\"\",\"\",IF(AND($J267=$K267,$E267>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K267=$J267,$E267,IF(AND($E267>=FctrChngDts!$E$2,$E267<=FctrChngDts!$F$2),$E267,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D267<DATE(YEAR(Account!$J$2),6,1),$D267>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I267<FctrChngDts!$A$2,$J267<FctrChngDts!$A$2),AND($I267>=FctrChngDts!$B$2,$J267>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I267<FctrChngDts!$A$2,$J267>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I267>=FctrChngDts!$A$2,$J267<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I267<FctrChngDts!$B$2,$J267>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K267<FctrChngDts!$A$2,$L267<FctrChngDts!$A$2),AND($K267>=FctrChngDts!$B$2,$L267>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K267<FctrChngDts!$A$2,$L267>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K267>=FctrChngDts!$A$2,$L267<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K267<FctrChngDts!$B$2,$L267>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I267=\"\",$J267=0),0,IF(AND($N267=TRUE,$I267<>0),SUM($J267-$I267+1),IF($O267=TRUE,SUM(FctrChngDts!$A$2-$I267),IF($P267=TRUE,0,IF($Q267=TRUE,SUM($J267-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I267=\"\",$J267=0),0,IF($N267=TRUE,0,IF($O267=TRUE,SUM($J267-FctrChngDts!$A$2+1),IF(AND($P267=TRUE,$I267<>0),SUM($J267-$I267+1),IF($Q267=TRUE,SUM(FctrChngDts!$B$2-$I267),0)))))","v":0},0,{"$f":"IF(OR($K267=\"\",$L267=0),0,IF(AND($R267=TRUE,$K267<>0),SUM($L267-$K267+1),IF($S267=TRUE,SUM(FctrChngDts!$A$2-$K267),IF($T267=TRUE,0,IF($U267=TRUE,SUM($L267-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K267=\"\",$L267=0),0,IF($R267=TRUE,0,IF($S267=TRUE,SUM($L267-FctrChngDts!$A$2+1),IF(AND($T267=TRUE,$K267<>0),SUM($L267-$K267+1),IF($U267=TRUE,SUM(FctrChngDts!$B$2-$K267),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A267,Tenant!$A267:$J766,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR267=FALSE,VLOOKUP($AQ267,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ267,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR267=FALSE,VLOOKUP($AQ267,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ267,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR267=FALSE,VLOOKUP($AQ267,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ267,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR267=FALSE,VLOOKUP($AQ267,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ267,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A267,Tenant!$A267:$J766,6,FALSE)","v":0},{"$f":"VLOOKUP($A267,Tenant!$A267:$J766,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG267=FALSE,0,IF($DU267=TRUE,SUM($BS267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS267*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DU267=TRUE,SUM($BT267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT267*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DU267=TRUE,SUM($BU267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU267*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DU267=TRUE,SUM($BV267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DU267=TRUE,SUM($BW267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW267*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG267=FALSE,0,IF($DU267=TRUE,SUM($BX267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX267*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN267=FALSE,0,IF($H267=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP267=FALSE,0,ROUND(SUM($BY267*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR267=FALSE,0,ROUND(SUM($X267*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY267=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X267),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X267)),5)","v":0},{"$f":"SUM(ROUND($CH267:$CM267,2),$CO267,$CQ267,$CS267)","v":0},false,{"$f":"ROUND(IF($CV267=FALSE,0,IF($DY267=TRUE,SUM($BZ267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ267*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV267=FALSE,0,IF($DY267=TRUE,SUM($CA267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA267*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV267=FALSE,0,IF($DY267=TRUE,SUM($CB267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB267*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV267=FALSE,0,IF($DY267=TRUE,SUM($CC267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC267*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV267=FALSE,0,IF($DY267=TRUE,SUM($CD267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD267*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV267=FALSE,0,IF($DY267=TRUE,SUM($CE267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE267*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC267=FALSE,0,IF($H267=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF267*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE267=FALSE,0,ROUND(SUM($CF267*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG267=FALSE,0,ROUND(SUM($AA267*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY267=TRUE,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA267),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA267)),5)","v":0},{"$f":"SUM(ROUND($CW267:$DB267,2),$DD267,$DF267,$DH267)","v":0},0,{"$f":"SUM(SUM($CU267*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ267*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU267*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ267*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL267,IF(VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM267,$DK267))","v":0},0,false,0,false,0,{"$f":"IF(AND($X267>0,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU267=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH267:$CM267,$CS267,$ED267,$EL267,$ET267:$EY267)-SUM($BY267*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH267:$CM267,$CS267,$ED267,$EL267,$EN267:$ES267)-SUM($BY267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X267>0,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW267=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH267:$CM267,$CO267,$CQ267,$CS267,$ED267,$EF267,$EH267,$EJ267,$ET267:$EY267)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH267:$CM267,$CO267,$CQ267,$CS267,$ED267,$EF267,$EH267,$EJ267,ET267:$EX267)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA267>0,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY267=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW267:$DB267,$DH267,$ED267,$FQ267,$FY267:$GD267)-SUM($CF267*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW267:$DB267,$DH267,$ED267,$FQ267,$FS267:$FX267)-SUM($CF267*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA267>0,VLOOKUP($A267,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA267=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW267:$DB267,$DD267,$DF267,$DH267,$FI267,$FK267,$FM267,$FO267,$FY267:$GD267)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW267:$DB267,$DD267,$DF267,$DH267,$FI267,$FK267,$FM267,$FO267,$FY267:$GD267)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X267>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E267<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC267=FALSE,0,ROUND(SUM($AE267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X267>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A267,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE267=FALSE,0,ROUND(SUM($BY267*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X267>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X267>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X267>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG267=FALSE,0,SUM($BY267*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X267>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI267=FALSE,0,SUM($BY267*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X267>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK267=TRUE,$X267>0),SUM($BY267*Account!$T$2),0)","v":0},{"$f":"IF(AND($X267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM267=FALSE,0,ROUND(SUM($BS267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM267=FALSE,0,ROUND(SUM($BT267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM267=FALSE,0,ROUND(SUM($BU267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM267=FALSE,0,ROUND(SUM($BV267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM267=FALSE,0,ROUND(SUM($BW267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM267=FALSE,0,ROUND(SUM($BX267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H267/$AD267*$X267),5),0)","v":0},{"$f":"ROUND(SUM($FA267*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ267=FALSE,$FB267,ROUND(MAX(0,SUM(SUM($ET267:$EY267)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE267=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I267","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF267*Account!$AA$2),SUM($FF267*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA267>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E267<>\"D-CARE\",Tenant!$F267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH267=FALSE,0,ROUND(SUM($AF267*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA267>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A267,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY267=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ267=FALSE,0,ROUND(SUM($CF267*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA267>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA267>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA267>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL267=FALSE,0,SUM($CF267*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA267>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN267=FALSE,0,SUM($CF267*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA267>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP267=TRUE,$AA267>0),SUM($CF267*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA267>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR267=FALSE,0,ROUND(SUM($BZ267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR267=FALSE,0,ROUND(SUM($CA267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR267=FALSE,0,ROUND(SUM($CB267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR267=FALSE,0,ROUND(SUM($CC267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR267=FALSE,0,ROUND(SUM($CD267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR267=FALSE,0,ROUND(SUM($CE267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ267*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA267*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB267*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC267*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD267*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE267*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H267/$AD267*$AA267),5),0)","v":0},{"$f":"ROUND(SUM($GF267*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE267=FALSE,$GG267,ROUND(MAX(0,SUM(SUM($FY267:$GD267)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ267=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I267","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK267*Account!$AA$2),SUM($GK267*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D267<=FctrChngDts!$B$14,$E267>FctrChngDts!$B$14),AND($D267<=FctrChngDts!$C$14,$E267>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM267=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP267:$GS267))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO267,$DD267,$GP267:$GS267))","v":0},0,0,{"$f":"IF(AND($X267>0,Tenant!$E267=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX267=FALSE,0,ROUND(SUM($AE267*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA267>0,Tenant!$E267=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ267=FALSE,0,ROUND(SUM($AF267*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO267,$GT267,$GW267,$HB267,$CQ267,$DF267,$DV267,$DX267,$DZ267,$EB267),IF(Account!$Q$2=TRUE,SUM($GO267,$GU267,$GW267,$HB267,$CQ267,$DF267,$DV267,$DX267,$DZ267,$EB267),SUM($GO267,$GT267,$GU267,$GV267,$GW267,$HB267,$CQ267,$DF267,$DV267,$DX267,$DZ267,$EB267)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D267,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A267,Tenant!$A:$J,8,FALSE)=TRUE,$HD267<0),0,SUM(SUM(SUM($HD267/$AD267*$HE267)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A267,Tenant!$A:$J,8,FALSE)=TRUE,$HD267<0),0,SUM(SUM(SUM($HD267/$AD267*$HF267)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU267,$DJ267,$DR267,$DT267,$DV267,$DX267,$DZ267,$EB267,$ED267,$EF267,$EH267,$EJ267,$FI267,$FK267,$FM267,$FO267,$GN267,$GV267,$GY267,$HA267)/$AD267*$X267*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU267,$DJ267,$DR267,$DT267,$DV267,$DX267,$DZ267,$EB267,$ED267,$EF267,$EH267,$EJ267,$FI267,$FK267,$FM267,$FO267,$GN267,$GV267,$GY267,$HA267)/$AD267*$AA267*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E267),$AD267,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D267,FctrChngDts!$C$17<=$E267),_xlfn.DAYS($D267,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E267),$AD267,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D267,FctrChngDts!$C$19<=$E267),_xlfn.DAYS($D267,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN267*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN267*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO267*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO267*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D267,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A267,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU267*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A267,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV267*Account!$AA$2)),5)","v":0}]
[267,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G268),0,IF($F268<=$G268,SUM($G268-$F268),IF($F268>$G268,SUM((Account!$L$2-$F268)+$G268+1))))","v":0},{"$f":"IF(AND($D268>=FctrChngDts!$C$2,$D268<=FctrChngDts!$D$2),$D268,\"\")","v":""},{"$f":"IF($I268=\"\",\"\",IF($E268<=FctrChngDts!$D$2,$E268,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D268<FctrChngDts!$E$2,$E268<FctrChngDts!$E$2),AND($D268>=FctrChngDts!$F$2,$E268>=FctrChngDts!$F$2)),\"\",IF(AND($D268>=FctrChngDts!$E$2,$D268<=FctrChngDts!$F$2),$D268,FctrChngDts!$E$2))","v":""},{"$f":"IF($K268=\"\",\"\",IF(AND($J268=$K268,$E268>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K268=$J268,$E268,IF(AND($E268>=FctrChngDts!$E$2,$E268<=FctrChngDts!$F$2),$E268,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D268<DATE(YEAR(Account!$J$2),6,1),$D268>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I268<FctrChngDts!$A$2,$J268<FctrChngDts!$A$2),AND($I268>=FctrChngDts!$B$2,$J268>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I268<FctrChngDts!$A$2,$J268>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I268>=FctrChngDts!$A$2,$J268<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I268<FctrChngDts!$B$2,$J268>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K268<FctrChngDts!$A$2,$L268<FctrChngDts!$A$2),AND($K268>=FctrChngDts!$B$2,$L268>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K268<FctrChngDts!$A$2,$L268>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K268>=FctrChngDts!$A$2,$L268<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K268<FctrChngDts!$B$2,$L268>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I268=\"\",$J268=0),0,IF(AND($N268=TRUE,$I268<>0),SUM($J268-$I268+1),IF($O268=TRUE,SUM(FctrChngDts!$A$2-$I268),IF($P268=TRUE,0,IF($Q268=TRUE,SUM($J268-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I268=\"\",$J268=0),0,IF($N268=TRUE,0,IF($O268=TRUE,SUM($J268-FctrChngDts!$A$2+1),IF(AND($P268=TRUE,$I268<>0),SUM($J268-$I268+1),IF($Q268=TRUE,SUM(FctrChngDts!$B$2-$I268),0)))))","v":0},0,{"$f":"IF(OR($K268=\"\",$L268=0),0,IF(AND($R268=TRUE,$K268<>0),SUM($L268-$K268+1),IF($S268=TRUE,SUM(FctrChngDts!$A$2-$K268),IF($T268=TRUE,0,IF($U268=TRUE,SUM($L268-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K268=\"\",$L268=0),0,IF($R268=TRUE,0,IF($S268=TRUE,SUM($L268-FctrChngDts!$A$2+1),IF(AND($T268=TRUE,$K268<>0),SUM($L268-$K268+1),IF($U268=TRUE,SUM(FctrChngDts!$B$2-$K268),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A268,Tenant!$A268:$J767,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR268=FALSE,VLOOKUP($AQ268,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ268,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR268=FALSE,VLOOKUP($AQ268,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ268,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR268=FALSE,VLOOKUP($AQ268,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ268,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR268=FALSE,VLOOKUP($AQ268,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ268,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A268,Tenant!$A268:$J767,6,FALSE)","v":0},{"$f":"VLOOKUP($A268,Tenant!$A268:$J767,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG268=FALSE,0,IF($DU268=TRUE,SUM($BS268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS268*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DU268=TRUE,SUM($BT268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT268*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DU268=TRUE,SUM($BU268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU268*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DU268=TRUE,SUM($BV268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DU268=TRUE,SUM($BW268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW268*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG268=FALSE,0,IF($DU268=TRUE,SUM($BX268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX268*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN268=FALSE,0,IF($H268=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP268=FALSE,0,ROUND(SUM($BY268*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR268=FALSE,0,ROUND(SUM($X268*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY268=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X268),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X268)),5)","v":0},{"$f":"SUM(ROUND($CH268:$CM268,2),$CO268,$CQ268,$CS268)","v":0},false,{"$f":"ROUND(IF($CV268=FALSE,0,IF($DY268=TRUE,SUM($BZ268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ268*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV268=FALSE,0,IF($DY268=TRUE,SUM($CA268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA268*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV268=FALSE,0,IF($DY268=TRUE,SUM($CB268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB268*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV268=FALSE,0,IF($DY268=TRUE,SUM($CC268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC268*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV268=FALSE,0,IF($DY268=TRUE,SUM($CD268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD268*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV268=FALSE,0,IF($DY268=TRUE,SUM($CE268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE268*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC268=FALSE,0,IF($H268=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF268*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE268=FALSE,0,ROUND(SUM($CF268*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG268=FALSE,0,ROUND(SUM($AA268*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY268=TRUE,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA268),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA268)),5)","v":0},{"$f":"SUM(ROUND($CW268:$DB268,2),$DD268,$DF268,$DH268)","v":0},0,{"$f":"SUM(SUM($CU268*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ268*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU268*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ268*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL268,IF(VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM268,$DK268))","v":0},0,false,0,false,0,{"$f":"IF(AND($X268>0,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU268=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH268:$CM268,$CS268,$ED268,$EL268,$ET268:$EY268)-SUM($BY268*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH268:$CM268,$CS268,$ED268,$EL268,$EN268:$ES268)-SUM($BY268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X268>0,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW268=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH268:$CM268,$CO268,$CQ268,$CS268,$ED268,$EF268,$EH268,$EJ268,$ET268:$EY268)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH268:$CM268,$CO268,$CQ268,$CS268,$ED268,$EF268,$EH268,$EJ268,ET268:$EX268)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA268>0,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY268=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW268:$DB268,$DH268,$ED268,$FQ268,$FY268:$GD268)-SUM($CF268*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW268:$DB268,$DH268,$ED268,$FQ268,$FS268:$FX268)-SUM($CF268*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA268>0,VLOOKUP($A268,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA268=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW268:$DB268,$DD268,$DF268,$DH268,$FI268,$FK268,$FM268,$FO268,$FY268:$GD268)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW268:$DB268,$DD268,$DF268,$DH268,$FI268,$FK268,$FM268,$FO268,$FY268:$GD268)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X268>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E268<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC268=FALSE,0,ROUND(SUM($AE268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X268>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A268,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE268=FALSE,0,ROUND(SUM($BY268*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X268>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X268>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X268>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG268=FALSE,0,SUM($BY268*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X268>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI268=FALSE,0,SUM($BY268*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X268>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK268=TRUE,$X268>0),SUM($BY268*Account!$T$2),0)","v":0},{"$f":"IF(AND($X268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM268=FALSE,0,ROUND(SUM($BS268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM268=FALSE,0,ROUND(SUM($BT268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM268=FALSE,0,ROUND(SUM($BU268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM268=FALSE,0,ROUND(SUM($BV268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM268=FALSE,0,ROUND(SUM($BW268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM268=FALSE,0,ROUND(SUM($BX268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H268/$AD268*$X268),5),0)","v":0},{"$f":"ROUND(SUM($FA268*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ268=FALSE,$FB268,ROUND(MAX(0,SUM(SUM($ET268:$EY268)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE268=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I268","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF268*Account!$AA$2),SUM($FF268*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA268>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E268<>\"D-CARE\",Tenant!$F268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH268=FALSE,0,ROUND(SUM($AF268*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA268>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A268,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY268=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ268=FALSE,0,ROUND(SUM($CF268*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA268>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA268>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA268>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL268=FALSE,0,SUM($CF268*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA268>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN268=FALSE,0,SUM($CF268*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA268>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP268=TRUE,$AA268>0),SUM($CF268*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA268>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR268=FALSE,0,ROUND(SUM($BZ268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR268=FALSE,0,ROUND(SUM($CA268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR268=FALSE,0,ROUND(SUM($CB268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR268=FALSE,0,ROUND(SUM($CC268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR268=FALSE,0,ROUND(SUM($CD268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR268=FALSE,0,ROUND(SUM($CE268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ268*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA268*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB268*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC268*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD268*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE268*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H268/$AD268*$AA268),5),0)","v":0},{"$f":"ROUND(SUM($GF268*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE268=FALSE,$GG268,ROUND(MAX(0,SUM(SUM($FY268:$GD268)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ268=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I268","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK268*Account!$AA$2),SUM($GK268*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D268<=FctrChngDts!$B$14,$E268>FctrChngDts!$B$14),AND($D268<=FctrChngDts!$C$14,$E268>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM268=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP268:$GS268))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO268,$DD268,$GP268:$GS268))","v":0},0,0,{"$f":"IF(AND($X268>0,Tenant!$E268=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX268=FALSE,0,ROUND(SUM($AE268*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA268>0,Tenant!$E268=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ268=FALSE,0,ROUND(SUM($AF268*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO268,$GT268,$GW268,$HB268,$CQ268,$DF268,$DV268,$DX268,$DZ268,$EB268),IF(Account!$Q$2=TRUE,SUM($GO268,$GU268,$GW268,$HB268,$CQ268,$DF268,$DV268,$DX268,$DZ268,$EB268),SUM($GO268,$GT268,$GU268,$GV268,$GW268,$HB268,$CQ268,$DF268,$DV268,$DX268,$DZ268,$EB268)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D268,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A268,Tenant!$A:$J,8,FALSE)=TRUE,$HD268<0),0,SUM(SUM(SUM($HD268/$AD268*$HE268)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A268,Tenant!$A:$J,8,FALSE)=TRUE,$HD268<0),0,SUM(SUM(SUM($HD268/$AD268*$HF268)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU268,$DJ268,$DR268,$DT268,$DV268,$DX268,$DZ268,$EB268,$ED268,$EF268,$EH268,$EJ268,$FI268,$FK268,$FM268,$FO268,$GN268,$GV268,$GY268,$HA268)/$AD268*$X268*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU268,$DJ268,$DR268,$DT268,$DV268,$DX268,$DZ268,$EB268,$ED268,$EF268,$EH268,$EJ268,$FI268,$FK268,$FM268,$FO268,$GN268,$GV268,$GY268,$HA268)/$AD268*$AA268*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E268),$AD268,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D268,FctrChngDts!$C$17<=$E268),_xlfn.DAYS($D268,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E268),$AD268,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D268,FctrChngDts!$C$19<=$E268),_xlfn.DAYS($D268,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN268*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN268*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO268*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO268*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D268,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A268,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU268*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A268,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV268*Account!$AA$2)),5)","v":0}]
[268,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G269),0,IF($F269<=$G269,SUM($G269-$F269),IF($F269>$G269,SUM((Account!$L$2-$F269)+$G269+1))))","v":0},{"$f":"IF(AND($D269>=FctrChngDts!$C$2,$D269<=FctrChngDts!$D$2),$D269,\"\")","v":""},{"$f":"IF($I269=\"\",\"\",IF($E269<=FctrChngDts!$D$2,$E269,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D269<FctrChngDts!$E$2,$E269<FctrChngDts!$E$2),AND($D269>=FctrChngDts!$F$2,$E269>=FctrChngDts!$F$2)),\"\",IF(AND($D269>=FctrChngDts!$E$2,$D269<=FctrChngDts!$F$2),$D269,FctrChngDts!$E$2))","v":""},{"$f":"IF($K269=\"\",\"\",IF(AND($J269=$K269,$E269>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K269=$J269,$E269,IF(AND($E269>=FctrChngDts!$E$2,$E269<=FctrChngDts!$F$2),$E269,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D269<DATE(YEAR(Account!$J$2),6,1),$D269>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I269<FctrChngDts!$A$2,$J269<FctrChngDts!$A$2),AND($I269>=FctrChngDts!$B$2,$J269>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I269<FctrChngDts!$A$2,$J269>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I269>=FctrChngDts!$A$2,$J269<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I269<FctrChngDts!$B$2,$J269>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K269<FctrChngDts!$A$2,$L269<FctrChngDts!$A$2),AND($K269>=FctrChngDts!$B$2,$L269>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K269<FctrChngDts!$A$2,$L269>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K269>=FctrChngDts!$A$2,$L269<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K269<FctrChngDts!$B$2,$L269>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I269=\"\",$J269=0),0,IF(AND($N269=TRUE,$I269<>0),SUM($J269-$I269+1),IF($O269=TRUE,SUM(FctrChngDts!$A$2-$I269),IF($P269=TRUE,0,IF($Q269=TRUE,SUM($J269-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I269=\"\",$J269=0),0,IF($N269=TRUE,0,IF($O269=TRUE,SUM($J269-FctrChngDts!$A$2+1),IF(AND($P269=TRUE,$I269<>0),SUM($J269-$I269+1),IF($Q269=TRUE,SUM(FctrChngDts!$B$2-$I269),0)))))","v":0},0,{"$f":"IF(OR($K269=\"\",$L269=0),0,IF(AND($R269=TRUE,$K269<>0),SUM($L269-$K269+1),IF($S269=TRUE,SUM(FctrChngDts!$A$2-$K269),IF($T269=TRUE,0,IF($U269=TRUE,SUM($L269-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K269=\"\",$L269=0),0,IF($R269=TRUE,0,IF($S269=TRUE,SUM($L269-FctrChngDts!$A$2+1),IF(AND($T269=TRUE,$K269<>0),SUM($L269-$K269+1),IF($U269=TRUE,SUM(FctrChngDts!$B$2-$K269),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A269,Tenant!$A269:$J768,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR269=FALSE,VLOOKUP($AQ269,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ269,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR269=FALSE,VLOOKUP($AQ269,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ269,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR269=FALSE,VLOOKUP($AQ269,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ269,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR269=FALSE,VLOOKUP($AQ269,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ269,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A269,Tenant!$A269:$J768,6,FALSE)","v":0},{"$f":"VLOOKUP($A269,Tenant!$A269:$J768,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG269=FALSE,0,IF($DU269=TRUE,SUM($BS269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS269*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DU269=TRUE,SUM($BT269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT269*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DU269=TRUE,SUM($BU269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU269*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DU269=TRUE,SUM($BV269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DU269=TRUE,SUM($BW269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW269*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG269=FALSE,0,IF($DU269=TRUE,SUM($BX269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX269*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN269=FALSE,0,IF($H269=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP269=FALSE,0,ROUND(SUM($BY269*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR269=FALSE,0,ROUND(SUM($X269*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY269=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X269),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X269)),5)","v":0},{"$f":"SUM(ROUND($CH269:$CM269,2),$CO269,$CQ269,$CS269)","v":0},false,{"$f":"ROUND(IF($CV269=FALSE,0,IF($DY269=TRUE,SUM($BZ269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ269*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV269=FALSE,0,IF($DY269=TRUE,SUM($CA269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA269*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV269=FALSE,0,IF($DY269=TRUE,SUM($CB269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB269*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV269=FALSE,0,IF($DY269=TRUE,SUM($CC269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC269*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV269=FALSE,0,IF($DY269=TRUE,SUM($CD269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD269*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV269=FALSE,0,IF($DY269=TRUE,SUM($CE269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE269*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC269=FALSE,0,IF($H269=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF269*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE269=FALSE,0,ROUND(SUM($CF269*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG269=FALSE,0,ROUND(SUM($AA269*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY269=TRUE,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA269),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA269)),5)","v":0},{"$f":"SUM(ROUND($CW269:$DB269,2),$DD269,$DF269,$DH269)","v":0},0,{"$f":"SUM(SUM($CU269*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ269*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU269*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ269*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL269,IF(VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM269,$DK269))","v":0},0,false,0,false,0,{"$f":"IF(AND($X269>0,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU269=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH269:$CM269,$CS269,$ED269,$EL269,$ET269:$EY269)-SUM($BY269*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH269:$CM269,$CS269,$ED269,$EL269,$EN269:$ES269)-SUM($BY269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X269>0,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW269=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH269:$CM269,$CO269,$CQ269,$CS269,$ED269,$EF269,$EH269,$EJ269,$ET269:$EY269)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH269:$CM269,$CO269,$CQ269,$CS269,$ED269,$EF269,$EH269,$EJ269,ET269:$EX269)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA269>0,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY269=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW269:$DB269,$DH269,$ED269,$FQ269,$FY269:$GD269)-SUM($CF269*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW269:$DB269,$DH269,$ED269,$FQ269,$FS269:$FX269)-SUM($CF269*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA269>0,VLOOKUP($A269,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA269=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW269:$DB269,$DD269,$DF269,$DH269,$FI269,$FK269,$FM269,$FO269,$FY269:$GD269)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW269:$DB269,$DD269,$DF269,$DH269,$FI269,$FK269,$FM269,$FO269,$FY269:$GD269)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X269>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E269<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC269=FALSE,0,ROUND(SUM($AE269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X269>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A269,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE269=FALSE,0,ROUND(SUM($BY269*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X269>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X269>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X269>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG269=FALSE,0,SUM($BY269*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X269>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI269=FALSE,0,SUM($BY269*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X269>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK269=TRUE,$X269>0),SUM($BY269*Account!$T$2),0)","v":0},{"$f":"IF(AND($X269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM269=FALSE,0,ROUND(SUM($BS269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM269=FALSE,0,ROUND(SUM($BT269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM269=FALSE,0,ROUND(SUM($BU269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM269=FALSE,0,ROUND(SUM($BV269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM269=FALSE,0,ROUND(SUM($BW269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM269=FALSE,0,ROUND(SUM($BX269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H269/$AD269*$X269),5),0)","v":0},{"$f":"ROUND(SUM($FA269*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ269=FALSE,$FB269,ROUND(MAX(0,SUM(SUM($ET269:$EY269)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE269=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I269","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF269*Account!$AA$2),SUM($FF269*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA269>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E269<>\"D-CARE\",Tenant!$F269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH269=FALSE,0,ROUND(SUM($AF269*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA269>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A269,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY269=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ269=FALSE,0,ROUND(SUM($CF269*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA269>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA269>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA269>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL269=FALSE,0,SUM($CF269*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA269>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN269=FALSE,0,SUM($CF269*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA269>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP269=TRUE,$AA269>0),SUM($CF269*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA269>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR269=FALSE,0,ROUND(SUM($BZ269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR269=FALSE,0,ROUND(SUM($CA269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR269=FALSE,0,ROUND(SUM($CB269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR269=FALSE,0,ROUND(SUM($CC269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR269=FALSE,0,ROUND(SUM($CD269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR269=FALSE,0,ROUND(SUM($CE269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ269*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA269*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB269*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC269*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD269*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE269*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H269/$AD269*$AA269),5),0)","v":0},{"$f":"ROUND(SUM($GF269*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE269=FALSE,$GG269,ROUND(MAX(0,SUM(SUM($FY269:$GD269)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ269=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I269","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK269*Account!$AA$2),SUM($GK269*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D269<=FctrChngDts!$B$14,$E269>FctrChngDts!$B$14),AND($D269<=FctrChngDts!$C$14,$E269>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM269=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP269:$GS269))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO269,$DD269,$GP269:$GS269))","v":0},0,0,{"$f":"IF(AND($X269>0,Tenant!$E269=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX269=FALSE,0,ROUND(SUM($AE269*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA269>0,Tenant!$E269=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ269=FALSE,0,ROUND(SUM($AF269*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO269,$GT269,$GW269,$HB269,$CQ269,$DF269,$DV269,$DX269,$DZ269,$EB269),IF(Account!$Q$2=TRUE,SUM($GO269,$GU269,$GW269,$HB269,$CQ269,$DF269,$DV269,$DX269,$DZ269,$EB269),SUM($GO269,$GT269,$GU269,$GV269,$GW269,$HB269,$CQ269,$DF269,$DV269,$DX269,$DZ269,$EB269)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D269,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A269,Tenant!$A:$J,8,FALSE)=TRUE,$HD269<0),0,SUM(SUM(SUM($HD269/$AD269*$HE269)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A269,Tenant!$A:$J,8,FALSE)=TRUE,$HD269<0),0,SUM(SUM(SUM($HD269/$AD269*$HF269)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU269,$DJ269,$DR269,$DT269,$DV269,$DX269,$DZ269,$EB269,$ED269,$EF269,$EH269,$EJ269,$FI269,$FK269,$FM269,$FO269,$GN269,$GV269,$GY269,$HA269)/$AD269*$X269*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU269,$DJ269,$DR269,$DT269,$DV269,$DX269,$DZ269,$EB269,$ED269,$EF269,$EH269,$EJ269,$FI269,$FK269,$FM269,$FO269,$GN269,$GV269,$GY269,$HA269)/$AD269*$AA269*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E269),$AD269,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D269,FctrChngDts!$C$17<=$E269),_xlfn.DAYS($D269,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E269),$AD269,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D269,FctrChngDts!$C$19<=$E269),_xlfn.DAYS($D269,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN269*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN269*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO269*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO269*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D269,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A269,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU269*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A269,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV269*Account!$AA$2)),5)","v":0}]
[269,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G270),0,IF($F270<=$G270,SUM($G270-$F270),IF($F270>$G270,SUM((Account!$L$2-$F270)+$G270+1))))","v":0},{"$f":"IF(AND($D270>=FctrChngDts!$C$2,$D270<=FctrChngDts!$D$2),$D270,\"\")","v":""},{"$f":"IF($I270=\"\",\"\",IF($E270<=FctrChngDts!$D$2,$E270,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D270<FctrChngDts!$E$2,$E270<FctrChngDts!$E$2),AND($D270>=FctrChngDts!$F$2,$E270>=FctrChngDts!$F$2)),\"\",IF(AND($D270>=FctrChngDts!$E$2,$D270<=FctrChngDts!$F$2),$D270,FctrChngDts!$E$2))","v":""},{"$f":"IF($K270=\"\",\"\",IF(AND($J270=$K270,$E270>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K270=$J270,$E270,IF(AND($E270>=FctrChngDts!$E$2,$E270<=FctrChngDts!$F$2),$E270,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D270<DATE(YEAR(Account!$J$2),6,1),$D270>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I270<FctrChngDts!$A$2,$J270<FctrChngDts!$A$2),AND($I270>=FctrChngDts!$B$2,$J270>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I270<FctrChngDts!$A$2,$J270>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I270>=FctrChngDts!$A$2,$J270<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I270<FctrChngDts!$B$2,$J270>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K270<FctrChngDts!$A$2,$L270<FctrChngDts!$A$2),AND($K270>=FctrChngDts!$B$2,$L270>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K270<FctrChngDts!$A$2,$L270>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K270>=FctrChngDts!$A$2,$L270<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K270<FctrChngDts!$B$2,$L270>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I270=\"\",$J270=0),0,IF(AND($N270=TRUE,$I270<>0),SUM($J270-$I270+1),IF($O270=TRUE,SUM(FctrChngDts!$A$2-$I270),IF($P270=TRUE,0,IF($Q270=TRUE,SUM($J270-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I270=\"\",$J270=0),0,IF($N270=TRUE,0,IF($O270=TRUE,SUM($J270-FctrChngDts!$A$2+1),IF(AND($P270=TRUE,$I270<>0),SUM($J270-$I270+1),IF($Q270=TRUE,SUM(FctrChngDts!$B$2-$I270),0)))))","v":0},0,{"$f":"IF(OR($K270=\"\",$L270=0),0,IF(AND($R270=TRUE,$K270<>0),SUM($L270-$K270+1),IF($S270=TRUE,SUM(FctrChngDts!$A$2-$K270),IF($T270=TRUE,0,IF($U270=TRUE,SUM($L270-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K270=\"\",$L270=0),0,IF($R270=TRUE,0,IF($S270=TRUE,SUM($L270-FctrChngDts!$A$2+1),IF(AND($T270=TRUE,$K270<>0),SUM($L270-$K270+1),IF($U270=TRUE,SUM(FctrChngDts!$B$2-$K270),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A270,Tenant!$A270:$J769,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR270=FALSE,VLOOKUP($AQ270,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ270,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR270=FALSE,VLOOKUP($AQ270,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ270,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR270=FALSE,VLOOKUP($AQ270,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ270,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR270=FALSE,VLOOKUP($AQ270,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ270,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A270,Tenant!$A270:$J769,6,FALSE)","v":0},{"$f":"VLOOKUP($A270,Tenant!$A270:$J769,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG270=FALSE,0,IF($DU270=TRUE,SUM($BS270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS270*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DU270=TRUE,SUM($BT270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT270*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DU270=TRUE,SUM($BU270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU270*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DU270=TRUE,SUM($BV270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DU270=TRUE,SUM($BW270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW270*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG270=FALSE,0,IF($DU270=TRUE,SUM($BX270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX270*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN270=FALSE,0,IF($H270=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP270=FALSE,0,ROUND(SUM($BY270*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR270=FALSE,0,ROUND(SUM($X270*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY270=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X270),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X270)),5)","v":0},{"$f":"SUM(ROUND($CH270:$CM270,2),$CO270,$CQ270,$CS270)","v":0},false,{"$f":"ROUND(IF($CV270=FALSE,0,IF($DY270=TRUE,SUM($BZ270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ270*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV270=FALSE,0,IF($DY270=TRUE,SUM($CA270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA270*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV270=FALSE,0,IF($DY270=TRUE,SUM($CB270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB270*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV270=FALSE,0,IF($DY270=TRUE,SUM($CC270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV270=FALSE,0,IF($DY270=TRUE,SUM($CD270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD270*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV270=FALSE,0,IF($DY270=TRUE,SUM($CE270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE270*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC270=FALSE,0,IF($H270=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE270=FALSE,0,ROUND(SUM($CF270*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG270=FALSE,0,ROUND(SUM($AA270*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY270=TRUE,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA270),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA270)),5)","v":0},{"$f":"SUM(ROUND($CW270:$DB270,2),$DD270,$DF270,$DH270)","v":0},0,{"$f":"SUM(SUM($CU270*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ270*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU270*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ270*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL270,IF(VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM270,$DK270))","v":0},0,false,0,false,0,{"$f":"IF(AND($X270>0,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU270=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH270:$CM270,$CS270,$ED270,$EL270,$ET270:$EY270)-SUM($BY270*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH270:$CM270,$CS270,$ED270,$EL270,$EN270:$ES270)-SUM($BY270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X270>0,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW270=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH270:$CM270,$CO270,$CQ270,$CS270,$ED270,$EF270,$EH270,$EJ270,$ET270:$EY270)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH270:$CM270,$CO270,$CQ270,$CS270,$ED270,$EF270,$EH270,$EJ270,ET270:$EX270)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA270>0,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY270=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW270:$DB270,$DH270,$ED270,$FQ270,$FY270:$GD270)-SUM($CF270*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW270:$DB270,$DH270,$ED270,$FQ270,$FS270:$FX270)-SUM($CF270*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA270>0,VLOOKUP($A270,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA270=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW270:$DB270,$DD270,$DF270,$DH270,$FI270,$FK270,$FM270,$FO270,$FY270:$GD270)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW270:$DB270,$DD270,$DF270,$DH270,$FI270,$FK270,$FM270,$FO270,$FY270:$GD270)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E270<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC270=FALSE,0,ROUND(SUM($AE270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X270>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE270=FALSE,0,ROUND(SUM($BY270*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG270=FALSE,0,SUM($BY270*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X270>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI270=FALSE,0,SUM($BY270*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X270>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK270=TRUE,$X270>0),SUM($BY270*Account!$T$2),0)","v":0},{"$f":"IF(AND($X270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM270=FALSE,0,ROUND(SUM($BS270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM270=FALSE,0,ROUND(SUM($BT270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM270=FALSE,0,ROUND(SUM($BU270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM270=FALSE,0,ROUND(SUM($BV270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM270=FALSE,0,ROUND(SUM($BW270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM270=FALSE,0,ROUND(SUM($BX270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H270/$AD270*$X270),5),0)","v":0},{"$f":"ROUND(SUM($FA270*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ270=FALSE,$FB270,ROUND(MAX(0,SUM(SUM($ET270:$EY270)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE270=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I270","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF270*Account!$AA$2),SUM($FF270*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E270<>\"D-CARE\",Tenant!$F270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH270=FALSE,0,ROUND(SUM($AF270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA270>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A270,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY270=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ270=FALSE,0,ROUND(SUM($CF270*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA270>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA270>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL270=FALSE,0,SUM($CF270*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA270>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN270=FALSE,0,SUM($CF270*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA270>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP270=TRUE,$AA270>0),SUM($CF270*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA270>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR270=FALSE,0,ROUND(SUM($BZ270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR270=FALSE,0,ROUND(SUM($CA270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR270=FALSE,0,ROUND(SUM($CB270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR270=FALSE,0,ROUND(SUM($CC270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR270=FALSE,0,ROUND(SUM($CD270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR270=FALSE,0,ROUND(SUM($CE270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ270*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA270*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB270*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC270*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD270*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE270*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H270/$AD270*$AA270),5),0)","v":0},{"$f":"ROUND(SUM($GF270*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE270=FALSE,$GG270,ROUND(MAX(0,SUM(SUM($FY270:$GD270)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ270=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I270","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK270*Account!$AA$2),SUM($GK270*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D270<=FctrChngDts!$B$14,$E270>FctrChngDts!$B$14),AND($D270<=FctrChngDts!$C$14,$E270>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM270=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP270:$GS270))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO270,$DD270,$GP270:$GS270))","v":0},0,0,{"$f":"IF(AND($X270>0,Tenant!$E270=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX270=FALSE,0,ROUND(SUM($AE270*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA270>0,Tenant!$E270=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ270=FALSE,0,ROUND(SUM($AF270*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO270,$GT270,$GW270,$HB270,$CQ270,$DF270,$DV270,$DX270,$DZ270,$EB270),IF(Account!$Q$2=TRUE,SUM($GO270,$GU270,$GW270,$HB270,$CQ270,$DF270,$DV270,$DX270,$DZ270,$EB270),SUM($GO270,$GT270,$GU270,$GV270,$GW270,$HB270,$CQ270,$DF270,$DV270,$DX270,$DZ270,$EB270)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D270,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,8,FALSE)=TRUE,$HD270<0),0,SUM(SUM(SUM($HD270/$AD270*$HE270)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,8,FALSE)=TRUE,$HD270<0),0,SUM(SUM(SUM($HD270/$AD270*$HF270)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU270,$DJ270,$DR270,$DT270,$DV270,$DX270,$DZ270,$EB270,$ED270,$EF270,$EH270,$EJ270,$FI270,$FK270,$FM270,$FO270,$GN270,$GV270,$GY270,$HA270)/$AD270*$X270*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU270,$DJ270,$DR270,$DT270,$DV270,$DX270,$DZ270,$EB270,$ED270,$EF270,$EH270,$EJ270,$FI270,$FK270,$FM270,$FO270,$GN270,$GV270,$GY270,$HA270)/$AD270*$AA270*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E270),$AD270,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D270,FctrChngDts!$C$17<=$E270),_xlfn.DAYS($D270,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E270),$AD270,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D270,FctrChngDts!$C$19<=$E270),_xlfn.DAYS($D270,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN270*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN270*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO270*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO270*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D270,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU270*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A270,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV270*Account!$AA$2)),5)","v":0}]
[270,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G271),0,IF($F271<=$G271,SUM($G271-$F271),IF($F271>$G271,SUM((Account!$L$2-$F271)+$G271+1))))","v":0},{"$f":"IF(AND($D271>=FctrChngDts!$C$2,$D271<=FctrChngDts!$D$2),$D271,\"\")","v":""},{"$f":"IF($I271=\"\",\"\",IF($E271<=FctrChngDts!$D$2,$E271,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D271<FctrChngDts!$E$2,$E271<FctrChngDts!$E$2),AND($D271>=FctrChngDts!$F$2,$E271>=FctrChngDts!$F$2)),\"\",IF(AND($D271>=FctrChngDts!$E$2,$D271<=FctrChngDts!$F$2),$D271,FctrChngDts!$E$2))","v":""},{"$f":"IF($K271=\"\",\"\",IF(AND($J271=$K271,$E271>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K271=$J271,$E271,IF(AND($E271>=FctrChngDts!$E$2,$E271<=FctrChngDts!$F$2),$E271,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D271<DATE(YEAR(Account!$J$2),6,1),$D271>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I271<FctrChngDts!$A$2,$J271<FctrChngDts!$A$2),AND($I271>=FctrChngDts!$B$2,$J271>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I271<FctrChngDts!$A$2,$J271>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I271>=FctrChngDts!$A$2,$J271<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I271<FctrChngDts!$B$2,$J271>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K271<FctrChngDts!$A$2,$L271<FctrChngDts!$A$2),AND($K271>=FctrChngDts!$B$2,$L271>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K271<FctrChngDts!$A$2,$L271>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K271>=FctrChngDts!$A$2,$L271<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K271<FctrChngDts!$B$2,$L271>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I271=\"\",$J271=0),0,IF(AND($N271=TRUE,$I271<>0),SUM($J271-$I271+1),IF($O271=TRUE,SUM(FctrChngDts!$A$2-$I271),IF($P271=TRUE,0,IF($Q271=TRUE,SUM($J271-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I271=\"\",$J271=0),0,IF($N271=TRUE,0,IF($O271=TRUE,SUM($J271-FctrChngDts!$A$2+1),IF(AND($P271=TRUE,$I271<>0),SUM($J271-$I271+1),IF($Q271=TRUE,SUM(FctrChngDts!$B$2-$I271),0)))))","v":0},0,{"$f":"IF(OR($K271=\"\",$L271=0),0,IF(AND($R271=TRUE,$K271<>0),SUM($L271-$K271+1),IF($S271=TRUE,SUM(FctrChngDts!$A$2-$K271),IF($T271=TRUE,0,IF($U271=TRUE,SUM($L271-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K271=\"\",$L271=0),0,IF($R271=TRUE,0,IF($S271=TRUE,SUM($L271-FctrChngDts!$A$2+1),IF(AND($T271=TRUE,$K271<>0),SUM($L271-$K271+1),IF($U271=TRUE,SUM(FctrChngDts!$B$2-$K271),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A271,Tenant!$A271:$J770,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR271=FALSE,VLOOKUP($AQ271,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ271,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR271=FALSE,VLOOKUP($AQ271,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ271,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR271=FALSE,VLOOKUP($AQ271,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ271,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR271=FALSE,VLOOKUP($AQ271,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ271,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A271,Tenant!$A271:$J770,6,FALSE)","v":0},{"$f":"VLOOKUP($A271,Tenant!$A271:$J770,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG271=FALSE,0,IF($DU271=TRUE,SUM($BS271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS271*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DU271=TRUE,SUM($BT271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT271*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DU271=TRUE,SUM($BU271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU271*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DU271=TRUE,SUM($BV271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DU271=TRUE,SUM($BW271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW271*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG271=FALSE,0,IF($DU271=TRUE,SUM($BX271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX271*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN271=FALSE,0,IF($H271=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP271=FALSE,0,ROUND(SUM($BY271*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR271=FALSE,0,ROUND(SUM($X271*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY271=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X271),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X271)),5)","v":0},{"$f":"SUM(ROUND($CH271:$CM271,2),$CO271,$CQ271,$CS271)","v":0},false,{"$f":"ROUND(IF($CV271=FALSE,0,IF($DY271=TRUE,SUM($BZ271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ271*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV271=FALSE,0,IF($DY271=TRUE,SUM($CA271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA271*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV271=FALSE,0,IF($DY271=TRUE,SUM($CB271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB271*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV271=FALSE,0,IF($DY271=TRUE,SUM($CC271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC271*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV271=FALSE,0,IF($DY271=TRUE,SUM($CD271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD271*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV271=FALSE,0,IF($DY271=TRUE,SUM($CE271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE271*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC271=FALSE,0,IF($H271=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF271*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE271=FALSE,0,ROUND(SUM($CF271*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG271=FALSE,0,ROUND(SUM($AA271*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY271=TRUE,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA271),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA271)),5)","v":0},{"$f":"SUM(ROUND($CW271:$DB271,2),$DD271,$DF271,$DH271)","v":0},0,{"$f":"SUM(SUM($CU271*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ271*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU271*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ271*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL271,IF(VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM271,$DK271))","v":0},0,false,0,false,0,{"$f":"IF(AND($X271>0,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU271=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH271:$CM271,$CS271,$ED271,$EL271,$ET271:$EY271)-SUM($BY271*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH271:$CM271,$CS271,$ED271,$EL271,$EN271:$ES271)-SUM($BY271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X271>0,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW271=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH271:$CM271,$CO271,$CQ271,$CS271,$ED271,$EF271,$EH271,$EJ271,$ET271:$EY271)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH271:$CM271,$CO271,$CQ271,$CS271,$ED271,$EF271,$EH271,$EJ271,ET271:$EX271)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA271>0,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY271=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW271:$DB271,$DH271,$ED271,$FQ271,$FY271:$GD271)-SUM($CF271*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW271:$DB271,$DH271,$ED271,$FQ271,$FS271:$FX271)-SUM($CF271*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA271>0,VLOOKUP($A271,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA271=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW271:$DB271,$DD271,$DF271,$DH271,$FI271,$FK271,$FM271,$FO271,$FY271:$GD271)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW271:$DB271,$DD271,$DF271,$DH271,$FI271,$FK271,$FM271,$FO271,$FY271:$GD271)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X271>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E271<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC271=FALSE,0,ROUND(SUM($AE271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X271>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A271,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE271=FALSE,0,ROUND(SUM($BY271*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X271>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X271>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X271>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG271=FALSE,0,SUM($BY271*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X271>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI271=FALSE,0,SUM($BY271*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X271>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK271=TRUE,$X271>0),SUM($BY271*Account!$T$2),0)","v":0},{"$f":"IF(AND($X271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM271=FALSE,0,ROUND(SUM($BS271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM271=FALSE,0,ROUND(SUM($BT271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM271=FALSE,0,ROUND(SUM($BU271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM271=FALSE,0,ROUND(SUM($BV271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM271=FALSE,0,ROUND(SUM($BW271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM271=FALSE,0,ROUND(SUM($BX271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H271/$AD271*$X271),5),0)","v":0},{"$f":"ROUND(SUM($FA271*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ271=FALSE,$FB271,ROUND(MAX(0,SUM(SUM($ET271:$EY271)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE271=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I271","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF271*Account!$AA$2),SUM($FF271*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA271>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E271<>\"D-CARE\",Tenant!$F271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH271=FALSE,0,ROUND(SUM($AF271*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA271>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A271,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY271=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ271=FALSE,0,ROUND(SUM($CF271*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA271>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA271>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA271>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL271=FALSE,0,SUM($CF271*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA271>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN271=FALSE,0,SUM($CF271*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA271>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP271=TRUE,$AA271>0),SUM($CF271*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA271>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR271=FALSE,0,ROUND(SUM($BZ271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR271=FALSE,0,ROUND(SUM($CA271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR271=FALSE,0,ROUND(SUM($CB271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR271=FALSE,0,ROUND(SUM($CC271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR271=FALSE,0,ROUND(SUM($CD271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR271=FALSE,0,ROUND(SUM($CE271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ271*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA271*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB271*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC271*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD271*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE271*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H271/$AD271*$AA271),5),0)","v":0},{"$f":"ROUND(SUM($GF271*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE271=FALSE,$GG271,ROUND(MAX(0,SUM(SUM($FY271:$GD271)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ271=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I271","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK271*Account!$AA$2),SUM($GK271*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D271<=FctrChngDts!$B$14,$E271>FctrChngDts!$B$14),AND($D271<=FctrChngDts!$C$14,$E271>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM271=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP271:$GS271))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO271,$DD271,$GP271:$GS271))","v":0},0,0,{"$f":"IF(AND($X271>0,Tenant!$E271=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX271=FALSE,0,ROUND(SUM($AE271*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA271>0,Tenant!$E271=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ271=FALSE,0,ROUND(SUM($AF271*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO271,$GT271,$GW271,$HB271,$CQ271,$DF271,$DV271,$DX271,$DZ271,$EB271),IF(Account!$Q$2=TRUE,SUM($GO271,$GU271,$GW271,$HB271,$CQ271,$DF271,$DV271,$DX271,$DZ271,$EB271),SUM($GO271,$GT271,$GU271,$GV271,$GW271,$HB271,$CQ271,$DF271,$DV271,$DX271,$DZ271,$EB271)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D271,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A271,Tenant!$A:$J,8,FALSE)=TRUE,$HD271<0),0,SUM(SUM(SUM($HD271/$AD271*$HE271)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A271,Tenant!$A:$J,8,FALSE)=TRUE,$HD271<0),0,SUM(SUM(SUM($HD271/$AD271*$HF271)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU271,$DJ271,$DR271,$DT271,$DV271,$DX271,$DZ271,$EB271,$ED271,$EF271,$EH271,$EJ271,$FI271,$FK271,$FM271,$FO271,$GN271,$GV271,$GY271,$HA271)/$AD271*$X271*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU271,$DJ271,$DR271,$DT271,$DV271,$DX271,$DZ271,$EB271,$ED271,$EF271,$EH271,$EJ271,$FI271,$FK271,$FM271,$FO271,$GN271,$GV271,$GY271,$HA271)/$AD271*$AA271*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E271),$AD271,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D271,FctrChngDts!$C$17<=$E271),_xlfn.DAYS($D271,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E271),$AD271,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D271,FctrChngDts!$C$19<=$E271),_xlfn.DAYS($D271,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN271*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN271*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO271*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO271*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D271,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A271,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU271*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A271,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV271*Account!$AA$2)),5)","v":0}]
[271,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G272),0,IF($F272<=$G272,SUM($G272-$F272),IF($F272>$G272,SUM((Account!$L$2-$F272)+$G272+1))))","v":0},{"$f":"IF(AND($D272>=FctrChngDts!$C$2,$D272<=FctrChngDts!$D$2),$D272,\"\")","v":""},{"$f":"IF($I272=\"\",\"\",IF($E272<=FctrChngDts!$D$2,$E272,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D272<FctrChngDts!$E$2,$E272<FctrChngDts!$E$2),AND($D272>=FctrChngDts!$F$2,$E272>=FctrChngDts!$F$2)),\"\",IF(AND($D272>=FctrChngDts!$E$2,$D272<=FctrChngDts!$F$2),$D272,FctrChngDts!$E$2))","v":""},{"$f":"IF($K272=\"\",\"\",IF(AND($J272=$K272,$E272>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K272=$J272,$E272,IF(AND($E272>=FctrChngDts!$E$2,$E272<=FctrChngDts!$F$2),$E272,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D272<DATE(YEAR(Account!$J$2),6,1),$D272>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I272<FctrChngDts!$A$2,$J272<FctrChngDts!$A$2),AND($I272>=FctrChngDts!$B$2,$J272>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I272<FctrChngDts!$A$2,$J272>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I272>=FctrChngDts!$A$2,$J272<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I272<FctrChngDts!$B$2,$J272>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K272<FctrChngDts!$A$2,$L272<FctrChngDts!$A$2),AND($K272>=FctrChngDts!$B$2,$L272>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K272<FctrChngDts!$A$2,$L272>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K272>=FctrChngDts!$A$2,$L272<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K272<FctrChngDts!$B$2,$L272>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I272=\"\",$J272=0),0,IF(AND($N272=TRUE,$I272<>0),SUM($J272-$I272+1),IF($O272=TRUE,SUM(FctrChngDts!$A$2-$I272),IF($P272=TRUE,0,IF($Q272=TRUE,SUM($J272-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I272=\"\",$J272=0),0,IF($N272=TRUE,0,IF($O272=TRUE,SUM($J272-FctrChngDts!$A$2+1),IF(AND($P272=TRUE,$I272<>0),SUM($J272-$I272+1),IF($Q272=TRUE,SUM(FctrChngDts!$B$2-$I272),0)))))","v":0},0,{"$f":"IF(OR($K272=\"\",$L272=0),0,IF(AND($R272=TRUE,$K272<>0),SUM($L272-$K272+1),IF($S272=TRUE,SUM(FctrChngDts!$A$2-$K272),IF($T272=TRUE,0,IF($U272=TRUE,SUM($L272-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K272=\"\",$L272=0),0,IF($R272=TRUE,0,IF($S272=TRUE,SUM($L272-FctrChngDts!$A$2+1),IF(AND($T272=TRUE,$K272<>0),SUM($L272-$K272+1),IF($U272=TRUE,SUM(FctrChngDts!$B$2-$K272),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A272,Tenant!$A272:$J771,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR272=FALSE,VLOOKUP($AQ272,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ272,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR272=FALSE,VLOOKUP($AQ272,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ272,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR272=FALSE,VLOOKUP($AQ272,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ272,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR272=FALSE,VLOOKUP($AQ272,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ272,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A272,Tenant!$A272:$J771,6,FALSE)","v":0},{"$f":"VLOOKUP($A272,Tenant!$A272:$J771,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG272=FALSE,0,IF($DU272=TRUE,SUM($BS272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS272*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DU272=TRUE,SUM($BT272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT272*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DU272=TRUE,SUM($BU272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU272*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DU272=TRUE,SUM($BV272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DU272=TRUE,SUM($BW272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW272*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG272=FALSE,0,IF($DU272=TRUE,SUM($BX272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX272*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN272=FALSE,0,IF($H272=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP272=FALSE,0,ROUND(SUM($BY272*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR272=FALSE,0,ROUND(SUM($X272*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY272=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X272),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X272)),5)","v":0},{"$f":"SUM(ROUND($CH272:$CM272,2),$CO272,$CQ272,$CS272)","v":0},false,{"$f":"ROUND(IF($CV272=FALSE,0,IF($DY272=TRUE,SUM($BZ272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ272*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV272=FALSE,0,IF($DY272=TRUE,SUM($CA272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA272*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV272=FALSE,0,IF($DY272=TRUE,SUM($CB272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB272*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV272=FALSE,0,IF($DY272=TRUE,SUM($CC272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC272*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV272=FALSE,0,IF($DY272=TRUE,SUM($CD272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD272*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV272=FALSE,0,IF($DY272=TRUE,SUM($CE272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE272*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC272=FALSE,0,IF($H272=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF272*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE272=FALSE,0,ROUND(SUM($CF272*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG272=FALSE,0,ROUND(SUM($AA272*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY272=TRUE,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA272),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA272)),5)","v":0},{"$f":"SUM(ROUND($CW272:$DB272,2),$DD272,$DF272,$DH272)","v":0},0,{"$f":"SUM(SUM($CU272*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ272*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU272*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ272*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL272,IF(VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM272,$DK272))","v":0},0,false,0,false,0,{"$f":"IF(AND($X272>0,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU272=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH272:$CM272,$CS272,$ED272,$EL272,$ET272:$EY272)-SUM($BY272*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH272:$CM272,$CS272,$ED272,$EL272,$EN272:$ES272)-SUM($BY272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X272>0,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW272=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH272:$CM272,$CO272,$CQ272,$CS272,$ED272,$EF272,$EH272,$EJ272,$ET272:$EY272)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH272:$CM272,$CO272,$CQ272,$CS272,$ED272,$EF272,$EH272,$EJ272,ET272:$EX272)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA272>0,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY272=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW272:$DB272,$DH272,$ED272,$FQ272,$FY272:$GD272)-SUM($CF272*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW272:$DB272,$DH272,$ED272,$FQ272,$FS272:$FX272)-SUM($CF272*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA272>0,VLOOKUP($A272,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA272=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW272:$DB272,$DD272,$DF272,$DH272,$FI272,$FK272,$FM272,$FO272,$FY272:$GD272)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW272:$DB272,$DD272,$DF272,$DH272,$FI272,$FK272,$FM272,$FO272,$FY272:$GD272)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X272>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E272<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC272=FALSE,0,ROUND(SUM($AE272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X272>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A272,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE272=FALSE,0,ROUND(SUM($BY272*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X272>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X272>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X272>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG272=FALSE,0,SUM($BY272*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X272>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI272=FALSE,0,SUM($BY272*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X272>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK272=TRUE,$X272>0),SUM($BY272*Account!$T$2),0)","v":0},{"$f":"IF(AND($X272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM272=FALSE,0,ROUND(SUM($BS272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM272=FALSE,0,ROUND(SUM($BT272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM272=FALSE,0,ROUND(SUM($BU272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM272=FALSE,0,ROUND(SUM($BV272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM272=FALSE,0,ROUND(SUM($BW272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM272=FALSE,0,ROUND(SUM($BX272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H272/$AD272*$X272),5),0)","v":0},{"$f":"ROUND(SUM($FA272*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ272=FALSE,$FB272,ROUND(MAX(0,SUM(SUM($ET272:$EY272)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE272=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I272","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF272*Account!$AA$2),SUM($FF272*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA272>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E272<>\"D-CARE\",Tenant!$F272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH272=FALSE,0,ROUND(SUM($AF272*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA272>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A272,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY272=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ272=FALSE,0,ROUND(SUM($CF272*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA272>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA272>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA272>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL272=FALSE,0,SUM($CF272*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA272>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN272=FALSE,0,SUM($CF272*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA272>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP272=TRUE,$AA272>0),SUM($CF272*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA272>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR272=FALSE,0,ROUND(SUM($BZ272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR272=FALSE,0,ROUND(SUM($CA272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR272=FALSE,0,ROUND(SUM($CB272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR272=FALSE,0,ROUND(SUM($CC272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR272=FALSE,0,ROUND(SUM($CD272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR272=FALSE,0,ROUND(SUM($CE272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ272*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA272*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB272*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC272*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD272*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE272*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H272/$AD272*$AA272),5),0)","v":0},{"$f":"ROUND(SUM($GF272*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE272=FALSE,$GG272,ROUND(MAX(0,SUM(SUM($FY272:$GD272)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ272=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I272","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK272*Account!$AA$2),SUM($GK272*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D272<=FctrChngDts!$B$14,$E272>FctrChngDts!$B$14),AND($D272<=FctrChngDts!$C$14,$E272>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM272=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP272:$GS272))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO272,$DD272,$GP272:$GS272))","v":0},0,0,{"$f":"IF(AND($X272>0,Tenant!$E272=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX272=FALSE,0,ROUND(SUM($AE272*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA272>0,Tenant!$E272=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ272=FALSE,0,ROUND(SUM($AF272*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO272,$GT272,$GW272,$HB272,$CQ272,$DF272,$DV272,$DX272,$DZ272,$EB272),IF(Account!$Q$2=TRUE,SUM($GO272,$GU272,$GW272,$HB272,$CQ272,$DF272,$DV272,$DX272,$DZ272,$EB272),SUM($GO272,$GT272,$GU272,$GV272,$GW272,$HB272,$CQ272,$DF272,$DV272,$DX272,$DZ272,$EB272)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D272,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A272,Tenant!$A:$J,8,FALSE)=TRUE,$HD272<0),0,SUM(SUM(SUM($HD272/$AD272*$HE272)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A272,Tenant!$A:$J,8,FALSE)=TRUE,$HD272<0),0,SUM(SUM(SUM($HD272/$AD272*$HF272)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU272,$DJ272,$DR272,$DT272,$DV272,$DX272,$DZ272,$EB272,$ED272,$EF272,$EH272,$EJ272,$FI272,$FK272,$FM272,$FO272,$GN272,$GV272,$GY272,$HA272)/$AD272*$X272*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU272,$DJ272,$DR272,$DT272,$DV272,$DX272,$DZ272,$EB272,$ED272,$EF272,$EH272,$EJ272,$FI272,$FK272,$FM272,$FO272,$GN272,$GV272,$GY272,$HA272)/$AD272*$AA272*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E272),$AD272,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D272,FctrChngDts!$C$17<=$E272),_xlfn.DAYS($D272,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E272),$AD272,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D272,FctrChngDts!$C$19<=$E272),_xlfn.DAYS($D272,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN272*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN272*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO272*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO272*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D272,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A272,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU272*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A272,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV272*Account!$AA$2)),5)","v":0}]
[272,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G273),0,IF($F273<=$G273,SUM($G273-$F273),IF($F273>$G273,SUM((Account!$L$2-$F273)+$G273+1))))","v":0},{"$f":"IF(AND($D273>=FctrChngDts!$C$2,$D273<=FctrChngDts!$D$2),$D273,\"\")","v":""},{"$f":"IF($I273=\"\",\"\",IF($E273<=FctrChngDts!$D$2,$E273,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D273<FctrChngDts!$E$2,$E273<FctrChngDts!$E$2),AND($D273>=FctrChngDts!$F$2,$E273>=FctrChngDts!$F$2)),\"\",IF(AND($D273>=FctrChngDts!$E$2,$D273<=FctrChngDts!$F$2),$D273,FctrChngDts!$E$2))","v":""},{"$f":"IF($K273=\"\",\"\",IF(AND($J273=$K273,$E273>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K273=$J273,$E273,IF(AND($E273>=FctrChngDts!$E$2,$E273<=FctrChngDts!$F$2),$E273,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D273<DATE(YEAR(Account!$J$2),6,1),$D273>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I273<FctrChngDts!$A$2,$J273<FctrChngDts!$A$2),AND($I273>=FctrChngDts!$B$2,$J273>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I273<FctrChngDts!$A$2,$J273>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I273>=FctrChngDts!$A$2,$J273<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I273<FctrChngDts!$B$2,$J273>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K273<FctrChngDts!$A$2,$L273<FctrChngDts!$A$2),AND($K273>=FctrChngDts!$B$2,$L273>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K273<FctrChngDts!$A$2,$L273>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K273>=FctrChngDts!$A$2,$L273<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K273<FctrChngDts!$B$2,$L273>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I273=\"\",$J273=0),0,IF(AND($N273=TRUE,$I273<>0),SUM($J273-$I273+1),IF($O273=TRUE,SUM(FctrChngDts!$A$2-$I273),IF($P273=TRUE,0,IF($Q273=TRUE,SUM($J273-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I273=\"\",$J273=0),0,IF($N273=TRUE,0,IF($O273=TRUE,SUM($J273-FctrChngDts!$A$2+1),IF(AND($P273=TRUE,$I273<>0),SUM($J273-$I273+1),IF($Q273=TRUE,SUM(FctrChngDts!$B$2-$I273),0)))))","v":0},0,{"$f":"IF(OR($K273=\"\",$L273=0),0,IF(AND($R273=TRUE,$K273<>0),SUM($L273-$K273+1),IF($S273=TRUE,SUM(FctrChngDts!$A$2-$K273),IF($T273=TRUE,0,IF($U273=TRUE,SUM($L273-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K273=\"\",$L273=0),0,IF($R273=TRUE,0,IF($S273=TRUE,SUM($L273-FctrChngDts!$A$2+1),IF(AND($T273=TRUE,$K273<>0),SUM($L273-$K273+1),IF($U273=TRUE,SUM(FctrChngDts!$B$2-$K273),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A273,Tenant!$A273:$J772,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR273=FALSE,VLOOKUP($AQ273,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ273,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR273=FALSE,VLOOKUP($AQ273,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ273,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR273=FALSE,VLOOKUP($AQ273,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ273,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR273=FALSE,VLOOKUP($AQ273,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ273,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A273,Tenant!$A273:$J772,6,FALSE)","v":0},{"$f":"VLOOKUP($A273,Tenant!$A273:$J772,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG273=FALSE,0,IF($DU273=TRUE,SUM($BS273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS273*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DU273=TRUE,SUM($BT273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT273*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DU273=TRUE,SUM($BU273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU273*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DU273=TRUE,SUM($BV273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DU273=TRUE,SUM($BW273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW273*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG273=FALSE,0,IF($DU273=TRUE,SUM($BX273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX273*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN273=FALSE,0,IF($H273=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP273=FALSE,0,ROUND(SUM($BY273*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR273=FALSE,0,ROUND(SUM($X273*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY273=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X273),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X273)),5)","v":0},{"$f":"SUM(ROUND($CH273:$CM273,2),$CO273,$CQ273,$CS273)","v":0},false,{"$f":"ROUND(IF($CV273=FALSE,0,IF($DY273=TRUE,SUM($BZ273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ273*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV273=FALSE,0,IF($DY273=TRUE,SUM($CA273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA273*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV273=FALSE,0,IF($DY273=TRUE,SUM($CB273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB273*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV273=FALSE,0,IF($DY273=TRUE,SUM($CC273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC273*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV273=FALSE,0,IF($DY273=TRUE,SUM($CD273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD273*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV273=FALSE,0,IF($DY273=TRUE,SUM($CE273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE273*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC273=FALSE,0,IF($H273=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF273*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE273=FALSE,0,ROUND(SUM($CF273*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG273=FALSE,0,ROUND(SUM($AA273*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY273=TRUE,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA273),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA273)),5)","v":0},{"$f":"SUM(ROUND($CW273:$DB273,2),$DD273,$DF273,$DH273)","v":0},0,{"$f":"SUM(SUM($CU273*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ273*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU273*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ273*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL273,IF(VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM273,$DK273))","v":0},0,false,0,false,0,{"$f":"IF(AND($X273>0,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU273=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH273:$CM273,$CS273,$ED273,$EL273,$ET273:$EY273)-SUM($BY273*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH273:$CM273,$CS273,$ED273,$EL273,$EN273:$ES273)-SUM($BY273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X273>0,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW273=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH273:$CM273,$CO273,$CQ273,$CS273,$ED273,$EF273,$EH273,$EJ273,$ET273:$EY273)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH273:$CM273,$CO273,$CQ273,$CS273,$ED273,$EF273,$EH273,$EJ273,ET273:$EX273)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA273>0,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY273=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW273:$DB273,$DH273,$ED273,$FQ273,$FY273:$GD273)-SUM($CF273*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW273:$DB273,$DH273,$ED273,$FQ273,$FS273:$FX273)-SUM($CF273*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA273>0,VLOOKUP($A273,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA273=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW273:$DB273,$DD273,$DF273,$DH273,$FI273,$FK273,$FM273,$FO273,$FY273:$GD273)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW273:$DB273,$DD273,$DF273,$DH273,$FI273,$FK273,$FM273,$FO273,$FY273:$GD273)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X273>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E273<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC273=FALSE,0,ROUND(SUM($AE273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X273>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A273,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE273=FALSE,0,ROUND(SUM($BY273*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X273>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X273>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X273>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG273=FALSE,0,SUM($BY273*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X273>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI273=FALSE,0,SUM($BY273*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X273>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK273=TRUE,$X273>0),SUM($BY273*Account!$T$2),0)","v":0},{"$f":"IF(AND($X273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM273=FALSE,0,ROUND(SUM($BS273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM273=FALSE,0,ROUND(SUM($BT273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM273=FALSE,0,ROUND(SUM($BU273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM273=FALSE,0,ROUND(SUM($BV273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM273=FALSE,0,ROUND(SUM($BW273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM273=FALSE,0,ROUND(SUM($BX273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H273/$AD273*$X273),5),0)","v":0},{"$f":"ROUND(SUM($FA273*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ273=FALSE,$FB273,ROUND(MAX(0,SUM(SUM($ET273:$EY273)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE273=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I273","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF273*Account!$AA$2),SUM($FF273*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA273>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E273<>\"D-CARE\",Tenant!$F273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH273=FALSE,0,ROUND(SUM($AF273*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA273>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A273,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY273=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ273=FALSE,0,ROUND(SUM($CF273*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA273>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA273>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA273>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL273=FALSE,0,SUM($CF273*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA273>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN273=FALSE,0,SUM($CF273*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA273>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP273=TRUE,$AA273>0),SUM($CF273*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA273>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR273=FALSE,0,ROUND(SUM($BZ273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR273=FALSE,0,ROUND(SUM($CA273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR273=FALSE,0,ROUND(SUM($CB273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR273=FALSE,0,ROUND(SUM($CC273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR273=FALSE,0,ROUND(SUM($CD273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR273=FALSE,0,ROUND(SUM($CE273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ273*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA273*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB273*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC273*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD273*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE273*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H273/$AD273*$AA273),5),0)","v":0},{"$f":"ROUND(SUM($GF273*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE273=FALSE,$GG273,ROUND(MAX(0,SUM(SUM($FY273:$GD273)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ273=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I273","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK273*Account!$AA$2),SUM($GK273*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D273<=FctrChngDts!$B$14,$E273>FctrChngDts!$B$14),AND($D273<=FctrChngDts!$C$14,$E273>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM273=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP273:$GS273))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO273,$DD273,$GP273:$GS273))","v":0},0,0,{"$f":"IF(AND($X273>0,Tenant!$E273=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX273=FALSE,0,ROUND(SUM($AE273*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA273>0,Tenant!$E273=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ273=FALSE,0,ROUND(SUM($AF273*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO273,$GT273,$GW273,$HB273,$CQ273,$DF273,$DV273,$DX273,$DZ273,$EB273),IF(Account!$Q$2=TRUE,SUM($GO273,$GU273,$GW273,$HB273,$CQ273,$DF273,$DV273,$DX273,$DZ273,$EB273),SUM($GO273,$GT273,$GU273,$GV273,$GW273,$HB273,$CQ273,$DF273,$DV273,$DX273,$DZ273,$EB273)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D273,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A273,Tenant!$A:$J,8,FALSE)=TRUE,$HD273<0),0,SUM(SUM(SUM($HD273/$AD273*$HE273)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A273,Tenant!$A:$J,8,FALSE)=TRUE,$HD273<0),0,SUM(SUM(SUM($HD273/$AD273*$HF273)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU273,$DJ273,$DR273,$DT273,$DV273,$DX273,$DZ273,$EB273,$ED273,$EF273,$EH273,$EJ273,$FI273,$FK273,$FM273,$FO273,$GN273,$GV273,$GY273,$HA273)/$AD273*$X273*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU273,$DJ273,$DR273,$DT273,$DV273,$DX273,$DZ273,$EB273,$ED273,$EF273,$EH273,$EJ273,$FI273,$FK273,$FM273,$FO273,$GN273,$GV273,$GY273,$HA273)/$AD273*$AA273*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E273),$AD273,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D273,FctrChngDts!$C$17<=$E273),_xlfn.DAYS($D273,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E273),$AD273,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D273,FctrChngDts!$C$19<=$E273),_xlfn.DAYS($D273,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN273*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN273*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO273*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO273*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D273,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A273,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU273*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A273,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV273*Account!$AA$2)),5)","v":0}]
[273,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G274),0,IF($F274<=$G274,SUM($G274-$F274),IF($F274>$G274,SUM((Account!$L$2-$F274)+$G274+1))))","v":0},{"$f":"IF(AND($D274>=FctrChngDts!$C$2,$D274<=FctrChngDts!$D$2),$D274,\"\")","v":""},{"$f":"IF($I274=\"\",\"\",IF($E274<=FctrChngDts!$D$2,$E274,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D274<FctrChngDts!$E$2,$E274<FctrChngDts!$E$2),AND($D274>=FctrChngDts!$F$2,$E274>=FctrChngDts!$F$2)),\"\",IF(AND($D274>=FctrChngDts!$E$2,$D274<=FctrChngDts!$F$2),$D274,FctrChngDts!$E$2))","v":""},{"$f":"IF($K274=\"\",\"\",IF(AND($J274=$K274,$E274>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K274=$J274,$E274,IF(AND($E274>=FctrChngDts!$E$2,$E274<=FctrChngDts!$F$2),$E274,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D274<DATE(YEAR(Account!$J$2),6,1),$D274>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I274<FctrChngDts!$A$2,$J274<FctrChngDts!$A$2),AND($I274>=FctrChngDts!$B$2,$J274>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I274<FctrChngDts!$A$2,$J274>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I274>=FctrChngDts!$A$2,$J274<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I274<FctrChngDts!$B$2,$J274>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K274<FctrChngDts!$A$2,$L274<FctrChngDts!$A$2),AND($K274>=FctrChngDts!$B$2,$L274>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K274<FctrChngDts!$A$2,$L274>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K274>=FctrChngDts!$A$2,$L274<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K274<FctrChngDts!$B$2,$L274>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I274=\"\",$J274=0),0,IF(AND($N274=TRUE,$I274<>0),SUM($J274-$I274+1),IF($O274=TRUE,SUM(FctrChngDts!$A$2-$I274),IF($P274=TRUE,0,IF($Q274=TRUE,SUM($J274-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I274=\"\",$J274=0),0,IF($N274=TRUE,0,IF($O274=TRUE,SUM($J274-FctrChngDts!$A$2+1),IF(AND($P274=TRUE,$I274<>0),SUM($J274-$I274+1),IF($Q274=TRUE,SUM(FctrChngDts!$B$2-$I274),0)))))","v":0},0,{"$f":"IF(OR($K274=\"\",$L274=0),0,IF(AND($R274=TRUE,$K274<>0),SUM($L274-$K274+1),IF($S274=TRUE,SUM(FctrChngDts!$A$2-$K274),IF($T274=TRUE,0,IF($U274=TRUE,SUM($L274-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K274=\"\",$L274=0),0,IF($R274=TRUE,0,IF($S274=TRUE,SUM($L274-FctrChngDts!$A$2+1),IF(AND($T274=TRUE,$K274<>0),SUM($L274-$K274+1),IF($U274=TRUE,SUM(FctrChngDts!$B$2-$K274),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A274,Tenant!$A274:$J773,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR274=FALSE,VLOOKUP($AQ274,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ274,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR274=FALSE,VLOOKUP($AQ274,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ274,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR274=FALSE,VLOOKUP($AQ274,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ274,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR274=FALSE,VLOOKUP($AQ274,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ274,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A274,Tenant!$A274:$J773,6,FALSE)","v":0},{"$f":"VLOOKUP($A274,Tenant!$A274:$J773,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG274=FALSE,0,IF($DU274=TRUE,SUM($BS274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS274*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DU274=TRUE,SUM($BT274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT274*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DU274=TRUE,SUM($BU274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU274*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DU274=TRUE,SUM($BV274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DU274=TRUE,SUM($BW274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW274*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG274=FALSE,0,IF($DU274=TRUE,SUM($BX274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX274*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN274=FALSE,0,IF($H274=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP274=FALSE,0,ROUND(SUM($BY274*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR274=FALSE,0,ROUND(SUM($X274*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY274=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X274),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X274)),5)","v":0},{"$f":"SUM(ROUND($CH274:$CM274,2),$CO274,$CQ274,$CS274)","v":0},false,{"$f":"ROUND(IF($CV274=FALSE,0,IF($DY274=TRUE,SUM($BZ274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ274*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV274=FALSE,0,IF($DY274=TRUE,SUM($CA274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA274*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV274=FALSE,0,IF($DY274=TRUE,SUM($CB274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB274*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV274=FALSE,0,IF($DY274=TRUE,SUM($CC274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC274*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV274=FALSE,0,IF($DY274=TRUE,SUM($CD274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD274*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV274=FALSE,0,IF($DY274=TRUE,SUM($CE274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE274*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC274=FALSE,0,IF($H274=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF274*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE274=FALSE,0,ROUND(SUM($CF274*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG274=FALSE,0,ROUND(SUM($AA274*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY274=TRUE,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA274),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA274)),5)","v":0},{"$f":"SUM(ROUND($CW274:$DB274,2),$DD274,$DF274,$DH274)","v":0},0,{"$f":"SUM(SUM($CU274*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ274*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU274*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ274*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL274,IF(VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM274,$DK274))","v":0},0,false,0,false,0,{"$f":"IF(AND($X274>0,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU274=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH274:$CM274,$CS274,$ED274,$EL274,$ET274:$EY274)-SUM($BY274*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH274:$CM274,$CS274,$ED274,$EL274,$EN274:$ES274)-SUM($BY274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X274>0,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW274=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH274:$CM274,$CO274,$CQ274,$CS274,$ED274,$EF274,$EH274,$EJ274,$ET274:$EY274)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH274:$CM274,$CO274,$CQ274,$CS274,$ED274,$EF274,$EH274,$EJ274,ET274:$EX274)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA274>0,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY274=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW274:$DB274,$DH274,$ED274,$FQ274,$FY274:$GD274)-SUM($CF274*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW274:$DB274,$DH274,$ED274,$FQ274,$FS274:$FX274)-SUM($CF274*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA274>0,VLOOKUP($A274,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA274=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW274:$DB274,$DD274,$DF274,$DH274,$FI274,$FK274,$FM274,$FO274,$FY274:$GD274)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW274:$DB274,$DD274,$DF274,$DH274,$FI274,$FK274,$FM274,$FO274,$FY274:$GD274)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X274>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E274<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC274=FALSE,0,ROUND(SUM($AE274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X274>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A274,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE274=FALSE,0,ROUND(SUM($BY274*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X274>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X274>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X274>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG274=FALSE,0,SUM($BY274*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X274>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI274=FALSE,0,SUM($BY274*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X274>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK274=TRUE,$X274>0),SUM($BY274*Account!$T$2),0)","v":0},{"$f":"IF(AND($X274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM274=FALSE,0,ROUND(SUM($BS274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM274=FALSE,0,ROUND(SUM($BT274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM274=FALSE,0,ROUND(SUM($BU274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM274=FALSE,0,ROUND(SUM($BV274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM274=FALSE,0,ROUND(SUM($BW274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM274=FALSE,0,ROUND(SUM($BX274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H274/$AD274*$X274),5),0)","v":0},{"$f":"ROUND(SUM($FA274*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ274=FALSE,$FB274,ROUND(MAX(0,SUM(SUM($ET274:$EY274)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE274=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I274","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF274*Account!$AA$2),SUM($FF274*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA274>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E274<>\"D-CARE\",Tenant!$F274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH274=FALSE,0,ROUND(SUM($AF274*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA274>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A274,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY274=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ274=FALSE,0,ROUND(SUM($CF274*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA274>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA274>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA274>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL274=FALSE,0,SUM($CF274*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA274>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN274=FALSE,0,SUM($CF274*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA274>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP274=TRUE,$AA274>0),SUM($CF274*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA274>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR274=FALSE,0,ROUND(SUM($BZ274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR274=FALSE,0,ROUND(SUM($CA274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR274=FALSE,0,ROUND(SUM($CB274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR274=FALSE,0,ROUND(SUM($CC274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR274=FALSE,0,ROUND(SUM($CD274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR274=FALSE,0,ROUND(SUM($CE274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ274*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA274*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB274*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC274*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD274*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE274*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H274/$AD274*$AA274),5),0)","v":0},{"$f":"ROUND(SUM($GF274*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE274=FALSE,$GG274,ROUND(MAX(0,SUM(SUM($FY274:$GD274)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ274=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I274","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK274*Account!$AA$2),SUM($GK274*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D274<=FctrChngDts!$B$14,$E274>FctrChngDts!$B$14),AND($D274<=FctrChngDts!$C$14,$E274>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM274=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP274:$GS274))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO274,$DD274,$GP274:$GS274))","v":0},0,0,{"$f":"IF(AND($X274>0,Tenant!$E274=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX274=FALSE,0,ROUND(SUM($AE274*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA274>0,Tenant!$E274=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ274=FALSE,0,ROUND(SUM($AF274*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO274,$GT274,$GW274,$HB274,$CQ274,$DF274,$DV274,$DX274,$DZ274,$EB274),IF(Account!$Q$2=TRUE,SUM($GO274,$GU274,$GW274,$HB274,$CQ274,$DF274,$DV274,$DX274,$DZ274,$EB274),SUM($GO274,$GT274,$GU274,$GV274,$GW274,$HB274,$CQ274,$DF274,$DV274,$DX274,$DZ274,$EB274)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D274,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A274,Tenant!$A:$J,8,FALSE)=TRUE,$HD274<0),0,SUM(SUM(SUM($HD274/$AD274*$HE274)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A274,Tenant!$A:$J,8,FALSE)=TRUE,$HD274<0),0,SUM(SUM(SUM($HD274/$AD274*$HF274)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU274,$DJ274,$DR274,$DT274,$DV274,$DX274,$DZ274,$EB274,$ED274,$EF274,$EH274,$EJ274,$FI274,$FK274,$FM274,$FO274,$GN274,$GV274,$GY274,$HA274)/$AD274*$X274*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU274,$DJ274,$DR274,$DT274,$DV274,$DX274,$DZ274,$EB274,$ED274,$EF274,$EH274,$EJ274,$FI274,$FK274,$FM274,$FO274,$GN274,$GV274,$GY274,$HA274)/$AD274*$AA274*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E274),$AD274,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D274,FctrChngDts!$C$17<=$E274),_xlfn.DAYS($D274,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E274),$AD274,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D274,FctrChngDts!$C$19<=$E274),_xlfn.DAYS($D274,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN274*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN274*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO274*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO274*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D274,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A274,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU274*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A274,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV274*Account!$AA$2)),5)","v":0}]
[274,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G275),0,IF($F275<=$G275,SUM($G275-$F275),IF($F275>$G275,SUM((Account!$L$2-$F275)+$G275+1))))","v":0},{"$f":"IF(AND($D275>=FctrChngDts!$C$2,$D275<=FctrChngDts!$D$2),$D275,\"\")","v":""},{"$f":"IF($I275=\"\",\"\",IF($E275<=FctrChngDts!$D$2,$E275,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D275<FctrChngDts!$E$2,$E275<FctrChngDts!$E$2),AND($D275>=FctrChngDts!$F$2,$E275>=FctrChngDts!$F$2)),\"\",IF(AND($D275>=FctrChngDts!$E$2,$D275<=FctrChngDts!$F$2),$D275,FctrChngDts!$E$2))","v":""},{"$f":"IF($K275=\"\",\"\",IF(AND($J275=$K275,$E275>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K275=$J275,$E275,IF(AND($E275>=FctrChngDts!$E$2,$E275<=FctrChngDts!$F$2),$E275,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D275<DATE(YEAR(Account!$J$2),6,1),$D275>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I275<FctrChngDts!$A$2,$J275<FctrChngDts!$A$2),AND($I275>=FctrChngDts!$B$2,$J275>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I275<FctrChngDts!$A$2,$J275>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I275>=FctrChngDts!$A$2,$J275<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I275<FctrChngDts!$B$2,$J275>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K275<FctrChngDts!$A$2,$L275<FctrChngDts!$A$2),AND($K275>=FctrChngDts!$B$2,$L275>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K275<FctrChngDts!$A$2,$L275>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K275>=FctrChngDts!$A$2,$L275<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K275<FctrChngDts!$B$2,$L275>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I275=\"\",$J275=0),0,IF(AND($N275=TRUE,$I275<>0),SUM($J275-$I275+1),IF($O275=TRUE,SUM(FctrChngDts!$A$2-$I275),IF($P275=TRUE,0,IF($Q275=TRUE,SUM($J275-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I275=\"\",$J275=0),0,IF($N275=TRUE,0,IF($O275=TRUE,SUM($J275-FctrChngDts!$A$2+1),IF(AND($P275=TRUE,$I275<>0),SUM($J275-$I275+1),IF($Q275=TRUE,SUM(FctrChngDts!$B$2-$I275),0)))))","v":0},0,{"$f":"IF(OR($K275=\"\",$L275=0),0,IF(AND($R275=TRUE,$K275<>0),SUM($L275-$K275+1),IF($S275=TRUE,SUM(FctrChngDts!$A$2-$K275),IF($T275=TRUE,0,IF($U275=TRUE,SUM($L275-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K275=\"\",$L275=0),0,IF($R275=TRUE,0,IF($S275=TRUE,SUM($L275-FctrChngDts!$A$2+1),IF(AND($T275=TRUE,$K275<>0),SUM($L275-$K275+1),IF($U275=TRUE,SUM(FctrChngDts!$B$2-$K275),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A275,Tenant!$A275:$J774,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR275=FALSE,VLOOKUP($AQ275,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ275,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR275=FALSE,VLOOKUP($AQ275,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ275,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR275=FALSE,VLOOKUP($AQ275,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ275,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR275=FALSE,VLOOKUP($AQ275,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ275,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A275,Tenant!$A275:$J774,6,FALSE)","v":0},{"$f":"VLOOKUP($A275,Tenant!$A275:$J774,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG275=FALSE,0,IF($DU275=TRUE,SUM($BS275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS275*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DU275=TRUE,SUM($BT275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT275*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DU275=TRUE,SUM($BU275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU275*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DU275=TRUE,SUM($BV275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DU275=TRUE,SUM($BW275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW275*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG275=FALSE,0,IF($DU275=TRUE,SUM($BX275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX275*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN275=FALSE,0,IF($H275=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP275=FALSE,0,ROUND(SUM($BY275*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR275=FALSE,0,ROUND(SUM($X275*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY275=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X275),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X275)),5)","v":0},{"$f":"SUM(ROUND($CH275:$CM275,2),$CO275,$CQ275,$CS275)","v":0},false,{"$f":"ROUND(IF($CV275=FALSE,0,IF($DY275=TRUE,SUM($BZ275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ275*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV275=FALSE,0,IF($DY275=TRUE,SUM($CA275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA275*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV275=FALSE,0,IF($DY275=TRUE,SUM($CB275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB275*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV275=FALSE,0,IF($DY275=TRUE,SUM($CC275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV275=FALSE,0,IF($DY275=TRUE,SUM($CD275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD275*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV275=FALSE,0,IF($DY275=TRUE,SUM($CE275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE275*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC275=FALSE,0,IF($H275=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE275=FALSE,0,ROUND(SUM($CF275*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG275=FALSE,0,ROUND(SUM($AA275*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY275=TRUE,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA275),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA275)),5)","v":0},{"$f":"SUM(ROUND($CW275:$DB275,2),$DD275,$DF275,$DH275)","v":0},0,{"$f":"SUM(SUM($CU275*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ275*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU275*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ275*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL275,IF(VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM275,$DK275))","v":0},0,false,0,false,0,{"$f":"IF(AND($X275>0,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU275=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH275:$CM275,$CS275,$ED275,$EL275,$ET275:$EY275)-SUM($BY275*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH275:$CM275,$CS275,$ED275,$EL275,$EN275:$ES275)-SUM($BY275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X275>0,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW275=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH275:$CM275,$CO275,$CQ275,$CS275,$ED275,$EF275,$EH275,$EJ275,$ET275:$EY275)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH275:$CM275,$CO275,$CQ275,$CS275,$ED275,$EF275,$EH275,$EJ275,ET275:$EX275)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA275>0,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY275=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW275:$DB275,$DH275,$ED275,$FQ275,$FY275:$GD275)-SUM($CF275*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW275:$DB275,$DH275,$ED275,$FQ275,$FS275:$FX275)-SUM($CF275*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA275>0,VLOOKUP($A275,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA275=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW275:$DB275,$DD275,$DF275,$DH275,$FI275,$FK275,$FM275,$FO275,$FY275:$GD275)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW275:$DB275,$DD275,$DF275,$DH275,$FI275,$FK275,$FM275,$FO275,$FY275:$GD275)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E275<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC275=FALSE,0,ROUND(SUM($AE275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X275>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE275=FALSE,0,ROUND(SUM($BY275*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG275=FALSE,0,SUM($BY275*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X275>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI275=FALSE,0,SUM($BY275*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X275>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK275=TRUE,$X275>0),SUM($BY275*Account!$T$2),0)","v":0},{"$f":"IF(AND($X275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM275=FALSE,0,ROUND(SUM($BS275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM275=FALSE,0,ROUND(SUM($BT275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM275=FALSE,0,ROUND(SUM($BU275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM275=FALSE,0,ROUND(SUM($BV275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM275=FALSE,0,ROUND(SUM($BW275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM275=FALSE,0,ROUND(SUM($BX275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H275/$AD275*$X275),5),0)","v":0},{"$f":"ROUND(SUM($FA275*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ275=FALSE,$FB275,ROUND(MAX(0,SUM(SUM($ET275:$EY275)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE275=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I275","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF275*Account!$AA$2),SUM($FF275*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E275<>\"D-CARE\",Tenant!$F275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH275=FALSE,0,ROUND(SUM($AF275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA275>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A275,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY275=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ275=FALSE,0,ROUND(SUM($CF275*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA275>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA275>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL275=FALSE,0,SUM($CF275*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA275>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN275=FALSE,0,SUM($CF275*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA275>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP275=TRUE,$AA275>0),SUM($CF275*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA275>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR275=FALSE,0,ROUND(SUM($BZ275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR275=FALSE,0,ROUND(SUM($CA275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR275=FALSE,0,ROUND(SUM($CB275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR275=FALSE,0,ROUND(SUM($CC275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR275=FALSE,0,ROUND(SUM($CD275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR275=FALSE,0,ROUND(SUM($CE275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ275*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA275*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB275*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC275*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD275*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE275*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H275/$AD275*$AA275),5),0)","v":0},{"$f":"ROUND(SUM($GF275*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE275=FALSE,$GG275,ROUND(MAX(0,SUM(SUM($FY275:$GD275)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ275=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I275","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK275*Account!$AA$2),SUM($GK275*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D275<=FctrChngDts!$B$14,$E275>FctrChngDts!$B$14),AND($D275<=FctrChngDts!$C$14,$E275>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM275=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP275:$GS275))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO275,$DD275,$GP275:$GS275))","v":0},0,0,{"$f":"IF(AND($X275>0,Tenant!$E275=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX275=FALSE,0,ROUND(SUM($AE275*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA275>0,Tenant!$E275=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ275=FALSE,0,ROUND(SUM($AF275*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO275,$GT275,$GW275,$HB275,$CQ275,$DF275,$DV275,$DX275,$DZ275,$EB275),IF(Account!$Q$2=TRUE,SUM($GO275,$GU275,$GW275,$HB275,$CQ275,$DF275,$DV275,$DX275,$DZ275,$EB275),SUM($GO275,$GT275,$GU275,$GV275,$GW275,$HB275,$CQ275,$DF275,$DV275,$DX275,$DZ275,$EB275)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D275,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,8,FALSE)=TRUE,$HD275<0),0,SUM(SUM(SUM($HD275/$AD275*$HE275)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,8,FALSE)=TRUE,$HD275<0),0,SUM(SUM(SUM($HD275/$AD275*$HF275)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU275,$DJ275,$DR275,$DT275,$DV275,$DX275,$DZ275,$EB275,$ED275,$EF275,$EH275,$EJ275,$FI275,$FK275,$FM275,$FO275,$GN275,$GV275,$GY275,$HA275)/$AD275*$X275*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU275,$DJ275,$DR275,$DT275,$DV275,$DX275,$DZ275,$EB275,$ED275,$EF275,$EH275,$EJ275,$FI275,$FK275,$FM275,$FO275,$GN275,$GV275,$GY275,$HA275)/$AD275*$AA275*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E275),$AD275,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D275,FctrChngDts!$C$17<=$E275),_xlfn.DAYS($D275,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E275),$AD275,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D275,FctrChngDts!$C$19<=$E275),_xlfn.DAYS($D275,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN275*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN275*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO275*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO275*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D275,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU275*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A275,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV275*Account!$AA$2)),5)","v":0}]
[275,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G276),0,IF($F276<=$G276,SUM($G276-$F276),IF($F276>$G276,SUM((Account!$L$2-$F276)+$G276+1))))","v":0},{"$f":"IF(AND($D276>=FctrChngDts!$C$2,$D276<=FctrChngDts!$D$2),$D276,\"\")","v":""},{"$f":"IF($I276=\"\",\"\",IF($E276<=FctrChngDts!$D$2,$E276,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D276<FctrChngDts!$E$2,$E276<FctrChngDts!$E$2),AND($D276>=FctrChngDts!$F$2,$E276>=FctrChngDts!$F$2)),\"\",IF(AND($D276>=FctrChngDts!$E$2,$D276<=FctrChngDts!$F$2),$D276,FctrChngDts!$E$2))","v":""},{"$f":"IF($K276=\"\",\"\",IF(AND($J276=$K276,$E276>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K276=$J276,$E276,IF(AND($E276>=FctrChngDts!$E$2,$E276<=FctrChngDts!$F$2),$E276,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D276<DATE(YEAR(Account!$J$2),6,1),$D276>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I276<FctrChngDts!$A$2,$J276<FctrChngDts!$A$2),AND($I276>=FctrChngDts!$B$2,$J276>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I276<FctrChngDts!$A$2,$J276>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I276>=FctrChngDts!$A$2,$J276<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I276<FctrChngDts!$B$2,$J276>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K276<FctrChngDts!$A$2,$L276<FctrChngDts!$A$2),AND($K276>=FctrChngDts!$B$2,$L276>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K276<FctrChngDts!$A$2,$L276>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K276>=FctrChngDts!$A$2,$L276<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K276<FctrChngDts!$B$2,$L276>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I276=\"\",$J276=0),0,IF(AND($N276=TRUE,$I276<>0),SUM($J276-$I276+1),IF($O276=TRUE,SUM(FctrChngDts!$A$2-$I276),IF($P276=TRUE,0,IF($Q276=TRUE,SUM($J276-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I276=\"\",$J276=0),0,IF($N276=TRUE,0,IF($O276=TRUE,SUM($J276-FctrChngDts!$A$2+1),IF(AND($P276=TRUE,$I276<>0),SUM($J276-$I276+1),IF($Q276=TRUE,SUM(FctrChngDts!$B$2-$I276),0)))))","v":0},0,{"$f":"IF(OR($K276=\"\",$L276=0),0,IF(AND($R276=TRUE,$K276<>0),SUM($L276-$K276+1),IF($S276=TRUE,SUM(FctrChngDts!$A$2-$K276),IF($T276=TRUE,0,IF($U276=TRUE,SUM($L276-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K276=\"\",$L276=0),0,IF($R276=TRUE,0,IF($S276=TRUE,SUM($L276-FctrChngDts!$A$2+1),IF(AND($T276=TRUE,$K276<>0),SUM($L276-$K276+1),IF($U276=TRUE,SUM(FctrChngDts!$B$2-$K276),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A276,Tenant!$A276:$J775,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR276=FALSE,VLOOKUP($AQ276,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ276,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR276=FALSE,VLOOKUP($AQ276,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ276,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR276=FALSE,VLOOKUP($AQ276,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ276,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR276=FALSE,VLOOKUP($AQ276,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ276,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A276,Tenant!$A276:$J775,6,FALSE)","v":0},{"$f":"VLOOKUP($A276,Tenant!$A276:$J775,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG276=FALSE,0,IF($DU276=TRUE,SUM($BS276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS276*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DU276=TRUE,SUM($BT276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT276*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DU276=TRUE,SUM($BU276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU276*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DU276=TRUE,SUM($BV276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DU276=TRUE,SUM($BW276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW276*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG276=FALSE,0,IF($DU276=TRUE,SUM($BX276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX276*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN276=FALSE,0,IF($H276=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP276=FALSE,0,ROUND(SUM($BY276*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR276=FALSE,0,ROUND(SUM($X276*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY276=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X276),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X276)),5)","v":0},{"$f":"SUM(ROUND($CH276:$CM276,2),$CO276,$CQ276,$CS276)","v":0},false,{"$f":"ROUND(IF($CV276=FALSE,0,IF($DY276=TRUE,SUM($BZ276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ276*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV276=FALSE,0,IF($DY276=TRUE,SUM($CA276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA276*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV276=FALSE,0,IF($DY276=TRUE,SUM($CB276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB276*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV276=FALSE,0,IF($DY276=TRUE,SUM($CC276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC276*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV276=FALSE,0,IF($DY276=TRUE,SUM($CD276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD276*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV276=FALSE,0,IF($DY276=TRUE,SUM($CE276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE276*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC276=FALSE,0,IF($H276=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF276*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE276=FALSE,0,ROUND(SUM($CF276*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG276=FALSE,0,ROUND(SUM($AA276*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY276=TRUE,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA276),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA276)),5)","v":0},{"$f":"SUM(ROUND($CW276:$DB276,2),$DD276,$DF276,$DH276)","v":0},0,{"$f":"SUM(SUM($CU276*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ276*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU276*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ276*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL276,IF(VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM276,$DK276))","v":0},0,false,0,false,0,{"$f":"IF(AND($X276>0,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU276=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH276:$CM276,$CS276,$ED276,$EL276,$ET276:$EY276)-SUM($BY276*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH276:$CM276,$CS276,$ED276,$EL276,$EN276:$ES276)-SUM($BY276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X276>0,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW276=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH276:$CM276,$CO276,$CQ276,$CS276,$ED276,$EF276,$EH276,$EJ276,$ET276:$EY276)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH276:$CM276,$CO276,$CQ276,$CS276,$ED276,$EF276,$EH276,$EJ276,ET276:$EX276)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA276>0,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY276=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW276:$DB276,$DH276,$ED276,$FQ276,$FY276:$GD276)-SUM($CF276*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW276:$DB276,$DH276,$ED276,$FQ276,$FS276:$FX276)-SUM($CF276*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA276>0,VLOOKUP($A276,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA276=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW276:$DB276,$DD276,$DF276,$DH276,$FI276,$FK276,$FM276,$FO276,$FY276:$GD276)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW276:$DB276,$DD276,$DF276,$DH276,$FI276,$FK276,$FM276,$FO276,$FY276:$GD276)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X276>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E276<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC276=FALSE,0,ROUND(SUM($AE276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X276>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A276,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE276=FALSE,0,ROUND(SUM($BY276*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X276>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X276>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X276>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG276=FALSE,0,SUM($BY276*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X276>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI276=FALSE,0,SUM($BY276*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X276>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK276=TRUE,$X276>0),SUM($BY276*Account!$T$2),0)","v":0},{"$f":"IF(AND($X276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM276=FALSE,0,ROUND(SUM($BS276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM276=FALSE,0,ROUND(SUM($BT276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM276=FALSE,0,ROUND(SUM($BU276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM276=FALSE,0,ROUND(SUM($BV276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM276=FALSE,0,ROUND(SUM($BW276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM276=FALSE,0,ROUND(SUM($BX276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H276/$AD276*$X276),5),0)","v":0},{"$f":"ROUND(SUM($FA276*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ276=FALSE,$FB276,ROUND(MAX(0,SUM(SUM($ET276:$EY276)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE276=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I276","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF276*Account!$AA$2),SUM($FF276*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA276>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E276<>\"D-CARE\",Tenant!$F276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH276=FALSE,0,ROUND(SUM($AF276*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA276>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A276,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY276=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ276=FALSE,0,ROUND(SUM($CF276*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA276>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA276>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA276>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL276=FALSE,0,SUM($CF276*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA276>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN276=FALSE,0,SUM($CF276*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA276>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP276=TRUE,$AA276>0),SUM($CF276*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA276>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR276=FALSE,0,ROUND(SUM($BZ276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR276=FALSE,0,ROUND(SUM($CA276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR276=FALSE,0,ROUND(SUM($CB276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR276=FALSE,0,ROUND(SUM($CC276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR276=FALSE,0,ROUND(SUM($CD276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR276=FALSE,0,ROUND(SUM($CE276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ276*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA276*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB276*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC276*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD276*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE276*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H276/$AD276*$AA276),5),0)","v":0},{"$f":"ROUND(SUM($GF276*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE276=FALSE,$GG276,ROUND(MAX(0,SUM(SUM($FY276:$GD276)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ276=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I276","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK276*Account!$AA$2),SUM($GK276*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D276<=FctrChngDts!$B$14,$E276>FctrChngDts!$B$14),AND($D276<=FctrChngDts!$C$14,$E276>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM276=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP276:$GS276))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO276,$DD276,$GP276:$GS276))","v":0},0,0,{"$f":"IF(AND($X276>0,Tenant!$E276=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX276=FALSE,0,ROUND(SUM($AE276*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA276>0,Tenant!$E276=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ276=FALSE,0,ROUND(SUM($AF276*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO276,$GT276,$GW276,$HB276,$CQ276,$DF276,$DV276,$DX276,$DZ276,$EB276),IF(Account!$Q$2=TRUE,SUM($GO276,$GU276,$GW276,$HB276,$CQ276,$DF276,$DV276,$DX276,$DZ276,$EB276),SUM($GO276,$GT276,$GU276,$GV276,$GW276,$HB276,$CQ276,$DF276,$DV276,$DX276,$DZ276,$EB276)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D276,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A276,Tenant!$A:$J,8,FALSE)=TRUE,$HD276<0),0,SUM(SUM(SUM($HD276/$AD276*$HE276)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A276,Tenant!$A:$J,8,FALSE)=TRUE,$HD276<0),0,SUM(SUM(SUM($HD276/$AD276*$HF276)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU276,$DJ276,$DR276,$DT276,$DV276,$DX276,$DZ276,$EB276,$ED276,$EF276,$EH276,$EJ276,$FI276,$FK276,$FM276,$FO276,$GN276,$GV276,$GY276,$HA276)/$AD276*$X276*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU276,$DJ276,$DR276,$DT276,$DV276,$DX276,$DZ276,$EB276,$ED276,$EF276,$EH276,$EJ276,$FI276,$FK276,$FM276,$FO276,$GN276,$GV276,$GY276,$HA276)/$AD276*$AA276*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E276),$AD276,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D276,FctrChngDts!$C$17<=$E276),_xlfn.DAYS($D276,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E276),$AD276,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D276,FctrChngDts!$C$19<=$E276),_xlfn.DAYS($D276,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN276*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN276*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO276*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO276*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D276,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A276,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU276*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A276,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV276*Account!$AA$2)),5)","v":0}]
[276,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G277),0,IF($F277<=$G277,SUM($G277-$F277),IF($F277>$G277,SUM((Account!$L$2-$F277)+$G277+1))))","v":0},{"$f":"IF(AND($D277>=FctrChngDts!$C$2,$D277<=FctrChngDts!$D$2),$D277,\"\")","v":""},{"$f":"IF($I277=\"\",\"\",IF($E277<=FctrChngDts!$D$2,$E277,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D277<FctrChngDts!$E$2,$E277<FctrChngDts!$E$2),AND($D277>=FctrChngDts!$F$2,$E277>=FctrChngDts!$F$2)),\"\",IF(AND($D277>=FctrChngDts!$E$2,$D277<=FctrChngDts!$F$2),$D277,FctrChngDts!$E$2))","v":""},{"$f":"IF($K277=\"\",\"\",IF(AND($J277=$K277,$E277>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K277=$J277,$E277,IF(AND($E277>=FctrChngDts!$E$2,$E277<=FctrChngDts!$F$2),$E277,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D277<DATE(YEAR(Account!$J$2),6,1),$D277>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I277<FctrChngDts!$A$2,$J277<FctrChngDts!$A$2),AND($I277>=FctrChngDts!$B$2,$J277>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I277<FctrChngDts!$A$2,$J277>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I277>=FctrChngDts!$A$2,$J277<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I277<FctrChngDts!$B$2,$J277>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K277<FctrChngDts!$A$2,$L277<FctrChngDts!$A$2),AND($K277>=FctrChngDts!$B$2,$L277>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K277<FctrChngDts!$A$2,$L277>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K277>=FctrChngDts!$A$2,$L277<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K277<FctrChngDts!$B$2,$L277>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I277=\"\",$J277=0),0,IF(AND($N277=TRUE,$I277<>0),SUM($J277-$I277+1),IF($O277=TRUE,SUM(FctrChngDts!$A$2-$I277),IF($P277=TRUE,0,IF($Q277=TRUE,SUM($J277-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I277=\"\",$J277=0),0,IF($N277=TRUE,0,IF($O277=TRUE,SUM($J277-FctrChngDts!$A$2+1),IF(AND($P277=TRUE,$I277<>0),SUM($J277-$I277+1),IF($Q277=TRUE,SUM(FctrChngDts!$B$2-$I277),0)))))","v":0},0,{"$f":"IF(OR($K277=\"\",$L277=0),0,IF(AND($R277=TRUE,$K277<>0),SUM($L277-$K277+1),IF($S277=TRUE,SUM(FctrChngDts!$A$2-$K277),IF($T277=TRUE,0,IF($U277=TRUE,SUM($L277-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K277=\"\",$L277=0),0,IF($R277=TRUE,0,IF($S277=TRUE,SUM($L277-FctrChngDts!$A$2+1),IF(AND($T277=TRUE,$K277<>0),SUM($L277-$K277+1),IF($U277=TRUE,SUM(FctrChngDts!$B$2-$K277),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A277,Tenant!$A277:$J776,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR277=FALSE,VLOOKUP($AQ277,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ277,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR277=FALSE,VLOOKUP($AQ277,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ277,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR277=FALSE,VLOOKUP($AQ277,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ277,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR277=FALSE,VLOOKUP($AQ277,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ277,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A277,Tenant!$A277:$J776,6,FALSE)","v":0},{"$f":"VLOOKUP($A277,Tenant!$A277:$J776,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG277=FALSE,0,IF($DU277=TRUE,SUM($BS277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS277*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DU277=TRUE,SUM($BT277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT277*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DU277=TRUE,SUM($BU277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU277*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DU277=TRUE,SUM($BV277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DU277=TRUE,SUM($BW277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW277*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG277=FALSE,0,IF($DU277=TRUE,SUM($BX277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX277*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN277=FALSE,0,IF($H277=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP277=FALSE,0,ROUND(SUM($BY277*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR277=FALSE,0,ROUND(SUM($X277*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY277=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X277),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X277)),5)","v":0},{"$f":"SUM(ROUND($CH277:$CM277,2),$CO277,$CQ277,$CS277)","v":0},false,{"$f":"ROUND(IF($CV277=FALSE,0,IF($DY277=TRUE,SUM($BZ277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ277*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV277=FALSE,0,IF($DY277=TRUE,SUM($CA277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA277*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV277=FALSE,0,IF($DY277=TRUE,SUM($CB277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB277*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV277=FALSE,0,IF($DY277=TRUE,SUM($CC277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC277*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV277=FALSE,0,IF($DY277=TRUE,SUM($CD277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD277*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV277=FALSE,0,IF($DY277=TRUE,SUM($CE277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE277*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC277=FALSE,0,IF($H277=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF277*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE277=FALSE,0,ROUND(SUM($CF277*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG277=FALSE,0,ROUND(SUM($AA277*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY277=TRUE,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA277),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA277)),5)","v":0},{"$f":"SUM(ROUND($CW277:$DB277,2),$DD277,$DF277,$DH277)","v":0},0,{"$f":"SUM(SUM($CU277*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ277*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU277*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ277*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL277,IF(VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM277,$DK277))","v":0},0,false,0,false,0,{"$f":"IF(AND($X277>0,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU277=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH277:$CM277,$CS277,$ED277,$EL277,$ET277:$EY277)-SUM($BY277*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH277:$CM277,$CS277,$ED277,$EL277,$EN277:$ES277)-SUM($BY277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X277>0,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW277=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH277:$CM277,$CO277,$CQ277,$CS277,$ED277,$EF277,$EH277,$EJ277,$ET277:$EY277)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH277:$CM277,$CO277,$CQ277,$CS277,$ED277,$EF277,$EH277,$EJ277,ET277:$EX277)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA277>0,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY277=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW277:$DB277,$DH277,$ED277,$FQ277,$FY277:$GD277)-SUM($CF277*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW277:$DB277,$DH277,$ED277,$FQ277,$FS277:$FX277)-SUM($CF277*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA277>0,VLOOKUP($A277,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA277=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW277:$DB277,$DD277,$DF277,$DH277,$FI277,$FK277,$FM277,$FO277,$FY277:$GD277)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW277:$DB277,$DD277,$DF277,$DH277,$FI277,$FK277,$FM277,$FO277,$FY277:$GD277)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X277>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E277<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC277=FALSE,0,ROUND(SUM($AE277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X277>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A277,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE277=FALSE,0,ROUND(SUM($BY277*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X277>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X277>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X277>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG277=FALSE,0,SUM($BY277*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X277>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI277=FALSE,0,SUM($BY277*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X277>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK277=TRUE,$X277>0),SUM($BY277*Account!$T$2),0)","v":0},{"$f":"IF(AND($X277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM277=FALSE,0,ROUND(SUM($BS277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM277=FALSE,0,ROUND(SUM($BT277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM277=FALSE,0,ROUND(SUM($BU277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM277=FALSE,0,ROUND(SUM($BV277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM277=FALSE,0,ROUND(SUM($BW277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM277=FALSE,0,ROUND(SUM($BX277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H277/$AD277*$X277),5),0)","v":0},{"$f":"ROUND(SUM($FA277*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ277=FALSE,$FB277,ROUND(MAX(0,SUM(SUM($ET277:$EY277)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE277=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I277","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF277*Account!$AA$2),SUM($FF277*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA277>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E277<>\"D-CARE\",Tenant!$F277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH277=FALSE,0,ROUND(SUM($AF277*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA277>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A277,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY277=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ277=FALSE,0,ROUND(SUM($CF277*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA277>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA277>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA277>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL277=FALSE,0,SUM($CF277*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA277>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN277=FALSE,0,SUM($CF277*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA277>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP277=TRUE,$AA277>0),SUM($CF277*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA277>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR277=FALSE,0,ROUND(SUM($BZ277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR277=FALSE,0,ROUND(SUM($CA277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR277=FALSE,0,ROUND(SUM($CB277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR277=FALSE,0,ROUND(SUM($CC277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR277=FALSE,0,ROUND(SUM($CD277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR277=FALSE,0,ROUND(SUM($CE277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ277*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA277*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB277*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC277*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD277*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE277*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H277/$AD277*$AA277),5),0)","v":0},{"$f":"ROUND(SUM($GF277*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE277=FALSE,$GG277,ROUND(MAX(0,SUM(SUM($FY277:$GD277)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ277=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I277","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK277*Account!$AA$2),SUM($GK277*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D277<=FctrChngDts!$B$14,$E277>FctrChngDts!$B$14),AND($D277<=FctrChngDts!$C$14,$E277>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM277=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP277:$GS277))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO277,$DD277,$GP277:$GS277))","v":0},0,0,{"$f":"IF(AND($X277>0,Tenant!$E277=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX277=FALSE,0,ROUND(SUM($AE277*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA277>0,Tenant!$E277=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ277=FALSE,0,ROUND(SUM($AF277*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO277,$GT277,$GW277,$HB277,$CQ277,$DF277,$DV277,$DX277,$DZ277,$EB277),IF(Account!$Q$2=TRUE,SUM($GO277,$GU277,$GW277,$HB277,$CQ277,$DF277,$DV277,$DX277,$DZ277,$EB277),SUM($GO277,$GT277,$GU277,$GV277,$GW277,$HB277,$CQ277,$DF277,$DV277,$DX277,$DZ277,$EB277)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D277,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A277,Tenant!$A:$J,8,FALSE)=TRUE,$HD277<0),0,SUM(SUM(SUM($HD277/$AD277*$HE277)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A277,Tenant!$A:$J,8,FALSE)=TRUE,$HD277<0),0,SUM(SUM(SUM($HD277/$AD277*$HF277)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU277,$DJ277,$DR277,$DT277,$DV277,$DX277,$DZ277,$EB277,$ED277,$EF277,$EH277,$EJ277,$FI277,$FK277,$FM277,$FO277,$GN277,$GV277,$GY277,$HA277)/$AD277*$X277*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU277,$DJ277,$DR277,$DT277,$DV277,$DX277,$DZ277,$EB277,$ED277,$EF277,$EH277,$EJ277,$FI277,$FK277,$FM277,$FO277,$GN277,$GV277,$GY277,$HA277)/$AD277*$AA277*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E277),$AD277,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D277,FctrChngDts!$C$17<=$E277),_xlfn.DAYS($D277,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E277),$AD277,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D277,FctrChngDts!$C$19<=$E277),_xlfn.DAYS($D277,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN277*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN277*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO277*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO277*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D277,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A277,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU277*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A277,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV277*Account!$AA$2)),5)","v":0}]
[277,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G278),0,IF($F278<=$G278,SUM($G278-$F278),IF($F278>$G278,SUM((Account!$L$2-$F278)+$G278+1))))","v":0},{"$f":"IF(AND($D278>=FctrChngDts!$C$2,$D278<=FctrChngDts!$D$2),$D278,\"\")","v":""},{"$f":"IF($I278=\"\",\"\",IF($E278<=FctrChngDts!$D$2,$E278,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D278<FctrChngDts!$E$2,$E278<FctrChngDts!$E$2),AND($D278>=FctrChngDts!$F$2,$E278>=FctrChngDts!$F$2)),\"\",IF(AND($D278>=FctrChngDts!$E$2,$D278<=FctrChngDts!$F$2),$D278,FctrChngDts!$E$2))","v":""},{"$f":"IF($K278=\"\",\"\",IF(AND($J278=$K278,$E278>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K278=$J278,$E278,IF(AND($E278>=FctrChngDts!$E$2,$E278<=FctrChngDts!$F$2),$E278,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D278<DATE(YEAR(Account!$J$2),6,1),$D278>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I278<FctrChngDts!$A$2,$J278<FctrChngDts!$A$2),AND($I278>=FctrChngDts!$B$2,$J278>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I278<FctrChngDts!$A$2,$J278>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I278>=FctrChngDts!$A$2,$J278<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I278<FctrChngDts!$B$2,$J278>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K278<FctrChngDts!$A$2,$L278<FctrChngDts!$A$2),AND($K278>=FctrChngDts!$B$2,$L278>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K278<FctrChngDts!$A$2,$L278>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K278>=FctrChngDts!$A$2,$L278<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K278<FctrChngDts!$B$2,$L278>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I278=\"\",$J278=0),0,IF(AND($N278=TRUE,$I278<>0),SUM($J278-$I278+1),IF($O278=TRUE,SUM(FctrChngDts!$A$2-$I278),IF($P278=TRUE,0,IF($Q278=TRUE,SUM($J278-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I278=\"\",$J278=0),0,IF($N278=TRUE,0,IF($O278=TRUE,SUM($J278-FctrChngDts!$A$2+1),IF(AND($P278=TRUE,$I278<>0),SUM($J278-$I278+1),IF($Q278=TRUE,SUM(FctrChngDts!$B$2-$I278),0)))))","v":0},0,{"$f":"IF(OR($K278=\"\",$L278=0),0,IF(AND($R278=TRUE,$K278<>0),SUM($L278-$K278+1),IF($S278=TRUE,SUM(FctrChngDts!$A$2-$K278),IF($T278=TRUE,0,IF($U278=TRUE,SUM($L278-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K278=\"\",$L278=0),0,IF($R278=TRUE,0,IF($S278=TRUE,SUM($L278-FctrChngDts!$A$2+1),IF(AND($T278=TRUE,$K278<>0),SUM($L278-$K278+1),IF($U278=TRUE,SUM(FctrChngDts!$B$2-$K278),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A278,Tenant!$A278:$J777,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR278=FALSE,VLOOKUP($AQ278,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ278,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR278=FALSE,VLOOKUP($AQ278,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ278,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR278=FALSE,VLOOKUP($AQ278,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ278,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR278=FALSE,VLOOKUP($AQ278,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ278,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A278,Tenant!$A278:$J777,6,FALSE)","v":0},{"$f":"VLOOKUP($A278,Tenant!$A278:$J777,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG278=FALSE,0,IF($DU278=TRUE,SUM($BS278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS278*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DU278=TRUE,SUM($BT278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT278*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DU278=TRUE,SUM($BU278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU278*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DU278=TRUE,SUM($BV278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DU278=TRUE,SUM($BW278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW278*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG278=FALSE,0,IF($DU278=TRUE,SUM($BX278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX278*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN278=FALSE,0,IF($H278=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP278=FALSE,0,ROUND(SUM($BY278*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR278=FALSE,0,ROUND(SUM($X278*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY278=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X278),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X278)),5)","v":0},{"$f":"SUM(ROUND($CH278:$CM278,2),$CO278,$CQ278,$CS278)","v":0},false,{"$f":"ROUND(IF($CV278=FALSE,0,IF($DY278=TRUE,SUM($BZ278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ278*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV278=FALSE,0,IF($DY278=TRUE,SUM($CA278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA278*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV278=FALSE,0,IF($DY278=TRUE,SUM($CB278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB278*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV278=FALSE,0,IF($DY278=TRUE,SUM($CC278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV278=FALSE,0,IF($DY278=TRUE,SUM($CD278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD278*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV278=FALSE,0,IF($DY278=TRUE,SUM($CE278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE278*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC278=FALSE,0,IF($H278=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE278=FALSE,0,ROUND(SUM($CF278*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG278=FALSE,0,ROUND(SUM($AA278*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY278=TRUE,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA278),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA278)),5)","v":0},{"$f":"SUM(ROUND($CW278:$DB278,2),$DD278,$DF278,$DH278)","v":0},0,{"$f":"SUM(SUM($CU278*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ278*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU278*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ278*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL278,IF(VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM278,$DK278))","v":0},0,false,0,false,0,{"$f":"IF(AND($X278>0,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU278=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH278:$CM278,$CS278,$ED278,$EL278,$ET278:$EY278)-SUM($BY278*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH278:$CM278,$CS278,$ED278,$EL278,$EN278:$ES278)-SUM($BY278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X278>0,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW278=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH278:$CM278,$CO278,$CQ278,$CS278,$ED278,$EF278,$EH278,$EJ278,$ET278:$EY278)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH278:$CM278,$CO278,$CQ278,$CS278,$ED278,$EF278,$EH278,$EJ278,ET278:$EX278)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA278>0,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY278=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW278:$DB278,$DH278,$ED278,$FQ278,$FY278:$GD278)-SUM($CF278*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW278:$DB278,$DH278,$ED278,$FQ278,$FS278:$FX278)-SUM($CF278*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA278>0,VLOOKUP($A278,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA278=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW278:$DB278,$DD278,$DF278,$DH278,$FI278,$FK278,$FM278,$FO278,$FY278:$GD278)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW278:$DB278,$DD278,$DF278,$DH278,$FI278,$FK278,$FM278,$FO278,$FY278:$GD278)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E278<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC278=FALSE,0,ROUND(SUM($AE278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X278>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE278=FALSE,0,ROUND(SUM($BY278*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG278=FALSE,0,SUM($BY278*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X278>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI278=FALSE,0,SUM($BY278*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X278>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK278=TRUE,$X278>0),SUM($BY278*Account!$T$2),0)","v":0},{"$f":"IF(AND($X278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM278=FALSE,0,ROUND(SUM($BS278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM278=FALSE,0,ROUND(SUM($BT278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM278=FALSE,0,ROUND(SUM($BU278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM278=FALSE,0,ROUND(SUM($BV278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM278=FALSE,0,ROUND(SUM($BW278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM278=FALSE,0,ROUND(SUM($BX278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H278/$AD278*$X278),5),0)","v":0},{"$f":"ROUND(SUM($FA278*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ278=FALSE,$FB278,ROUND(MAX(0,SUM(SUM($ET278:$EY278)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE278=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I278","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF278*Account!$AA$2),SUM($FF278*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E278<>\"D-CARE\",Tenant!$F278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH278=FALSE,0,ROUND(SUM($AF278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA278>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A278,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY278=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ278=FALSE,0,ROUND(SUM($CF278*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA278>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA278>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL278=FALSE,0,SUM($CF278*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA278>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN278=FALSE,0,SUM($CF278*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA278>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP278=TRUE,$AA278>0),SUM($CF278*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA278>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR278=FALSE,0,ROUND(SUM($BZ278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR278=FALSE,0,ROUND(SUM($CA278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR278=FALSE,0,ROUND(SUM($CB278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR278=FALSE,0,ROUND(SUM($CC278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR278=FALSE,0,ROUND(SUM($CD278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR278=FALSE,0,ROUND(SUM($CE278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ278*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA278*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB278*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC278*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD278*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE278*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H278/$AD278*$AA278),5),0)","v":0},{"$f":"ROUND(SUM($GF278*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE278=FALSE,$GG278,ROUND(MAX(0,SUM(SUM($FY278:$GD278)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ278=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I278","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK278*Account!$AA$2),SUM($GK278*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D278<=FctrChngDts!$B$14,$E278>FctrChngDts!$B$14),AND($D278<=FctrChngDts!$C$14,$E278>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM278=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP278:$GS278))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO278,$DD278,$GP278:$GS278))","v":0},0,0,{"$f":"IF(AND($X278>0,Tenant!$E278=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX278=FALSE,0,ROUND(SUM($AE278*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA278>0,Tenant!$E278=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ278=FALSE,0,ROUND(SUM($AF278*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO278,$GT278,$GW278,$HB278,$CQ278,$DF278,$DV278,$DX278,$DZ278,$EB278),IF(Account!$Q$2=TRUE,SUM($GO278,$GU278,$GW278,$HB278,$CQ278,$DF278,$DV278,$DX278,$DZ278,$EB278),SUM($GO278,$GT278,$GU278,$GV278,$GW278,$HB278,$CQ278,$DF278,$DV278,$DX278,$DZ278,$EB278)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D278,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,8,FALSE)=TRUE,$HD278<0),0,SUM(SUM(SUM($HD278/$AD278*$HE278)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,8,FALSE)=TRUE,$HD278<0),0,SUM(SUM(SUM($HD278/$AD278*$HF278)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU278,$DJ278,$DR278,$DT278,$DV278,$DX278,$DZ278,$EB278,$ED278,$EF278,$EH278,$EJ278,$FI278,$FK278,$FM278,$FO278,$GN278,$GV278,$GY278,$HA278)/$AD278*$X278*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU278,$DJ278,$DR278,$DT278,$DV278,$DX278,$DZ278,$EB278,$ED278,$EF278,$EH278,$EJ278,$FI278,$FK278,$FM278,$FO278,$GN278,$GV278,$GY278,$HA278)/$AD278*$AA278*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E278),$AD278,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D278,FctrChngDts!$C$17<=$E278),_xlfn.DAYS($D278,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E278),$AD278,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D278,FctrChngDts!$C$19<=$E278),_xlfn.DAYS($D278,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN278*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN278*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO278*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO278*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D278,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU278*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A278,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV278*Account!$AA$2)),5)","v":0}]
[278,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G279),0,IF($F279<=$G279,SUM($G279-$F279),IF($F279>$G279,SUM((Account!$L$2-$F279)+$G279+1))))","v":0},{"$f":"IF(AND($D279>=FctrChngDts!$C$2,$D279<=FctrChngDts!$D$2),$D279,\"\")","v":""},{"$f":"IF($I279=\"\",\"\",IF($E279<=FctrChngDts!$D$2,$E279,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D279<FctrChngDts!$E$2,$E279<FctrChngDts!$E$2),AND($D279>=FctrChngDts!$F$2,$E279>=FctrChngDts!$F$2)),\"\",IF(AND($D279>=FctrChngDts!$E$2,$D279<=FctrChngDts!$F$2),$D279,FctrChngDts!$E$2))","v":""},{"$f":"IF($K279=\"\",\"\",IF(AND($J279=$K279,$E279>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K279=$J279,$E279,IF(AND($E279>=FctrChngDts!$E$2,$E279<=FctrChngDts!$F$2),$E279,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D279<DATE(YEAR(Account!$J$2),6,1),$D279>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I279<FctrChngDts!$A$2,$J279<FctrChngDts!$A$2),AND($I279>=FctrChngDts!$B$2,$J279>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I279<FctrChngDts!$A$2,$J279>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I279>=FctrChngDts!$A$2,$J279<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I279<FctrChngDts!$B$2,$J279>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K279<FctrChngDts!$A$2,$L279<FctrChngDts!$A$2),AND($K279>=FctrChngDts!$B$2,$L279>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K279<FctrChngDts!$A$2,$L279>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K279>=FctrChngDts!$A$2,$L279<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K279<FctrChngDts!$B$2,$L279>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I279=\"\",$J279=0),0,IF(AND($N279=TRUE,$I279<>0),SUM($J279-$I279+1),IF($O279=TRUE,SUM(FctrChngDts!$A$2-$I279),IF($P279=TRUE,0,IF($Q279=TRUE,SUM($J279-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I279=\"\",$J279=0),0,IF($N279=TRUE,0,IF($O279=TRUE,SUM($J279-FctrChngDts!$A$2+1),IF(AND($P279=TRUE,$I279<>0),SUM($J279-$I279+1),IF($Q279=TRUE,SUM(FctrChngDts!$B$2-$I279),0)))))","v":0},0,{"$f":"IF(OR($K279=\"\",$L279=0),0,IF(AND($R279=TRUE,$K279<>0),SUM($L279-$K279+1),IF($S279=TRUE,SUM(FctrChngDts!$A$2-$K279),IF($T279=TRUE,0,IF($U279=TRUE,SUM($L279-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K279=\"\",$L279=0),0,IF($R279=TRUE,0,IF($S279=TRUE,SUM($L279-FctrChngDts!$A$2+1),IF(AND($T279=TRUE,$K279<>0),SUM($L279-$K279+1),IF($U279=TRUE,SUM(FctrChngDts!$B$2-$K279),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A279,Tenant!$A279:$J778,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR279=FALSE,VLOOKUP($AQ279,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ279,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR279=FALSE,VLOOKUP($AQ279,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ279,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR279=FALSE,VLOOKUP($AQ279,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ279,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR279=FALSE,VLOOKUP($AQ279,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ279,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A279,Tenant!$A279:$J778,6,FALSE)","v":0},{"$f":"VLOOKUP($A279,Tenant!$A279:$J778,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG279=FALSE,0,IF($DU279=TRUE,SUM($BS279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS279*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DU279=TRUE,SUM($BT279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT279*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DU279=TRUE,SUM($BU279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU279*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DU279=TRUE,SUM($BV279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DU279=TRUE,SUM($BW279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW279*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG279=FALSE,0,IF($DU279=TRUE,SUM($BX279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX279*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN279=FALSE,0,IF($H279=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP279=FALSE,0,ROUND(SUM($BY279*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR279=FALSE,0,ROUND(SUM($X279*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY279=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X279),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X279)),5)","v":0},{"$f":"SUM(ROUND($CH279:$CM279,2),$CO279,$CQ279,$CS279)","v":0},false,{"$f":"ROUND(IF($CV279=FALSE,0,IF($DY279=TRUE,SUM($BZ279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ279*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV279=FALSE,0,IF($DY279=TRUE,SUM($CA279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA279*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV279=FALSE,0,IF($DY279=TRUE,SUM($CB279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB279*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV279=FALSE,0,IF($DY279=TRUE,SUM($CC279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC279*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV279=FALSE,0,IF($DY279=TRUE,SUM($CD279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD279*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV279=FALSE,0,IF($DY279=TRUE,SUM($CE279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE279*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC279=FALSE,0,IF($H279=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF279*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE279=FALSE,0,ROUND(SUM($CF279*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG279=FALSE,0,ROUND(SUM($AA279*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY279=TRUE,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA279),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA279)),5)","v":0},{"$f":"SUM(ROUND($CW279:$DB279,2),$DD279,$DF279,$DH279)","v":0},0,{"$f":"SUM(SUM($CU279*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ279*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU279*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ279*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL279,IF(VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM279,$DK279))","v":0},0,false,0,false,0,{"$f":"IF(AND($X279>0,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU279=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH279:$CM279,$CS279,$ED279,$EL279,$ET279:$EY279)-SUM($BY279*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH279:$CM279,$CS279,$ED279,$EL279,$EN279:$ES279)-SUM($BY279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X279>0,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW279=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH279:$CM279,$CO279,$CQ279,$CS279,$ED279,$EF279,$EH279,$EJ279,$ET279:$EY279)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH279:$CM279,$CO279,$CQ279,$CS279,$ED279,$EF279,$EH279,$EJ279,ET279:$EX279)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA279>0,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY279=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW279:$DB279,$DH279,$ED279,$FQ279,$FY279:$GD279)-SUM($CF279*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW279:$DB279,$DH279,$ED279,$FQ279,$FS279:$FX279)-SUM($CF279*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA279>0,VLOOKUP($A279,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA279=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW279:$DB279,$DD279,$DF279,$DH279,$FI279,$FK279,$FM279,$FO279,$FY279:$GD279)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW279:$DB279,$DD279,$DF279,$DH279,$FI279,$FK279,$FM279,$FO279,$FY279:$GD279)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X279>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E279<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC279=FALSE,0,ROUND(SUM($AE279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X279>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A279,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE279=FALSE,0,ROUND(SUM($BY279*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X279>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X279>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X279>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG279=FALSE,0,SUM($BY279*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X279>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI279=FALSE,0,SUM($BY279*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X279>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK279=TRUE,$X279>0),SUM($BY279*Account!$T$2),0)","v":0},{"$f":"IF(AND($X279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM279=FALSE,0,ROUND(SUM($BS279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM279=FALSE,0,ROUND(SUM($BT279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM279=FALSE,0,ROUND(SUM($BU279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM279=FALSE,0,ROUND(SUM($BV279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM279=FALSE,0,ROUND(SUM($BW279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM279=FALSE,0,ROUND(SUM($BX279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H279/$AD279*$X279),5),0)","v":0},{"$f":"ROUND(SUM($FA279*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ279=FALSE,$FB279,ROUND(MAX(0,SUM(SUM($ET279:$EY279)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE279=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I279","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF279*Account!$AA$2),SUM($FF279*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA279>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E279<>\"D-CARE\",Tenant!$F279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH279=FALSE,0,ROUND(SUM($AF279*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA279>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A279,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY279=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ279=FALSE,0,ROUND(SUM($CF279*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA279>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA279>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA279>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL279=FALSE,0,SUM($CF279*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA279>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN279=FALSE,0,SUM($CF279*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA279>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP279=TRUE,$AA279>0),SUM($CF279*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA279>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR279=FALSE,0,ROUND(SUM($BZ279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR279=FALSE,0,ROUND(SUM($CA279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR279=FALSE,0,ROUND(SUM($CB279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR279=FALSE,0,ROUND(SUM($CC279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR279=FALSE,0,ROUND(SUM($CD279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR279=FALSE,0,ROUND(SUM($CE279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ279*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA279*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB279*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC279*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD279*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE279*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H279/$AD279*$AA279),5),0)","v":0},{"$f":"ROUND(SUM($GF279*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE279=FALSE,$GG279,ROUND(MAX(0,SUM(SUM($FY279:$GD279)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ279=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I279","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK279*Account!$AA$2),SUM($GK279*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D279<=FctrChngDts!$B$14,$E279>FctrChngDts!$B$14),AND($D279<=FctrChngDts!$C$14,$E279>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM279=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP279:$GS279))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO279,$DD279,$GP279:$GS279))","v":0},0,0,{"$f":"IF(AND($X279>0,Tenant!$E279=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX279=FALSE,0,ROUND(SUM($AE279*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA279>0,Tenant!$E279=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ279=FALSE,0,ROUND(SUM($AF279*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO279,$GT279,$GW279,$HB279,$CQ279,$DF279,$DV279,$DX279,$DZ279,$EB279),IF(Account!$Q$2=TRUE,SUM($GO279,$GU279,$GW279,$HB279,$CQ279,$DF279,$DV279,$DX279,$DZ279,$EB279),SUM($GO279,$GT279,$GU279,$GV279,$GW279,$HB279,$CQ279,$DF279,$DV279,$DX279,$DZ279,$EB279)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D279,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A279,Tenant!$A:$J,8,FALSE)=TRUE,$HD279<0),0,SUM(SUM(SUM($HD279/$AD279*$HE279)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A279,Tenant!$A:$J,8,FALSE)=TRUE,$HD279<0),0,SUM(SUM(SUM($HD279/$AD279*$HF279)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU279,$DJ279,$DR279,$DT279,$DV279,$DX279,$DZ279,$EB279,$ED279,$EF279,$EH279,$EJ279,$FI279,$FK279,$FM279,$FO279,$GN279,$GV279,$GY279,$HA279)/$AD279*$X279*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU279,$DJ279,$DR279,$DT279,$DV279,$DX279,$DZ279,$EB279,$ED279,$EF279,$EH279,$EJ279,$FI279,$FK279,$FM279,$FO279,$GN279,$GV279,$GY279,$HA279)/$AD279*$AA279*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E279),$AD279,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D279,FctrChngDts!$C$17<=$E279),_xlfn.DAYS($D279,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E279),$AD279,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D279,FctrChngDts!$C$19<=$E279),_xlfn.DAYS($D279,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN279*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN279*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO279*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO279*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D279,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A279,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU279*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A279,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV279*Account!$AA$2)),5)","v":0}]
[279,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G280),0,IF($F280<=$G280,SUM($G280-$F280),IF($F280>$G280,SUM((Account!$L$2-$F280)+$G280+1))))","v":0},{"$f":"IF(AND($D280>=FctrChngDts!$C$2,$D280<=FctrChngDts!$D$2),$D280,\"\")","v":""},{"$f":"IF($I280=\"\",\"\",IF($E280<=FctrChngDts!$D$2,$E280,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D280<FctrChngDts!$E$2,$E280<FctrChngDts!$E$2),AND($D280>=FctrChngDts!$F$2,$E280>=FctrChngDts!$F$2)),\"\",IF(AND($D280>=FctrChngDts!$E$2,$D280<=FctrChngDts!$F$2),$D280,FctrChngDts!$E$2))","v":""},{"$f":"IF($K280=\"\",\"\",IF(AND($J280=$K280,$E280>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K280=$J280,$E280,IF(AND($E280>=FctrChngDts!$E$2,$E280<=FctrChngDts!$F$2),$E280,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D280<DATE(YEAR(Account!$J$2),6,1),$D280>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I280<FctrChngDts!$A$2,$J280<FctrChngDts!$A$2),AND($I280>=FctrChngDts!$B$2,$J280>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I280<FctrChngDts!$A$2,$J280>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I280>=FctrChngDts!$A$2,$J280<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I280<FctrChngDts!$B$2,$J280>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K280<FctrChngDts!$A$2,$L280<FctrChngDts!$A$2),AND($K280>=FctrChngDts!$B$2,$L280>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K280<FctrChngDts!$A$2,$L280>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K280>=FctrChngDts!$A$2,$L280<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K280<FctrChngDts!$B$2,$L280>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I280=\"\",$J280=0),0,IF(AND($N280=TRUE,$I280<>0),SUM($J280-$I280+1),IF($O280=TRUE,SUM(FctrChngDts!$A$2-$I280),IF($P280=TRUE,0,IF($Q280=TRUE,SUM($J280-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I280=\"\",$J280=0),0,IF($N280=TRUE,0,IF($O280=TRUE,SUM($J280-FctrChngDts!$A$2+1),IF(AND($P280=TRUE,$I280<>0),SUM($J280-$I280+1),IF($Q280=TRUE,SUM(FctrChngDts!$B$2-$I280),0)))))","v":0},0,{"$f":"IF(OR($K280=\"\",$L280=0),0,IF(AND($R280=TRUE,$K280<>0),SUM($L280-$K280+1),IF($S280=TRUE,SUM(FctrChngDts!$A$2-$K280),IF($T280=TRUE,0,IF($U280=TRUE,SUM($L280-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K280=\"\",$L280=0),0,IF($R280=TRUE,0,IF($S280=TRUE,SUM($L280-FctrChngDts!$A$2+1),IF(AND($T280=TRUE,$K280<>0),SUM($L280-$K280+1),IF($U280=TRUE,SUM(FctrChngDts!$B$2-$K280),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A280,Tenant!$A280:$J779,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR280=FALSE,VLOOKUP($AQ280,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ280,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR280=FALSE,VLOOKUP($AQ280,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ280,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR280=FALSE,VLOOKUP($AQ280,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ280,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR280=FALSE,VLOOKUP($AQ280,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ280,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A280,Tenant!$A280:$J779,6,FALSE)","v":0},{"$f":"VLOOKUP($A280,Tenant!$A280:$J779,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG280=FALSE,0,IF($DU280=TRUE,SUM($BS280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS280*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DU280=TRUE,SUM($BT280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT280*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DU280=TRUE,SUM($BU280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU280*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DU280=TRUE,SUM($BV280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DU280=TRUE,SUM($BW280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW280*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG280=FALSE,0,IF($DU280=TRUE,SUM($BX280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX280*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN280=FALSE,0,IF($H280=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP280=FALSE,0,ROUND(SUM($BY280*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR280=FALSE,0,ROUND(SUM($X280*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY280=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X280),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X280)),5)","v":0},{"$f":"SUM(ROUND($CH280:$CM280,2),$CO280,$CQ280,$CS280)","v":0},false,{"$f":"ROUND(IF($CV280=FALSE,0,IF($DY280=TRUE,SUM($BZ280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ280*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV280=FALSE,0,IF($DY280=TRUE,SUM($CA280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA280*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV280=FALSE,0,IF($DY280=TRUE,SUM($CB280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB280*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV280=FALSE,0,IF($DY280=TRUE,SUM($CC280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV280=FALSE,0,IF($DY280=TRUE,SUM($CD280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD280*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV280=FALSE,0,IF($DY280=TRUE,SUM($CE280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE280*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC280=FALSE,0,IF($H280=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE280=FALSE,0,ROUND(SUM($CF280*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG280=FALSE,0,ROUND(SUM($AA280*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY280=TRUE,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA280),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA280)),5)","v":0},{"$f":"SUM(ROUND($CW280:$DB280,2),$DD280,$DF280,$DH280)","v":0},0,{"$f":"SUM(SUM($CU280*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ280*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU280*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ280*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL280,IF(VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM280,$DK280))","v":0},0,false,0,false,0,{"$f":"IF(AND($X280>0,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU280=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH280:$CM280,$CS280,$ED280,$EL280,$ET280:$EY280)-SUM($BY280*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH280:$CM280,$CS280,$ED280,$EL280,$EN280:$ES280)-SUM($BY280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X280>0,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW280=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH280:$CM280,$CO280,$CQ280,$CS280,$ED280,$EF280,$EH280,$EJ280,$ET280:$EY280)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH280:$CM280,$CO280,$CQ280,$CS280,$ED280,$EF280,$EH280,$EJ280,ET280:$EX280)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA280>0,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY280=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW280:$DB280,$DH280,$ED280,$FQ280,$FY280:$GD280)-SUM($CF280*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW280:$DB280,$DH280,$ED280,$FQ280,$FS280:$FX280)-SUM($CF280*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA280>0,VLOOKUP($A280,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA280=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW280:$DB280,$DD280,$DF280,$DH280,$FI280,$FK280,$FM280,$FO280,$FY280:$GD280)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW280:$DB280,$DD280,$DF280,$DH280,$FI280,$FK280,$FM280,$FO280,$FY280:$GD280)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E280<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC280=FALSE,0,ROUND(SUM($AE280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X280>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE280=FALSE,0,ROUND(SUM($BY280*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG280=FALSE,0,SUM($BY280*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X280>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI280=FALSE,0,SUM($BY280*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X280>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK280=TRUE,$X280>0),SUM($BY280*Account!$T$2),0)","v":0},{"$f":"IF(AND($X280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM280=FALSE,0,ROUND(SUM($BS280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM280=FALSE,0,ROUND(SUM($BT280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM280=FALSE,0,ROUND(SUM($BU280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM280=FALSE,0,ROUND(SUM($BV280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM280=FALSE,0,ROUND(SUM($BW280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM280=FALSE,0,ROUND(SUM($BX280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H280/$AD280*$X280),5),0)","v":0},{"$f":"ROUND(SUM($FA280*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ280=FALSE,$FB280,ROUND(MAX(0,SUM(SUM($ET280:$EY280)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE280=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I280","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF280*Account!$AA$2),SUM($FF280*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E280<>\"D-CARE\",Tenant!$F280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH280=FALSE,0,ROUND(SUM($AF280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA280>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A280,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY280=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ280=FALSE,0,ROUND(SUM($CF280*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA280>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA280>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL280=FALSE,0,SUM($CF280*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA280>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN280=FALSE,0,SUM($CF280*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA280>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP280=TRUE,$AA280>0),SUM($CF280*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA280>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR280=FALSE,0,ROUND(SUM($BZ280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR280=FALSE,0,ROUND(SUM($CA280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR280=FALSE,0,ROUND(SUM($CB280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR280=FALSE,0,ROUND(SUM($CC280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR280=FALSE,0,ROUND(SUM($CD280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR280=FALSE,0,ROUND(SUM($CE280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ280*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA280*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB280*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC280*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD280*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE280*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H280/$AD280*$AA280),5),0)","v":0},{"$f":"ROUND(SUM($GF280*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE280=FALSE,$GG280,ROUND(MAX(0,SUM(SUM($FY280:$GD280)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ280=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I280","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK280*Account!$AA$2),SUM($GK280*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D280<=FctrChngDts!$B$14,$E280>FctrChngDts!$B$14),AND($D280<=FctrChngDts!$C$14,$E280>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM280=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP280:$GS280))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO280,$DD280,$GP280:$GS280))","v":0},0,0,{"$f":"IF(AND($X280>0,Tenant!$E280=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX280=FALSE,0,ROUND(SUM($AE280*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA280>0,Tenant!$E280=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ280=FALSE,0,ROUND(SUM($AF280*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO280,$GT280,$GW280,$HB280,$CQ280,$DF280,$DV280,$DX280,$DZ280,$EB280),IF(Account!$Q$2=TRUE,SUM($GO280,$GU280,$GW280,$HB280,$CQ280,$DF280,$DV280,$DX280,$DZ280,$EB280),SUM($GO280,$GT280,$GU280,$GV280,$GW280,$HB280,$CQ280,$DF280,$DV280,$DX280,$DZ280,$EB280)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D280,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,8,FALSE)=TRUE,$HD280<0),0,SUM(SUM(SUM($HD280/$AD280*$HE280)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,8,FALSE)=TRUE,$HD280<0),0,SUM(SUM(SUM($HD280/$AD280*$HF280)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU280,$DJ280,$DR280,$DT280,$DV280,$DX280,$DZ280,$EB280,$ED280,$EF280,$EH280,$EJ280,$FI280,$FK280,$FM280,$FO280,$GN280,$GV280,$GY280,$HA280)/$AD280*$X280*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU280,$DJ280,$DR280,$DT280,$DV280,$DX280,$DZ280,$EB280,$ED280,$EF280,$EH280,$EJ280,$FI280,$FK280,$FM280,$FO280,$GN280,$GV280,$GY280,$HA280)/$AD280*$AA280*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E280),$AD280,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D280,FctrChngDts!$C$17<=$E280),_xlfn.DAYS($D280,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E280),$AD280,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D280,FctrChngDts!$C$19<=$E280),_xlfn.DAYS($D280,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN280*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN280*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO280*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO280*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D280,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU280*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A280,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV280*Account!$AA$2)),5)","v":0}]
[280,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G281),0,IF($F281<=$G281,SUM($G281-$F281),IF($F281>$G281,SUM((Account!$L$2-$F281)+$G281+1))))","v":0},{"$f":"IF(AND($D281>=FctrChngDts!$C$2,$D281<=FctrChngDts!$D$2),$D281,\"\")","v":""},{"$f":"IF($I281=\"\",\"\",IF($E281<=FctrChngDts!$D$2,$E281,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D281<FctrChngDts!$E$2,$E281<FctrChngDts!$E$2),AND($D281>=FctrChngDts!$F$2,$E281>=FctrChngDts!$F$2)),\"\",IF(AND($D281>=FctrChngDts!$E$2,$D281<=FctrChngDts!$F$2),$D281,FctrChngDts!$E$2))","v":""},{"$f":"IF($K281=\"\",\"\",IF(AND($J281=$K281,$E281>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K281=$J281,$E281,IF(AND($E281>=FctrChngDts!$E$2,$E281<=FctrChngDts!$F$2),$E281,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D281<DATE(YEAR(Account!$J$2),6,1),$D281>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I281<FctrChngDts!$A$2,$J281<FctrChngDts!$A$2),AND($I281>=FctrChngDts!$B$2,$J281>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I281<FctrChngDts!$A$2,$J281>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I281>=FctrChngDts!$A$2,$J281<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I281<FctrChngDts!$B$2,$J281>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K281<FctrChngDts!$A$2,$L281<FctrChngDts!$A$2),AND($K281>=FctrChngDts!$B$2,$L281>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K281<FctrChngDts!$A$2,$L281>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K281>=FctrChngDts!$A$2,$L281<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K281<FctrChngDts!$B$2,$L281>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I281=\"\",$J281=0),0,IF(AND($N281=TRUE,$I281<>0),SUM($J281-$I281+1),IF($O281=TRUE,SUM(FctrChngDts!$A$2-$I281),IF($P281=TRUE,0,IF($Q281=TRUE,SUM($J281-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I281=\"\",$J281=0),0,IF($N281=TRUE,0,IF($O281=TRUE,SUM($J281-FctrChngDts!$A$2+1),IF(AND($P281=TRUE,$I281<>0),SUM($J281-$I281+1),IF($Q281=TRUE,SUM(FctrChngDts!$B$2-$I281),0)))))","v":0},0,{"$f":"IF(OR($K281=\"\",$L281=0),0,IF(AND($R281=TRUE,$K281<>0),SUM($L281-$K281+1),IF($S281=TRUE,SUM(FctrChngDts!$A$2-$K281),IF($T281=TRUE,0,IF($U281=TRUE,SUM($L281-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K281=\"\",$L281=0),0,IF($R281=TRUE,0,IF($S281=TRUE,SUM($L281-FctrChngDts!$A$2+1),IF(AND($T281=TRUE,$K281<>0),SUM($L281-$K281+1),IF($U281=TRUE,SUM(FctrChngDts!$B$2-$K281),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A281,Tenant!$A281:$J780,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR281=FALSE,VLOOKUP($AQ281,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ281,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR281=FALSE,VLOOKUP($AQ281,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ281,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR281=FALSE,VLOOKUP($AQ281,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ281,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR281=FALSE,VLOOKUP($AQ281,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ281,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A281,Tenant!$A281:$J780,6,FALSE)","v":0},{"$f":"VLOOKUP($A281,Tenant!$A281:$J780,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG281=FALSE,0,IF($DU281=TRUE,SUM($BS281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS281*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DU281=TRUE,SUM($BT281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT281*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DU281=TRUE,SUM($BU281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU281*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DU281=TRUE,SUM($BV281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DU281=TRUE,SUM($BW281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW281*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG281=FALSE,0,IF($DU281=TRUE,SUM($BX281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX281*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN281=FALSE,0,IF($H281=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP281=FALSE,0,ROUND(SUM($BY281*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR281=FALSE,0,ROUND(SUM($X281*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY281=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X281),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X281)),5)","v":0},{"$f":"SUM(ROUND($CH281:$CM281,2),$CO281,$CQ281,$CS281)","v":0},false,{"$f":"ROUND(IF($CV281=FALSE,0,IF($DY281=TRUE,SUM($BZ281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ281*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV281=FALSE,0,IF($DY281=TRUE,SUM($CA281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA281*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV281=FALSE,0,IF($DY281=TRUE,SUM($CB281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB281*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV281=FALSE,0,IF($DY281=TRUE,SUM($CC281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC281*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV281=FALSE,0,IF($DY281=TRUE,SUM($CD281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD281*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV281=FALSE,0,IF($DY281=TRUE,SUM($CE281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE281*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC281=FALSE,0,IF($H281=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF281*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE281=FALSE,0,ROUND(SUM($CF281*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG281=FALSE,0,ROUND(SUM($AA281*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY281=TRUE,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA281),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA281)),5)","v":0},{"$f":"SUM(ROUND($CW281:$DB281,2),$DD281,$DF281,$DH281)","v":0},0,{"$f":"SUM(SUM($CU281*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ281*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU281*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ281*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL281,IF(VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM281,$DK281))","v":0},0,false,0,false,0,{"$f":"IF(AND($X281>0,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU281=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH281:$CM281,$CS281,$ED281,$EL281,$ET281:$EY281)-SUM($BY281*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH281:$CM281,$CS281,$ED281,$EL281,$EN281:$ES281)-SUM($BY281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X281>0,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW281=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH281:$CM281,$CO281,$CQ281,$CS281,$ED281,$EF281,$EH281,$EJ281,$ET281:$EY281)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH281:$CM281,$CO281,$CQ281,$CS281,$ED281,$EF281,$EH281,$EJ281,ET281:$EX281)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA281>0,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY281=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW281:$DB281,$DH281,$ED281,$FQ281,$FY281:$GD281)-SUM($CF281*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW281:$DB281,$DH281,$ED281,$FQ281,$FS281:$FX281)-SUM($CF281*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA281>0,VLOOKUP($A281,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA281=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW281:$DB281,$DD281,$DF281,$DH281,$FI281,$FK281,$FM281,$FO281,$FY281:$GD281)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW281:$DB281,$DD281,$DF281,$DH281,$FI281,$FK281,$FM281,$FO281,$FY281:$GD281)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X281>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E281<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC281=FALSE,0,ROUND(SUM($AE281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X281>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A281,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE281=FALSE,0,ROUND(SUM($BY281*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X281>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X281>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X281>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG281=FALSE,0,SUM($BY281*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X281>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI281=FALSE,0,SUM($BY281*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X281>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK281=TRUE,$X281>0),SUM($BY281*Account!$T$2),0)","v":0},{"$f":"IF(AND($X281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM281=FALSE,0,ROUND(SUM($BS281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM281=FALSE,0,ROUND(SUM($BT281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM281=FALSE,0,ROUND(SUM($BU281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM281=FALSE,0,ROUND(SUM($BV281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM281=FALSE,0,ROUND(SUM($BW281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM281=FALSE,0,ROUND(SUM($BX281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H281/$AD281*$X281),5),0)","v":0},{"$f":"ROUND(SUM($FA281*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ281=FALSE,$FB281,ROUND(MAX(0,SUM(SUM($ET281:$EY281)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE281=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I281","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF281*Account!$AA$2),SUM($FF281*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA281>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E281<>\"D-CARE\",Tenant!$F281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH281=FALSE,0,ROUND(SUM($AF281*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA281>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A281,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY281=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ281=FALSE,0,ROUND(SUM($CF281*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA281>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA281>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA281>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL281=FALSE,0,SUM($CF281*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA281>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN281=FALSE,0,SUM($CF281*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA281>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP281=TRUE,$AA281>0),SUM($CF281*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA281>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR281=FALSE,0,ROUND(SUM($BZ281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR281=FALSE,0,ROUND(SUM($CA281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR281=FALSE,0,ROUND(SUM($CB281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR281=FALSE,0,ROUND(SUM($CC281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR281=FALSE,0,ROUND(SUM($CD281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR281=FALSE,0,ROUND(SUM($CE281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ281*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA281*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB281*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC281*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD281*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE281*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H281/$AD281*$AA281),5),0)","v":0},{"$f":"ROUND(SUM($GF281*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE281=FALSE,$GG281,ROUND(MAX(0,SUM(SUM($FY281:$GD281)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ281=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I281","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK281*Account!$AA$2),SUM($GK281*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D281<=FctrChngDts!$B$14,$E281>FctrChngDts!$B$14),AND($D281<=FctrChngDts!$C$14,$E281>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM281=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP281:$GS281))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO281,$DD281,$GP281:$GS281))","v":0},0,0,{"$f":"IF(AND($X281>0,Tenant!$E281=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX281=FALSE,0,ROUND(SUM($AE281*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA281>0,Tenant!$E281=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ281=FALSE,0,ROUND(SUM($AF281*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO281,$GT281,$GW281,$HB281,$CQ281,$DF281,$DV281,$DX281,$DZ281,$EB281),IF(Account!$Q$2=TRUE,SUM($GO281,$GU281,$GW281,$HB281,$CQ281,$DF281,$DV281,$DX281,$DZ281,$EB281),SUM($GO281,$GT281,$GU281,$GV281,$GW281,$HB281,$CQ281,$DF281,$DV281,$DX281,$DZ281,$EB281)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D281,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A281,Tenant!$A:$J,8,FALSE)=TRUE,$HD281<0),0,SUM(SUM(SUM($HD281/$AD281*$HE281)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A281,Tenant!$A:$J,8,FALSE)=TRUE,$HD281<0),0,SUM(SUM(SUM($HD281/$AD281*$HF281)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU281,$DJ281,$DR281,$DT281,$DV281,$DX281,$DZ281,$EB281,$ED281,$EF281,$EH281,$EJ281,$FI281,$FK281,$FM281,$FO281,$GN281,$GV281,$GY281,$HA281)/$AD281*$X281*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU281,$DJ281,$DR281,$DT281,$DV281,$DX281,$DZ281,$EB281,$ED281,$EF281,$EH281,$EJ281,$FI281,$FK281,$FM281,$FO281,$GN281,$GV281,$GY281,$HA281)/$AD281*$AA281*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E281),$AD281,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D281,FctrChngDts!$C$17<=$E281),_xlfn.DAYS($D281,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E281),$AD281,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D281,FctrChngDts!$C$19<=$E281),_xlfn.DAYS($D281,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN281*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN281*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO281*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO281*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D281,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A281,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU281*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A281,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV281*Account!$AA$2)),5)","v":0}]
[281,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G282),0,IF($F282<=$G282,SUM($G282-$F282),IF($F282>$G282,SUM((Account!$L$2-$F282)+$G282+1))))","v":0},{"$f":"IF(AND($D282>=FctrChngDts!$C$2,$D282<=FctrChngDts!$D$2),$D282,\"\")","v":""},{"$f":"IF($I282=\"\",\"\",IF($E282<=FctrChngDts!$D$2,$E282,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D282<FctrChngDts!$E$2,$E282<FctrChngDts!$E$2),AND($D282>=FctrChngDts!$F$2,$E282>=FctrChngDts!$F$2)),\"\",IF(AND($D282>=FctrChngDts!$E$2,$D282<=FctrChngDts!$F$2),$D282,FctrChngDts!$E$2))","v":""},{"$f":"IF($K282=\"\",\"\",IF(AND($J282=$K282,$E282>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K282=$J282,$E282,IF(AND($E282>=FctrChngDts!$E$2,$E282<=FctrChngDts!$F$2),$E282,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D282<DATE(YEAR(Account!$J$2),6,1),$D282>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I282<FctrChngDts!$A$2,$J282<FctrChngDts!$A$2),AND($I282>=FctrChngDts!$B$2,$J282>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I282<FctrChngDts!$A$2,$J282>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I282>=FctrChngDts!$A$2,$J282<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I282<FctrChngDts!$B$2,$J282>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K282<FctrChngDts!$A$2,$L282<FctrChngDts!$A$2),AND($K282>=FctrChngDts!$B$2,$L282>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K282<FctrChngDts!$A$2,$L282>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K282>=FctrChngDts!$A$2,$L282<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K282<FctrChngDts!$B$2,$L282>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I282=\"\",$J282=0),0,IF(AND($N282=TRUE,$I282<>0),SUM($J282-$I282+1),IF($O282=TRUE,SUM(FctrChngDts!$A$2-$I282),IF($P282=TRUE,0,IF($Q282=TRUE,SUM($J282-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I282=\"\",$J282=0),0,IF($N282=TRUE,0,IF($O282=TRUE,SUM($J282-FctrChngDts!$A$2+1),IF(AND($P282=TRUE,$I282<>0),SUM($J282-$I282+1),IF($Q282=TRUE,SUM(FctrChngDts!$B$2-$I282),0)))))","v":0},0,{"$f":"IF(OR($K282=\"\",$L282=0),0,IF(AND($R282=TRUE,$K282<>0),SUM($L282-$K282+1),IF($S282=TRUE,SUM(FctrChngDts!$A$2-$K282),IF($T282=TRUE,0,IF($U282=TRUE,SUM($L282-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K282=\"\",$L282=0),0,IF($R282=TRUE,0,IF($S282=TRUE,SUM($L282-FctrChngDts!$A$2+1),IF(AND($T282=TRUE,$K282<>0),SUM($L282-$K282+1),IF($U282=TRUE,SUM(FctrChngDts!$B$2-$K282),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A282,Tenant!$A282:$J781,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR282=FALSE,VLOOKUP($AQ282,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ282,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR282=FALSE,VLOOKUP($AQ282,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ282,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR282=FALSE,VLOOKUP($AQ282,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ282,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR282=FALSE,VLOOKUP($AQ282,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ282,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A282,Tenant!$A282:$J781,6,FALSE)","v":0},{"$f":"VLOOKUP($A282,Tenant!$A282:$J781,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG282=FALSE,0,IF($DU282=TRUE,SUM($BS282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS282*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DU282=TRUE,SUM($BT282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT282*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DU282=TRUE,SUM($BU282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU282*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DU282=TRUE,SUM($BV282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DU282=TRUE,SUM($BW282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW282*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG282=FALSE,0,IF($DU282=TRUE,SUM($BX282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX282*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN282=FALSE,0,IF($H282=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP282=FALSE,0,ROUND(SUM($BY282*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR282=FALSE,0,ROUND(SUM($X282*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY282=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X282),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X282)),5)","v":0},{"$f":"SUM(ROUND($CH282:$CM282,2),$CO282,$CQ282,$CS282)","v":0},false,{"$f":"ROUND(IF($CV282=FALSE,0,IF($DY282=TRUE,SUM($BZ282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ282*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV282=FALSE,0,IF($DY282=TRUE,SUM($CA282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA282*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV282=FALSE,0,IF($DY282=TRUE,SUM($CB282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB282*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV282=FALSE,0,IF($DY282=TRUE,SUM($CC282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC282*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV282=FALSE,0,IF($DY282=TRUE,SUM($CD282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD282*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV282=FALSE,0,IF($DY282=TRUE,SUM($CE282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE282*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC282=FALSE,0,IF($H282=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF282*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE282=FALSE,0,ROUND(SUM($CF282*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG282=FALSE,0,ROUND(SUM($AA282*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY282=TRUE,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA282),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA282)),5)","v":0},{"$f":"SUM(ROUND($CW282:$DB282,2),$DD282,$DF282,$DH282)","v":0},0,{"$f":"SUM(SUM($CU282*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ282*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU282*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ282*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL282,IF(VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM282,$DK282))","v":0},0,false,0,false,0,{"$f":"IF(AND($X282>0,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU282=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH282:$CM282,$CS282,$ED282,$EL282,$ET282:$EY282)-SUM($BY282*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH282:$CM282,$CS282,$ED282,$EL282,$EN282:$ES282)-SUM($BY282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X282>0,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW282=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH282:$CM282,$CO282,$CQ282,$CS282,$ED282,$EF282,$EH282,$EJ282,$ET282:$EY282)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH282:$CM282,$CO282,$CQ282,$CS282,$ED282,$EF282,$EH282,$EJ282,ET282:$EX282)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA282>0,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY282=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW282:$DB282,$DH282,$ED282,$FQ282,$FY282:$GD282)-SUM($CF282*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW282:$DB282,$DH282,$ED282,$FQ282,$FS282:$FX282)-SUM($CF282*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA282>0,VLOOKUP($A282,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA282=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW282:$DB282,$DD282,$DF282,$DH282,$FI282,$FK282,$FM282,$FO282,$FY282:$GD282)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW282:$DB282,$DD282,$DF282,$DH282,$FI282,$FK282,$FM282,$FO282,$FY282:$GD282)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X282>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E282<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC282=FALSE,0,ROUND(SUM($AE282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X282>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A282,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE282=FALSE,0,ROUND(SUM($BY282*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X282>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X282>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X282>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG282=FALSE,0,SUM($BY282*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X282>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI282=FALSE,0,SUM($BY282*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X282>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK282=TRUE,$X282>0),SUM($BY282*Account!$T$2),0)","v":0},{"$f":"IF(AND($X282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM282=FALSE,0,ROUND(SUM($BS282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM282=FALSE,0,ROUND(SUM($BT282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM282=FALSE,0,ROUND(SUM($BU282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM282=FALSE,0,ROUND(SUM($BV282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM282=FALSE,0,ROUND(SUM($BW282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM282=FALSE,0,ROUND(SUM($BX282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H282/$AD282*$X282),5),0)","v":0},{"$f":"ROUND(SUM($FA282*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ282=FALSE,$FB282,ROUND(MAX(0,SUM(SUM($ET282:$EY282)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE282=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I282","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF282*Account!$AA$2),SUM($FF282*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA282>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E282<>\"D-CARE\",Tenant!$F282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH282=FALSE,0,ROUND(SUM($AF282*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA282>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A282,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY282=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ282=FALSE,0,ROUND(SUM($CF282*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA282>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA282>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA282>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL282=FALSE,0,SUM($CF282*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA282>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN282=FALSE,0,SUM($CF282*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA282>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP282=TRUE,$AA282>0),SUM($CF282*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA282>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR282=FALSE,0,ROUND(SUM($BZ282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR282=FALSE,0,ROUND(SUM($CA282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR282=FALSE,0,ROUND(SUM($CB282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR282=FALSE,0,ROUND(SUM($CC282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR282=FALSE,0,ROUND(SUM($CD282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR282=FALSE,0,ROUND(SUM($CE282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ282*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA282*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB282*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC282*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD282*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE282*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H282/$AD282*$AA282),5),0)","v":0},{"$f":"ROUND(SUM($GF282*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE282=FALSE,$GG282,ROUND(MAX(0,SUM(SUM($FY282:$GD282)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ282=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I282","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK282*Account!$AA$2),SUM($GK282*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D282<=FctrChngDts!$B$14,$E282>FctrChngDts!$B$14),AND($D282<=FctrChngDts!$C$14,$E282>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM282=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP282:$GS282))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO282,$DD282,$GP282:$GS282))","v":0},0,0,{"$f":"IF(AND($X282>0,Tenant!$E282=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX282=FALSE,0,ROUND(SUM($AE282*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA282>0,Tenant!$E282=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ282=FALSE,0,ROUND(SUM($AF282*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO282,$GT282,$GW282,$HB282,$CQ282,$DF282,$DV282,$DX282,$DZ282,$EB282),IF(Account!$Q$2=TRUE,SUM($GO282,$GU282,$GW282,$HB282,$CQ282,$DF282,$DV282,$DX282,$DZ282,$EB282),SUM($GO282,$GT282,$GU282,$GV282,$GW282,$HB282,$CQ282,$DF282,$DV282,$DX282,$DZ282,$EB282)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D282,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A282,Tenant!$A:$J,8,FALSE)=TRUE,$HD282<0),0,SUM(SUM(SUM($HD282/$AD282*$HE282)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A282,Tenant!$A:$J,8,FALSE)=TRUE,$HD282<0),0,SUM(SUM(SUM($HD282/$AD282*$HF282)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU282,$DJ282,$DR282,$DT282,$DV282,$DX282,$DZ282,$EB282,$ED282,$EF282,$EH282,$EJ282,$FI282,$FK282,$FM282,$FO282,$GN282,$GV282,$GY282,$HA282)/$AD282*$X282*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU282,$DJ282,$DR282,$DT282,$DV282,$DX282,$DZ282,$EB282,$ED282,$EF282,$EH282,$EJ282,$FI282,$FK282,$FM282,$FO282,$GN282,$GV282,$GY282,$HA282)/$AD282*$AA282*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E282),$AD282,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D282,FctrChngDts!$C$17<=$E282),_xlfn.DAYS($D282,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E282),$AD282,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D282,FctrChngDts!$C$19<=$E282),_xlfn.DAYS($D282,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN282*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN282*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO282*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO282*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D282,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A282,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU282*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A282,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV282*Account!$AA$2)),5)","v":0}]
[282,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G283),0,IF($F283<=$G283,SUM($G283-$F283),IF($F283>$G283,SUM((Account!$L$2-$F283)+$G283+1))))","v":0},{"$f":"IF(AND($D283>=FctrChngDts!$C$2,$D283<=FctrChngDts!$D$2),$D283,\"\")","v":""},{"$f":"IF($I283=\"\",\"\",IF($E283<=FctrChngDts!$D$2,$E283,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D283<FctrChngDts!$E$2,$E283<FctrChngDts!$E$2),AND($D283>=FctrChngDts!$F$2,$E283>=FctrChngDts!$F$2)),\"\",IF(AND($D283>=FctrChngDts!$E$2,$D283<=FctrChngDts!$F$2),$D283,FctrChngDts!$E$2))","v":""},{"$f":"IF($K283=\"\",\"\",IF(AND($J283=$K283,$E283>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K283=$J283,$E283,IF(AND($E283>=FctrChngDts!$E$2,$E283<=FctrChngDts!$F$2),$E283,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D283<DATE(YEAR(Account!$J$2),6,1),$D283>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I283<FctrChngDts!$A$2,$J283<FctrChngDts!$A$2),AND($I283>=FctrChngDts!$B$2,$J283>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I283<FctrChngDts!$A$2,$J283>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I283>=FctrChngDts!$A$2,$J283<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I283<FctrChngDts!$B$2,$J283>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K283<FctrChngDts!$A$2,$L283<FctrChngDts!$A$2),AND($K283>=FctrChngDts!$B$2,$L283>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K283<FctrChngDts!$A$2,$L283>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K283>=FctrChngDts!$A$2,$L283<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K283<FctrChngDts!$B$2,$L283>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I283=\"\",$J283=0),0,IF(AND($N283=TRUE,$I283<>0),SUM($J283-$I283+1),IF($O283=TRUE,SUM(FctrChngDts!$A$2-$I283),IF($P283=TRUE,0,IF($Q283=TRUE,SUM($J283-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I283=\"\",$J283=0),0,IF($N283=TRUE,0,IF($O283=TRUE,SUM($J283-FctrChngDts!$A$2+1),IF(AND($P283=TRUE,$I283<>0),SUM($J283-$I283+1),IF($Q283=TRUE,SUM(FctrChngDts!$B$2-$I283),0)))))","v":0},0,{"$f":"IF(OR($K283=\"\",$L283=0),0,IF(AND($R283=TRUE,$K283<>0),SUM($L283-$K283+1),IF($S283=TRUE,SUM(FctrChngDts!$A$2-$K283),IF($T283=TRUE,0,IF($U283=TRUE,SUM($L283-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K283=\"\",$L283=0),0,IF($R283=TRUE,0,IF($S283=TRUE,SUM($L283-FctrChngDts!$A$2+1),IF(AND($T283=TRUE,$K283<>0),SUM($L283-$K283+1),IF($U283=TRUE,SUM(FctrChngDts!$B$2-$K283),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A283,Tenant!$A283:$J782,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR283=FALSE,VLOOKUP($AQ283,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ283,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR283=FALSE,VLOOKUP($AQ283,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ283,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR283=FALSE,VLOOKUP($AQ283,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ283,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR283=FALSE,VLOOKUP($AQ283,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ283,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A283,Tenant!$A283:$J782,6,FALSE)","v":0},{"$f":"VLOOKUP($A283,Tenant!$A283:$J782,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG283=FALSE,0,IF($DU283=TRUE,SUM($BS283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS283*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DU283=TRUE,SUM($BT283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT283*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DU283=TRUE,SUM($BU283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU283*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DU283=TRUE,SUM($BV283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DU283=TRUE,SUM($BW283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW283*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG283=FALSE,0,IF($DU283=TRUE,SUM($BX283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX283*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN283=FALSE,0,IF($H283=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP283=FALSE,0,ROUND(SUM($BY283*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR283=FALSE,0,ROUND(SUM($X283*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY283=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X283),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X283)),5)","v":0},{"$f":"SUM(ROUND($CH283:$CM283,2),$CO283,$CQ283,$CS283)","v":0},false,{"$f":"ROUND(IF($CV283=FALSE,0,IF($DY283=TRUE,SUM($BZ283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ283*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV283=FALSE,0,IF($DY283=TRUE,SUM($CA283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA283*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV283=FALSE,0,IF($DY283=TRUE,SUM($CB283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB283*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV283=FALSE,0,IF($DY283=TRUE,SUM($CC283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC283*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV283=FALSE,0,IF($DY283=TRUE,SUM($CD283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD283*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV283=FALSE,0,IF($DY283=TRUE,SUM($CE283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE283*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC283=FALSE,0,IF($H283=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF283*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE283=FALSE,0,ROUND(SUM($CF283*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG283=FALSE,0,ROUND(SUM($AA283*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY283=TRUE,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA283),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA283)),5)","v":0},{"$f":"SUM(ROUND($CW283:$DB283,2),$DD283,$DF283,$DH283)","v":0},0,{"$f":"SUM(SUM($CU283*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ283*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU283*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ283*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL283,IF(VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM283,$DK283))","v":0},0,false,0,false,0,{"$f":"IF(AND($X283>0,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU283=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH283:$CM283,$CS283,$ED283,$EL283,$ET283:$EY283)-SUM($BY283*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH283:$CM283,$CS283,$ED283,$EL283,$EN283:$ES283)-SUM($BY283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X283>0,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW283=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH283:$CM283,$CO283,$CQ283,$CS283,$ED283,$EF283,$EH283,$EJ283,$ET283:$EY283)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH283:$CM283,$CO283,$CQ283,$CS283,$ED283,$EF283,$EH283,$EJ283,ET283:$EX283)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA283>0,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY283=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW283:$DB283,$DH283,$ED283,$FQ283,$FY283:$GD283)-SUM($CF283*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW283:$DB283,$DH283,$ED283,$FQ283,$FS283:$FX283)-SUM($CF283*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA283>0,VLOOKUP($A283,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA283=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW283:$DB283,$DD283,$DF283,$DH283,$FI283,$FK283,$FM283,$FO283,$FY283:$GD283)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW283:$DB283,$DD283,$DF283,$DH283,$FI283,$FK283,$FM283,$FO283,$FY283:$GD283)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X283>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E283<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC283=FALSE,0,ROUND(SUM($AE283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X283>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A283,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE283=FALSE,0,ROUND(SUM($BY283*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X283>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X283>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X283>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG283=FALSE,0,SUM($BY283*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X283>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI283=FALSE,0,SUM($BY283*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X283>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK283=TRUE,$X283>0),SUM($BY283*Account!$T$2),0)","v":0},{"$f":"IF(AND($X283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM283=FALSE,0,ROUND(SUM($BS283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM283=FALSE,0,ROUND(SUM($BT283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM283=FALSE,0,ROUND(SUM($BU283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM283=FALSE,0,ROUND(SUM($BV283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM283=FALSE,0,ROUND(SUM($BW283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM283=FALSE,0,ROUND(SUM($BX283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H283/$AD283*$X283),5),0)","v":0},{"$f":"ROUND(SUM($FA283*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ283=FALSE,$FB283,ROUND(MAX(0,SUM(SUM($ET283:$EY283)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE283=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I283","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF283*Account!$AA$2),SUM($FF283*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA283>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E283<>\"D-CARE\",Tenant!$F283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH283=FALSE,0,ROUND(SUM($AF283*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA283>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A283,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY283=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ283=FALSE,0,ROUND(SUM($CF283*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA283>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA283>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA283>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL283=FALSE,0,SUM($CF283*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA283>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN283=FALSE,0,SUM($CF283*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA283>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP283=TRUE,$AA283>0),SUM($CF283*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA283>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR283=FALSE,0,ROUND(SUM($BZ283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR283=FALSE,0,ROUND(SUM($CA283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR283=FALSE,0,ROUND(SUM($CB283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR283=FALSE,0,ROUND(SUM($CC283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR283=FALSE,0,ROUND(SUM($CD283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR283=FALSE,0,ROUND(SUM($CE283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ283*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA283*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB283*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC283*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD283*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE283*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H283/$AD283*$AA283),5),0)","v":0},{"$f":"ROUND(SUM($GF283*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE283=FALSE,$GG283,ROUND(MAX(0,SUM(SUM($FY283:$GD283)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ283=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I283","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK283*Account!$AA$2),SUM($GK283*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D283<=FctrChngDts!$B$14,$E283>FctrChngDts!$B$14),AND($D283<=FctrChngDts!$C$14,$E283>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM283=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP283:$GS283))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO283,$DD283,$GP283:$GS283))","v":0},0,0,{"$f":"IF(AND($X283>0,Tenant!$E283=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX283=FALSE,0,ROUND(SUM($AE283*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA283>0,Tenant!$E283=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ283=FALSE,0,ROUND(SUM($AF283*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO283,$GT283,$GW283,$HB283,$CQ283,$DF283,$DV283,$DX283,$DZ283,$EB283),IF(Account!$Q$2=TRUE,SUM($GO283,$GU283,$GW283,$HB283,$CQ283,$DF283,$DV283,$DX283,$DZ283,$EB283),SUM($GO283,$GT283,$GU283,$GV283,$GW283,$HB283,$CQ283,$DF283,$DV283,$DX283,$DZ283,$EB283)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D283,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A283,Tenant!$A:$J,8,FALSE)=TRUE,$HD283<0),0,SUM(SUM(SUM($HD283/$AD283*$HE283)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A283,Tenant!$A:$J,8,FALSE)=TRUE,$HD283<0),0,SUM(SUM(SUM($HD283/$AD283*$HF283)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU283,$DJ283,$DR283,$DT283,$DV283,$DX283,$DZ283,$EB283,$ED283,$EF283,$EH283,$EJ283,$FI283,$FK283,$FM283,$FO283,$GN283,$GV283,$GY283,$HA283)/$AD283*$X283*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU283,$DJ283,$DR283,$DT283,$DV283,$DX283,$DZ283,$EB283,$ED283,$EF283,$EH283,$EJ283,$FI283,$FK283,$FM283,$FO283,$GN283,$GV283,$GY283,$HA283)/$AD283*$AA283*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E283),$AD283,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D283,FctrChngDts!$C$17<=$E283),_xlfn.DAYS($D283,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E283),$AD283,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D283,FctrChngDts!$C$19<=$E283),_xlfn.DAYS($D283,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN283*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN283*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO283*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO283*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D283,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A283,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU283*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A283,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV283*Account!$AA$2)),5)","v":0}]
[283,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G284),0,IF($F284<=$G284,SUM($G284-$F284),IF($F284>$G284,SUM((Account!$L$2-$F284)+$G284+1))))","v":0},{"$f":"IF(AND($D284>=FctrChngDts!$C$2,$D284<=FctrChngDts!$D$2),$D284,\"\")","v":""},{"$f":"IF($I284=\"\",\"\",IF($E284<=FctrChngDts!$D$2,$E284,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D284<FctrChngDts!$E$2,$E284<FctrChngDts!$E$2),AND($D284>=FctrChngDts!$F$2,$E284>=FctrChngDts!$F$2)),\"\",IF(AND($D284>=FctrChngDts!$E$2,$D284<=FctrChngDts!$F$2),$D284,FctrChngDts!$E$2))","v":""},{"$f":"IF($K284=\"\",\"\",IF(AND($J284=$K284,$E284>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K284=$J284,$E284,IF(AND($E284>=FctrChngDts!$E$2,$E284<=FctrChngDts!$F$2),$E284,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D284<DATE(YEAR(Account!$J$2),6,1),$D284>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I284<FctrChngDts!$A$2,$J284<FctrChngDts!$A$2),AND($I284>=FctrChngDts!$B$2,$J284>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I284<FctrChngDts!$A$2,$J284>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I284>=FctrChngDts!$A$2,$J284<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I284<FctrChngDts!$B$2,$J284>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K284<FctrChngDts!$A$2,$L284<FctrChngDts!$A$2),AND($K284>=FctrChngDts!$B$2,$L284>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K284<FctrChngDts!$A$2,$L284>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K284>=FctrChngDts!$A$2,$L284<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K284<FctrChngDts!$B$2,$L284>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I284=\"\",$J284=0),0,IF(AND($N284=TRUE,$I284<>0),SUM($J284-$I284+1),IF($O284=TRUE,SUM(FctrChngDts!$A$2-$I284),IF($P284=TRUE,0,IF($Q284=TRUE,SUM($J284-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I284=\"\",$J284=0),0,IF($N284=TRUE,0,IF($O284=TRUE,SUM($J284-FctrChngDts!$A$2+1),IF(AND($P284=TRUE,$I284<>0),SUM($J284-$I284+1),IF($Q284=TRUE,SUM(FctrChngDts!$B$2-$I284),0)))))","v":0},0,{"$f":"IF(OR($K284=\"\",$L284=0),0,IF(AND($R284=TRUE,$K284<>0),SUM($L284-$K284+1),IF($S284=TRUE,SUM(FctrChngDts!$A$2-$K284),IF($T284=TRUE,0,IF($U284=TRUE,SUM($L284-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K284=\"\",$L284=0),0,IF($R284=TRUE,0,IF($S284=TRUE,SUM($L284-FctrChngDts!$A$2+1),IF(AND($T284=TRUE,$K284<>0),SUM($L284-$K284+1),IF($U284=TRUE,SUM(FctrChngDts!$B$2-$K284),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A284,Tenant!$A284:$J783,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR284=FALSE,VLOOKUP($AQ284,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ284,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR284=FALSE,VLOOKUP($AQ284,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ284,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR284=FALSE,VLOOKUP($AQ284,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ284,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR284=FALSE,VLOOKUP($AQ284,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ284,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A284,Tenant!$A284:$J783,6,FALSE)","v":0},{"$f":"VLOOKUP($A284,Tenant!$A284:$J783,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG284=FALSE,0,IF($DU284=TRUE,SUM($BS284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS284*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DU284=TRUE,SUM($BT284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT284*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DU284=TRUE,SUM($BU284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU284*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DU284=TRUE,SUM($BV284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DU284=TRUE,SUM($BW284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW284*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG284=FALSE,0,IF($DU284=TRUE,SUM($BX284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX284*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN284=FALSE,0,IF($H284=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP284=FALSE,0,ROUND(SUM($BY284*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR284=FALSE,0,ROUND(SUM($X284*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY284=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X284),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X284)),5)","v":0},{"$f":"SUM(ROUND($CH284:$CM284,2),$CO284,$CQ284,$CS284)","v":0},false,{"$f":"ROUND(IF($CV284=FALSE,0,IF($DY284=TRUE,SUM($BZ284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ284*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV284=FALSE,0,IF($DY284=TRUE,SUM($CA284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA284*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV284=FALSE,0,IF($DY284=TRUE,SUM($CB284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB284*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV284=FALSE,0,IF($DY284=TRUE,SUM($CC284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC284*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV284=FALSE,0,IF($DY284=TRUE,SUM($CD284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD284*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV284=FALSE,0,IF($DY284=TRUE,SUM($CE284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE284*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC284=FALSE,0,IF($H284=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF284*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE284=FALSE,0,ROUND(SUM($CF284*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG284=FALSE,0,ROUND(SUM($AA284*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY284=TRUE,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA284),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA284)),5)","v":0},{"$f":"SUM(ROUND($CW284:$DB284,2),$DD284,$DF284,$DH284)","v":0},0,{"$f":"SUM(SUM($CU284*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ284*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU284*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ284*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL284,IF(VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM284,$DK284))","v":0},0,false,0,false,0,{"$f":"IF(AND($X284>0,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU284=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH284:$CM284,$CS284,$ED284,$EL284,$ET284:$EY284)-SUM($BY284*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH284:$CM284,$CS284,$ED284,$EL284,$EN284:$ES284)-SUM($BY284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X284>0,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW284=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH284:$CM284,$CO284,$CQ284,$CS284,$ED284,$EF284,$EH284,$EJ284,$ET284:$EY284)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH284:$CM284,$CO284,$CQ284,$CS284,$ED284,$EF284,$EH284,$EJ284,ET284:$EX284)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA284>0,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY284=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW284:$DB284,$DH284,$ED284,$FQ284,$FY284:$GD284)-SUM($CF284*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW284:$DB284,$DH284,$ED284,$FQ284,$FS284:$FX284)-SUM($CF284*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA284>0,VLOOKUP($A284,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA284=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW284:$DB284,$DD284,$DF284,$DH284,$FI284,$FK284,$FM284,$FO284,$FY284:$GD284)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW284:$DB284,$DD284,$DF284,$DH284,$FI284,$FK284,$FM284,$FO284,$FY284:$GD284)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X284>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E284<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC284=FALSE,0,ROUND(SUM($AE284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X284>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A284,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE284=FALSE,0,ROUND(SUM($BY284*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X284>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X284>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X284>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG284=FALSE,0,SUM($BY284*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X284>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI284=FALSE,0,SUM($BY284*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X284>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK284=TRUE,$X284>0),SUM($BY284*Account!$T$2),0)","v":0},{"$f":"IF(AND($X284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM284=FALSE,0,ROUND(SUM($BS284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM284=FALSE,0,ROUND(SUM($BT284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM284=FALSE,0,ROUND(SUM($BU284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM284=FALSE,0,ROUND(SUM($BV284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM284=FALSE,0,ROUND(SUM($BW284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM284=FALSE,0,ROUND(SUM($BX284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H284/$AD284*$X284),5),0)","v":0},{"$f":"ROUND(SUM($FA284*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ284=FALSE,$FB284,ROUND(MAX(0,SUM(SUM($ET284:$EY284)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE284=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I284","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF284*Account!$AA$2),SUM($FF284*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA284>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E284<>\"D-CARE\",Tenant!$F284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH284=FALSE,0,ROUND(SUM($AF284*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA284>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A284,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY284=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ284=FALSE,0,ROUND(SUM($CF284*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA284>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA284>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA284>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL284=FALSE,0,SUM($CF284*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA284>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN284=FALSE,0,SUM($CF284*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA284>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP284=TRUE,$AA284>0),SUM($CF284*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA284>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR284=FALSE,0,ROUND(SUM($BZ284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR284=FALSE,0,ROUND(SUM($CA284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR284=FALSE,0,ROUND(SUM($CB284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR284=FALSE,0,ROUND(SUM($CC284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR284=FALSE,0,ROUND(SUM($CD284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR284=FALSE,0,ROUND(SUM($CE284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ284*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA284*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB284*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC284*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD284*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE284*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H284/$AD284*$AA284),5),0)","v":0},{"$f":"ROUND(SUM($GF284*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE284=FALSE,$GG284,ROUND(MAX(0,SUM(SUM($FY284:$GD284)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ284=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I284","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK284*Account!$AA$2),SUM($GK284*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D284<=FctrChngDts!$B$14,$E284>FctrChngDts!$B$14),AND($D284<=FctrChngDts!$C$14,$E284>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM284=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP284:$GS284))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO284,$DD284,$GP284:$GS284))","v":0},0,0,{"$f":"IF(AND($X284>0,Tenant!$E284=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX284=FALSE,0,ROUND(SUM($AE284*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA284>0,Tenant!$E284=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ284=FALSE,0,ROUND(SUM($AF284*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO284,$GT284,$GW284,$HB284,$CQ284,$DF284,$DV284,$DX284,$DZ284,$EB284),IF(Account!$Q$2=TRUE,SUM($GO284,$GU284,$GW284,$HB284,$CQ284,$DF284,$DV284,$DX284,$DZ284,$EB284),SUM($GO284,$GT284,$GU284,$GV284,$GW284,$HB284,$CQ284,$DF284,$DV284,$DX284,$DZ284,$EB284)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D284,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A284,Tenant!$A:$J,8,FALSE)=TRUE,$HD284<0),0,SUM(SUM(SUM($HD284/$AD284*$HE284)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A284,Tenant!$A:$J,8,FALSE)=TRUE,$HD284<0),0,SUM(SUM(SUM($HD284/$AD284*$HF284)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU284,$DJ284,$DR284,$DT284,$DV284,$DX284,$DZ284,$EB284,$ED284,$EF284,$EH284,$EJ284,$FI284,$FK284,$FM284,$FO284,$GN284,$GV284,$GY284,$HA284)/$AD284*$X284*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU284,$DJ284,$DR284,$DT284,$DV284,$DX284,$DZ284,$EB284,$ED284,$EF284,$EH284,$EJ284,$FI284,$FK284,$FM284,$FO284,$GN284,$GV284,$GY284,$HA284)/$AD284*$AA284*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E284),$AD284,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D284,FctrChngDts!$C$17<=$E284),_xlfn.DAYS($D284,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E284),$AD284,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D284,FctrChngDts!$C$19<=$E284),_xlfn.DAYS($D284,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN284*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN284*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO284*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO284*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D284,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A284,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU284*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A284,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV284*Account!$AA$2)),5)","v":0}]
[284,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G285),0,IF($F285<=$G285,SUM($G285-$F285),IF($F285>$G285,SUM((Account!$L$2-$F285)+$G285+1))))","v":0},{"$f":"IF(AND($D285>=FctrChngDts!$C$2,$D285<=FctrChngDts!$D$2),$D285,\"\")","v":""},{"$f":"IF($I285=\"\",\"\",IF($E285<=FctrChngDts!$D$2,$E285,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D285<FctrChngDts!$E$2,$E285<FctrChngDts!$E$2),AND($D285>=FctrChngDts!$F$2,$E285>=FctrChngDts!$F$2)),\"\",IF(AND($D285>=FctrChngDts!$E$2,$D285<=FctrChngDts!$F$2),$D285,FctrChngDts!$E$2))","v":""},{"$f":"IF($K285=\"\",\"\",IF(AND($J285=$K285,$E285>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K285=$J285,$E285,IF(AND($E285>=FctrChngDts!$E$2,$E285<=FctrChngDts!$F$2),$E285,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D285<DATE(YEAR(Account!$J$2),6,1),$D285>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I285<FctrChngDts!$A$2,$J285<FctrChngDts!$A$2),AND($I285>=FctrChngDts!$B$2,$J285>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I285<FctrChngDts!$A$2,$J285>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I285>=FctrChngDts!$A$2,$J285<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I285<FctrChngDts!$B$2,$J285>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K285<FctrChngDts!$A$2,$L285<FctrChngDts!$A$2),AND($K285>=FctrChngDts!$B$2,$L285>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K285<FctrChngDts!$A$2,$L285>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K285>=FctrChngDts!$A$2,$L285<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K285<FctrChngDts!$B$2,$L285>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I285=\"\",$J285=0),0,IF(AND($N285=TRUE,$I285<>0),SUM($J285-$I285+1),IF($O285=TRUE,SUM(FctrChngDts!$A$2-$I285),IF($P285=TRUE,0,IF($Q285=TRUE,SUM($J285-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I285=\"\",$J285=0),0,IF($N285=TRUE,0,IF($O285=TRUE,SUM($J285-FctrChngDts!$A$2+1),IF(AND($P285=TRUE,$I285<>0),SUM($J285-$I285+1),IF($Q285=TRUE,SUM(FctrChngDts!$B$2-$I285),0)))))","v":0},0,{"$f":"IF(OR($K285=\"\",$L285=0),0,IF(AND($R285=TRUE,$K285<>0),SUM($L285-$K285+1),IF($S285=TRUE,SUM(FctrChngDts!$A$2-$K285),IF($T285=TRUE,0,IF($U285=TRUE,SUM($L285-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K285=\"\",$L285=0),0,IF($R285=TRUE,0,IF($S285=TRUE,SUM($L285-FctrChngDts!$A$2+1),IF(AND($T285=TRUE,$K285<>0),SUM($L285-$K285+1),IF($U285=TRUE,SUM(FctrChngDts!$B$2-$K285),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A285,Tenant!$A285:$J784,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR285=FALSE,VLOOKUP($AQ285,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ285,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR285=FALSE,VLOOKUP($AQ285,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ285,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR285=FALSE,VLOOKUP($AQ285,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ285,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR285=FALSE,VLOOKUP($AQ285,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ285,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A285,Tenant!$A285:$J784,6,FALSE)","v":0},{"$f":"VLOOKUP($A285,Tenant!$A285:$J784,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG285=FALSE,0,IF($DU285=TRUE,SUM($BS285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS285*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DU285=TRUE,SUM($BT285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT285*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DU285=TRUE,SUM($BU285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU285*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DU285=TRUE,SUM($BV285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DU285=TRUE,SUM($BW285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW285*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG285=FALSE,0,IF($DU285=TRUE,SUM($BX285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX285*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN285=FALSE,0,IF($H285=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP285=FALSE,0,ROUND(SUM($BY285*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR285=FALSE,0,ROUND(SUM($X285*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY285=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X285),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X285)),5)","v":0},{"$f":"SUM(ROUND($CH285:$CM285,2),$CO285,$CQ285,$CS285)","v":0},false,{"$f":"ROUND(IF($CV285=FALSE,0,IF($DY285=TRUE,SUM($BZ285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ285*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV285=FALSE,0,IF($DY285=TRUE,SUM($CA285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA285*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV285=FALSE,0,IF($DY285=TRUE,SUM($CB285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB285*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV285=FALSE,0,IF($DY285=TRUE,SUM($CC285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV285=FALSE,0,IF($DY285=TRUE,SUM($CD285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD285*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV285=FALSE,0,IF($DY285=TRUE,SUM($CE285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE285*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC285=FALSE,0,IF($H285=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE285=FALSE,0,ROUND(SUM($CF285*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG285=FALSE,0,ROUND(SUM($AA285*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY285=TRUE,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA285),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA285)),5)","v":0},{"$f":"SUM(ROUND($CW285:$DB285,2),$DD285,$DF285,$DH285)","v":0},0,{"$f":"SUM(SUM($CU285*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ285*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU285*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ285*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL285,IF(VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM285,$DK285))","v":0},0,false,0,false,0,{"$f":"IF(AND($X285>0,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU285=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH285:$CM285,$CS285,$ED285,$EL285,$ET285:$EY285)-SUM($BY285*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH285:$CM285,$CS285,$ED285,$EL285,$EN285:$ES285)-SUM($BY285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X285>0,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW285=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH285:$CM285,$CO285,$CQ285,$CS285,$ED285,$EF285,$EH285,$EJ285,$ET285:$EY285)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH285:$CM285,$CO285,$CQ285,$CS285,$ED285,$EF285,$EH285,$EJ285,ET285:$EX285)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA285>0,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY285=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW285:$DB285,$DH285,$ED285,$FQ285,$FY285:$GD285)-SUM($CF285*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW285:$DB285,$DH285,$ED285,$FQ285,$FS285:$FX285)-SUM($CF285*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA285>0,VLOOKUP($A285,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA285=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW285:$DB285,$DD285,$DF285,$DH285,$FI285,$FK285,$FM285,$FO285,$FY285:$GD285)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW285:$DB285,$DD285,$DF285,$DH285,$FI285,$FK285,$FM285,$FO285,$FY285:$GD285)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E285<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC285=FALSE,0,ROUND(SUM($AE285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X285>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE285=FALSE,0,ROUND(SUM($BY285*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG285=FALSE,0,SUM($BY285*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X285>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI285=FALSE,0,SUM($BY285*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X285>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK285=TRUE,$X285>0),SUM($BY285*Account!$T$2),0)","v":0},{"$f":"IF(AND($X285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM285=FALSE,0,ROUND(SUM($BS285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM285=FALSE,0,ROUND(SUM($BT285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM285=FALSE,0,ROUND(SUM($BU285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM285=FALSE,0,ROUND(SUM($BV285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM285=FALSE,0,ROUND(SUM($BW285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM285=FALSE,0,ROUND(SUM($BX285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H285/$AD285*$X285),5),0)","v":0},{"$f":"ROUND(SUM($FA285*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ285=FALSE,$FB285,ROUND(MAX(0,SUM(SUM($ET285:$EY285)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE285=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I285","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF285*Account!$AA$2),SUM($FF285*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E285<>\"D-CARE\",Tenant!$F285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH285=FALSE,0,ROUND(SUM($AF285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA285>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A285,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY285=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ285=FALSE,0,ROUND(SUM($CF285*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA285>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA285>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL285=FALSE,0,SUM($CF285*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA285>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN285=FALSE,0,SUM($CF285*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA285>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP285=TRUE,$AA285>0),SUM($CF285*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA285>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR285=FALSE,0,ROUND(SUM($BZ285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR285=FALSE,0,ROUND(SUM($CA285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR285=FALSE,0,ROUND(SUM($CB285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR285=FALSE,0,ROUND(SUM($CC285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR285=FALSE,0,ROUND(SUM($CD285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR285=FALSE,0,ROUND(SUM($CE285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ285*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA285*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB285*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC285*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD285*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE285*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H285/$AD285*$AA285),5),0)","v":0},{"$f":"ROUND(SUM($GF285*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE285=FALSE,$GG285,ROUND(MAX(0,SUM(SUM($FY285:$GD285)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ285=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I285","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK285*Account!$AA$2),SUM($GK285*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D285<=FctrChngDts!$B$14,$E285>FctrChngDts!$B$14),AND($D285<=FctrChngDts!$C$14,$E285>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM285=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP285:$GS285))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO285,$DD285,$GP285:$GS285))","v":0},0,0,{"$f":"IF(AND($X285>0,Tenant!$E285=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX285=FALSE,0,ROUND(SUM($AE285*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA285>0,Tenant!$E285=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ285=FALSE,0,ROUND(SUM($AF285*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO285,$GT285,$GW285,$HB285,$CQ285,$DF285,$DV285,$DX285,$DZ285,$EB285),IF(Account!$Q$2=TRUE,SUM($GO285,$GU285,$GW285,$HB285,$CQ285,$DF285,$DV285,$DX285,$DZ285,$EB285),SUM($GO285,$GT285,$GU285,$GV285,$GW285,$HB285,$CQ285,$DF285,$DV285,$DX285,$DZ285,$EB285)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D285,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,8,FALSE)=TRUE,$HD285<0),0,SUM(SUM(SUM($HD285/$AD285*$HE285)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,8,FALSE)=TRUE,$HD285<0),0,SUM(SUM(SUM($HD285/$AD285*$HF285)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU285,$DJ285,$DR285,$DT285,$DV285,$DX285,$DZ285,$EB285,$ED285,$EF285,$EH285,$EJ285,$FI285,$FK285,$FM285,$FO285,$GN285,$GV285,$GY285,$HA285)/$AD285*$X285*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU285,$DJ285,$DR285,$DT285,$DV285,$DX285,$DZ285,$EB285,$ED285,$EF285,$EH285,$EJ285,$FI285,$FK285,$FM285,$FO285,$GN285,$GV285,$GY285,$HA285)/$AD285*$AA285*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E285),$AD285,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D285,FctrChngDts!$C$17<=$E285),_xlfn.DAYS($D285,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E285),$AD285,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D285,FctrChngDts!$C$19<=$E285),_xlfn.DAYS($D285,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN285*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN285*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO285*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO285*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D285,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU285*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A285,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV285*Account!$AA$2)),5)","v":0}]
[285,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G286),0,IF($F286<=$G286,SUM($G286-$F286),IF($F286>$G286,SUM((Account!$L$2-$F286)+$G286+1))))","v":0},{"$f":"IF(AND($D286>=FctrChngDts!$C$2,$D286<=FctrChngDts!$D$2),$D286,\"\")","v":""},{"$f":"IF($I286=\"\",\"\",IF($E286<=FctrChngDts!$D$2,$E286,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D286<FctrChngDts!$E$2,$E286<FctrChngDts!$E$2),AND($D286>=FctrChngDts!$F$2,$E286>=FctrChngDts!$F$2)),\"\",IF(AND($D286>=FctrChngDts!$E$2,$D286<=FctrChngDts!$F$2),$D286,FctrChngDts!$E$2))","v":""},{"$f":"IF($K286=\"\",\"\",IF(AND($J286=$K286,$E286>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K286=$J286,$E286,IF(AND($E286>=FctrChngDts!$E$2,$E286<=FctrChngDts!$F$2),$E286,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D286<DATE(YEAR(Account!$J$2),6,1),$D286>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I286<FctrChngDts!$A$2,$J286<FctrChngDts!$A$2),AND($I286>=FctrChngDts!$B$2,$J286>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I286<FctrChngDts!$A$2,$J286>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I286>=FctrChngDts!$A$2,$J286<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I286<FctrChngDts!$B$2,$J286>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K286<FctrChngDts!$A$2,$L286<FctrChngDts!$A$2),AND($K286>=FctrChngDts!$B$2,$L286>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K286<FctrChngDts!$A$2,$L286>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K286>=FctrChngDts!$A$2,$L286<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K286<FctrChngDts!$B$2,$L286>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I286=\"\",$J286=0),0,IF(AND($N286=TRUE,$I286<>0),SUM($J286-$I286+1),IF($O286=TRUE,SUM(FctrChngDts!$A$2-$I286),IF($P286=TRUE,0,IF($Q286=TRUE,SUM($J286-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I286=\"\",$J286=0),0,IF($N286=TRUE,0,IF($O286=TRUE,SUM($J286-FctrChngDts!$A$2+1),IF(AND($P286=TRUE,$I286<>0),SUM($J286-$I286+1),IF($Q286=TRUE,SUM(FctrChngDts!$B$2-$I286),0)))))","v":0},0,{"$f":"IF(OR($K286=\"\",$L286=0),0,IF(AND($R286=TRUE,$K286<>0),SUM($L286-$K286+1),IF($S286=TRUE,SUM(FctrChngDts!$A$2-$K286),IF($T286=TRUE,0,IF($U286=TRUE,SUM($L286-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K286=\"\",$L286=0),0,IF($R286=TRUE,0,IF($S286=TRUE,SUM($L286-FctrChngDts!$A$2+1),IF(AND($T286=TRUE,$K286<>0),SUM($L286-$K286+1),IF($U286=TRUE,SUM(FctrChngDts!$B$2-$K286),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A286,Tenant!$A286:$J785,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR286=FALSE,VLOOKUP($AQ286,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ286,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR286=FALSE,VLOOKUP($AQ286,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ286,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR286=FALSE,VLOOKUP($AQ286,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ286,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR286=FALSE,VLOOKUP($AQ286,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ286,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A286,Tenant!$A286:$J785,6,FALSE)","v":0},{"$f":"VLOOKUP($A286,Tenant!$A286:$J785,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG286=FALSE,0,IF($DU286=TRUE,SUM($BS286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS286*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DU286=TRUE,SUM($BT286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT286*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DU286=TRUE,SUM($BU286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU286*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DU286=TRUE,SUM($BV286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DU286=TRUE,SUM($BW286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW286*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG286=FALSE,0,IF($DU286=TRUE,SUM($BX286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX286*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN286=FALSE,0,IF($H286=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP286=FALSE,0,ROUND(SUM($BY286*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR286=FALSE,0,ROUND(SUM($X286*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY286=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X286),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X286)),5)","v":0},{"$f":"SUM(ROUND($CH286:$CM286,2),$CO286,$CQ286,$CS286)","v":0},false,{"$f":"ROUND(IF($CV286=FALSE,0,IF($DY286=TRUE,SUM($BZ286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ286*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV286=FALSE,0,IF($DY286=TRUE,SUM($CA286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA286*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV286=FALSE,0,IF($DY286=TRUE,SUM($CB286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB286*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV286=FALSE,0,IF($DY286=TRUE,SUM($CC286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC286*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV286=FALSE,0,IF($DY286=TRUE,SUM($CD286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD286*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV286=FALSE,0,IF($DY286=TRUE,SUM($CE286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE286*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC286=FALSE,0,IF($H286=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF286*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE286=FALSE,0,ROUND(SUM($CF286*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG286=FALSE,0,ROUND(SUM($AA286*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY286=TRUE,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA286),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA286)),5)","v":0},{"$f":"SUM(ROUND($CW286:$DB286,2),$DD286,$DF286,$DH286)","v":0},0,{"$f":"SUM(SUM($CU286*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ286*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU286*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ286*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL286,IF(VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM286,$DK286))","v":0},0,false,0,false,0,{"$f":"IF(AND($X286>0,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU286=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH286:$CM286,$CS286,$ED286,$EL286,$ET286:$EY286)-SUM($BY286*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH286:$CM286,$CS286,$ED286,$EL286,$EN286:$ES286)-SUM($BY286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X286>0,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW286=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH286:$CM286,$CO286,$CQ286,$CS286,$ED286,$EF286,$EH286,$EJ286,$ET286:$EY286)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH286:$CM286,$CO286,$CQ286,$CS286,$ED286,$EF286,$EH286,$EJ286,ET286:$EX286)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA286>0,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY286=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW286:$DB286,$DH286,$ED286,$FQ286,$FY286:$GD286)-SUM($CF286*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW286:$DB286,$DH286,$ED286,$FQ286,$FS286:$FX286)-SUM($CF286*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA286>0,VLOOKUP($A286,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA286=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW286:$DB286,$DD286,$DF286,$DH286,$FI286,$FK286,$FM286,$FO286,$FY286:$GD286)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW286:$DB286,$DD286,$DF286,$DH286,$FI286,$FK286,$FM286,$FO286,$FY286:$GD286)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X286>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E286<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC286=FALSE,0,ROUND(SUM($AE286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X286>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A286,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE286=FALSE,0,ROUND(SUM($BY286*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X286>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X286>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X286>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG286=FALSE,0,SUM($BY286*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X286>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI286=FALSE,0,SUM($BY286*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X286>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK286=TRUE,$X286>0),SUM($BY286*Account!$T$2),0)","v":0},{"$f":"IF(AND($X286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM286=FALSE,0,ROUND(SUM($BS286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM286=FALSE,0,ROUND(SUM($BT286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM286=FALSE,0,ROUND(SUM($BU286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM286=FALSE,0,ROUND(SUM($BV286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM286=FALSE,0,ROUND(SUM($BW286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM286=FALSE,0,ROUND(SUM($BX286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H286/$AD286*$X286),5),0)","v":0},{"$f":"ROUND(SUM($FA286*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ286=FALSE,$FB286,ROUND(MAX(0,SUM(SUM($ET286:$EY286)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE286=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I286","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF286*Account!$AA$2),SUM($FF286*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA286>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E286<>\"D-CARE\",Tenant!$F286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH286=FALSE,0,ROUND(SUM($AF286*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA286>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A286,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY286=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ286=FALSE,0,ROUND(SUM($CF286*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA286>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA286>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA286>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL286=FALSE,0,SUM($CF286*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA286>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN286=FALSE,0,SUM($CF286*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA286>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP286=TRUE,$AA286>0),SUM($CF286*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA286>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR286=FALSE,0,ROUND(SUM($BZ286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR286=FALSE,0,ROUND(SUM($CA286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR286=FALSE,0,ROUND(SUM($CB286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR286=FALSE,0,ROUND(SUM($CC286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR286=FALSE,0,ROUND(SUM($CD286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR286=FALSE,0,ROUND(SUM($CE286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ286*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA286*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB286*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC286*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD286*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE286*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H286/$AD286*$AA286),5),0)","v":0},{"$f":"ROUND(SUM($GF286*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE286=FALSE,$GG286,ROUND(MAX(0,SUM(SUM($FY286:$GD286)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ286=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I286","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK286*Account!$AA$2),SUM($GK286*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D286<=FctrChngDts!$B$14,$E286>FctrChngDts!$B$14),AND($D286<=FctrChngDts!$C$14,$E286>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM286=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP286:$GS286))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO286,$DD286,$GP286:$GS286))","v":0},0,0,{"$f":"IF(AND($X286>0,Tenant!$E286=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX286=FALSE,0,ROUND(SUM($AE286*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA286>0,Tenant!$E286=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ286=FALSE,0,ROUND(SUM($AF286*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO286,$GT286,$GW286,$HB286,$CQ286,$DF286,$DV286,$DX286,$DZ286,$EB286),IF(Account!$Q$2=TRUE,SUM($GO286,$GU286,$GW286,$HB286,$CQ286,$DF286,$DV286,$DX286,$DZ286,$EB286),SUM($GO286,$GT286,$GU286,$GV286,$GW286,$HB286,$CQ286,$DF286,$DV286,$DX286,$DZ286,$EB286)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D286,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A286,Tenant!$A:$J,8,FALSE)=TRUE,$HD286<0),0,SUM(SUM(SUM($HD286/$AD286*$HE286)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A286,Tenant!$A:$J,8,FALSE)=TRUE,$HD286<0),0,SUM(SUM(SUM($HD286/$AD286*$HF286)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU286,$DJ286,$DR286,$DT286,$DV286,$DX286,$DZ286,$EB286,$ED286,$EF286,$EH286,$EJ286,$FI286,$FK286,$FM286,$FO286,$GN286,$GV286,$GY286,$HA286)/$AD286*$X286*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU286,$DJ286,$DR286,$DT286,$DV286,$DX286,$DZ286,$EB286,$ED286,$EF286,$EH286,$EJ286,$FI286,$FK286,$FM286,$FO286,$GN286,$GV286,$GY286,$HA286)/$AD286*$AA286*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E286),$AD286,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D286,FctrChngDts!$C$17<=$E286),_xlfn.DAYS($D286,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E286),$AD286,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D286,FctrChngDts!$C$19<=$E286),_xlfn.DAYS($D286,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN286*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN286*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO286*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO286*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D286,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A286,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU286*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A286,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV286*Account!$AA$2)),5)","v":0}]
[286,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G287),0,IF($F287<=$G287,SUM($G287-$F287),IF($F287>$G287,SUM((Account!$L$2-$F287)+$G287+1))))","v":0},{"$f":"IF(AND($D287>=FctrChngDts!$C$2,$D287<=FctrChngDts!$D$2),$D287,\"\")","v":""},{"$f":"IF($I287=\"\",\"\",IF($E287<=FctrChngDts!$D$2,$E287,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D287<FctrChngDts!$E$2,$E287<FctrChngDts!$E$2),AND($D287>=FctrChngDts!$F$2,$E287>=FctrChngDts!$F$2)),\"\",IF(AND($D287>=FctrChngDts!$E$2,$D287<=FctrChngDts!$F$2),$D287,FctrChngDts!$E$2))","v":""},{"$f":"IF($K287=\"\",\"\",IF(AND($J287=$K287,$E287>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K287=$J287,$E287,IF(AND($E287>=FctrChngDts!$E$2,$E287<=FctrChngDts!$F$2),$E287,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D287<DATE(YEAR(Account!$J$2),6,1),$D287>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I287<FctrChngDts!$A$2,$J287<FctrChngDts!$A$2),AND($I287>=FctrChngDts!$B$2,$J287>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I287<FctrChngDts!$A$2,$J287>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I287>=FctrChngDts!$A$2,$J287<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I287<FctrChngDts!$B$2,$J287>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K287<FctrChngDts!$A$2,$L287<FctrChngDts!$A$2),AND($K287>=FctrChngDts!$B$2,$L287>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K287<FctrChngDts!$A$2,$L287>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K287>=FctrChngDts!$A$2,$L287<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K287<FctrChngDts!$B$2,$L287>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I287=\"\",$J287=0),0,IF(AND($N287=TRUE,$I287<>0),SUM($J287-$I287+1),IF($O287=TRUE,SUM(FctrChngDts!$A$2-$I287),IF($P287=TRUE,0,IF($Q287=TRUE,SUM($J287-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I287=\"\",$J287=0),0,IF($N287=TRUE,0,IF($O287=TRUE,SUM($J287-FctrChngDts!$A$2+1),IF(AND($P287=TRUE,$I287<>0),SUM($J287-$I287+1),IF($Q287=TRUE,SUM(FctrChngDts!$B$2-$I287),0)))))","v":0},0,{"$f":"IF(OR($K287=\"\",$L287=0),0,IF(AND($R287=TRUE,$K287<>0),SUM($L287-$K287+1),IF($S287=TRUE,SUM(FctrChngDts!$A$2-$K287),IF($T287=TRUE,0,IF($U287=TRUE,SUM($L287-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K287=\"\",$L287=0),0,IF($R287=TRUE,0,IF($S287=TRUE,SUM($L287-FctrChngDts!$A$2+1),IF(AND($T287=TRUE,$K287<>0),SUM($L287-$K287+1),IF($U287=TRUE,SUM(FctrChngDts!$B$2-$K287),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A287,Tenant!$A287:$J786,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR287=FALSE,VLOOKUP($AQ287,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ287,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR287=FALSE,VLOOKUP($AQ287,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ287,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR287=FALSE,VLOOKUP($AQ287,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ287,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR287=FALSE,VLOOKUP($AQ287,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ287,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A287,Tenant!$A287:$J786,6,FALSE)","v":0},{"$f":"VLOOKUP($A287,Tenant!$A287:$J786,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG287=FALSE,0,IF($DU287=TRUE,SUM($BS287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS287*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DU287=TRUE,SUM($BT287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT287*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DU287=TRUE,SUM($BU287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU287*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DU287=TRUE,SUM($BV287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DU287=TRUE,SUM($BW287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW287*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG287=FALSE,0,IF($DU287=TRUE,SUM($BX287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX287*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN287=FALSE,0,IF($H287=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP287=FALSE,0,ROUND(SUM($BY287*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR287=FALSE,0,ROUND(SUM($X287*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY287=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X287),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X287)),5)","v":0},{"$f":"SUM(ROUND($CH287:$CM287,2),$CO287,$CQ287,$CS287)","v":0},false,{"$f":"ROUND(IF($CV287=FALSE,0,IF($DY287=TRUE,SUM($BZ287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ287*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV287=FALSE,0,IF($DY287=TRUE,SUM($CA287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA287*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV287=FALSE,0,IF($DY287=TRUE,SUM($CB287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB287*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV287=FALSE,0,IF($DY287=TRUE,SUM($CC287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV287=FALSE,0,IF($DY287=TRUE,SUM($CD287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD287*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV287=FALSE,0,IF($DY287=TRUE,SUM($CE287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE287*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC287=FALSE,0,IF($H287=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE287=FALSE,0,ROUND(SUM($CF287*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG287=FALSE,0,ROUND(SUM($AA287*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY287=TRUE,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA287),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA287)),5)","v":0},{"$f":"SUM(ROUND($CW287:$DB287,2),$DD287,$DF287,$DH287)","v":0},0,{"$f":"SUM(SUM($CU287*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ287*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU287*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ287*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL287,IF(VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM287,$DK287))","v":0},0,false,0,false,0,{"$f":"IF(AND($X287>0,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU287=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH287:$CM287,$CS287,$ED287,$EL287,$ET287:$EY287)-SUM($BY287*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH287:$CM287,$CS287,$ED287,$EL287,$EN287:$ES287)-SUM($BY287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X287>0,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW287=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH287:$CM287,$CO287,$CQ287,$CS287,$ED287,$EF287,$EH287,$EJ287,$ET287:$EY287)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH287:$CM287,$CO287,$CQ287,$CS287,$ED287,$EF287,$EH287,$EJ287,ET287:$EX287)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA287>0,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY287=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW287:$DB287,$DH287,$ED287,$FQ287,$FY287:$GD287)-SUM($CF287*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW287:$DB287,$DH287,$ED287,$FQ287,$FS287:$FX287)-SUM($CF287*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA287>0,VLOOKUP($A287,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA287=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW287:$DB287,$DD287,$DF287,$DH287,$FI287,$FK287,$FM287,$FO287,$FY287:$GD287)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW287:$DB287,$DD287,$DF287,$DH287,$FI287,$FK287,$FM287,$FO287,$FY287:$GD287)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E287<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC287=FALSE,0,ROUND(SUM($AE287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X287>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE287=FALSE,0,ROUND(SUM($BY287*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG287=FALSE,0,SUM($BY287*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X287>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI287=FALSE,0,SUM($BY287*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X287>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK287=TRUE,$X287>0),SUM($BY287*Account!$T$2),0)","v":0},{"$f":"IF(AND($X287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM287=FALSE,0,ROUND(SUM($BS287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM287=FALSE,0,ROUND(SUM($BT287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM287=FALSE,0,ROUND(SUM($BU287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM287=FALSE,0,ROUND(SUM($BV287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM287=FALSE,0,ROUND(SUM($BW287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM287=FALSE,0,ROUND(SUM($BX287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H287/$AD287*$X287),5),0)","v":0},{"$f":"ROUND(SUM($FA287*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ287=FALSE,$FB287,ROUND(MAX(0,SUM(SUM($ET287:$EY287)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE287=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I287","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF287*Account!$AA$2),SUM($FF287*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E287<>\"D-CARE\",Tenant!$F287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH287=FALSE,0,ROUND(SUM($AF287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA287>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A287,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY287=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ287=FALSE,0,ROUND(SUM($CF287*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA287>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA287>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL287=FALSE,0,SUM($CF287*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA287>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN287=FALSE,0,SUM($CF287*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA287>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP287=TRUE,$AA287>0),SUM($CF287*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA287>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR287=FALSE,0,ROUND(SUM($BZ287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR287=FALSE,0,ROUND(SUM($CA287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR287=FALSE,0,ROUND(SUM($CB287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR287=FALSE,0,ROUND(SUM($CC287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR287=FALSE,0,ROUND(SUM($CD287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR287=FALSE,0,ROUND(SUM($CE287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ287*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA287*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB287*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC287*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD287*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE287*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H287/$AD287*$AA287),5),0)","v":0},{"$f":"ROUND(SUM($GF287*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE287=FALSE,$GG287,ROUND(MAX(0,SUM(SUM($FY287:$GD287)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ287=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I287","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK287*Account!$AA$2),SUM($GK287*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D287<=FctrChngDts!$B$14,$E287>FctrChngDts!$B$14),AND($D287<=FctrChngDts!$C$14,$E287>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM287=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP287:$GS287))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO287,$DD287,$GP287:$GS287))","v":0},0,0,{"$f":"IF(AND($X287>0,Tenant!$E287=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX287=FALSE,0,ROUND(SUM($AE287*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA287>0,Tenant!$E287=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ287=FALSE,0,ROUND(SUM($AF287*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO287,$GT287,$GW287,$HB287,$CQ287,$DF287,$DV287,$DX287,$DZ287,$EB287),IF(Account!$Q$2=TRUE,SUM($GO287,$GU287,$GW287,$HB287,$CQ287,$DF287,$DV287,$DX287,$DZ287,$EB287),SUM($GO287,$GT287,$GU287,$GV287,$GW287,$HB287,$CQ287,$DF287,$DV287,$DX287,$DZ287,$EB287)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D287,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,8,FALSE)=TRUE,$HD287<0),0,SUM(SUM(SUM($HD287/$AD287*$HE287)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,8,FALSE)=TRUE,$HD287<0),0,SUM(SUM(SUM($HD287/$AD287*$HF287)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU287,$DJ287,$DR287,$DT287,$DV287,$DX287,$DZ287,$EB287,$ED287,$EF287,$EH287,$EJ287,$FI287,$FK287,$FM287,$FO287,$GN287,$GV287,$GY287,$HA287)/$AD287*$X287*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU287,$DJ287,$DR287,$DT287,$DV287,$DX287,$DZ287,$EB287,$ED287,$EF287,$EH287,$EJ287,$FI287,$FK287,$FM287,$FO287,$GN287,$GV287,$GY287,$HA287)/$AD287*$AA287*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E287),$AD287,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D287,FctrChngDts!$C$17<=$E287),_xlfn.DAYS($D287,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E287),$AD287,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D287,FctrChngDts!$C$19<=$E287),_xlfn.DAYS($D287,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN287*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN287*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO287*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO287*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D287,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU287*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A287,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV287*Account!$AA$2)),5)","v":0}]
[287,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G288),0,IF($F288<=$G288,SUM($G288-$F288),IF($F288>$G288,SUM((Account!$L$2-$F288)+$G288+1))))","v":0},{"$f":"IF(AND($D288>=FctrChngDts!$C$2,$D288<=FctrChngDts!$D$2),$D288,\"\")","v":""},{"$f":"IF($I288=\"\",\"\",IF($E288<=FctrChngDts!$D$2,$E288,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D288<FctrChngDts!$E$2,$E288<FctrChngDts!$E$2),AND($D288>=FctrChngDts!$F$2,$E288>=FctrChngDts!$F$2)),\"\",IF(AND($D288>=FctrChngDts!$E$2,$D288<=FctrChngDts!$F$2),$D288,FctrChngDts!$E$2))","v":""},{"$f":"IF($K288=\"\",\"\",IF(AND($J288=$K288,$E288>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K288=$J288,$E288,IF(AND($E288>=FctrChngDts!$E$2,$E288<=FctrChngDts!$F$2),$E288,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D288<DATE(YEAR(Account!$J$2),6,1),$D288>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I288<FctrChngDts!$A$2,$J288<FctrChngDts!$A$2),AND($I288>=FctrChngDts!$B$2,$J288>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I288<FctrChngDts!$A$2,$J288>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I288>=FctrChngDts!$A$2,$J288<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I288<FctrChngDts!$B$2,$J288>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K288<FctrChngDts!$A$2,$L288<FctrChngDts!$A$2),AND($K288>=FctrChngDts!$B$2,$L288>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K288<FctrChngDts!$A$2,$L288>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K288>=FctrChngDts!$A$2,$L288<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K288<FctrChngDts!$B$2,$L288>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I288=\"\",$J288=0),0,IF(AND($N288=TRUE,$I288<>0),SUM($J288-$I288+1),IF($O288=TRUE,SUM(FctrChngDts!$A$2-$I288),IF($P288=TRUE,0,IF($Q288=TRUE,SUM($J288-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I288=\"\",$J288=0),0,IF($N288=TRUE,0,IF($O288=TRUE,SUM($J288-FctrChngDts!$A$2+1),IF(AND($P288=TRUE,$I288<>0),SUM($J288-$I288+1),IF($Q288=TRUE,SUM(FctrChngDts!$B$2-$I288),0)))))","v":0},0,{"$f":"IF(OR($K288=\"\",$L288=0),0,IF(AND($R288=TRUE,$K288<>0),SUM($L288-$K288+1),IF($S288=TRUE,SUM(FctrChngDts!$A$2-$K288),IF($T288=TRUE,0,IF($U288=TRUE,SUM($L288-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K288=\"\",$L288=0),0,IF($R288=TRUE,0,IF($S288=TRUE,SUM($L288-FctrChngDts!$A$2+1),IF(AND($T288=TRUE,$K288<>0),SUM($L288-$K288+1),IF($U288=TRUE,SUM(FctrChngDts!$B$2-$K288),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A288,Tenant!$A288:$J787,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR288=FALSE,VLOOKUP($AQ288,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ288,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR288=FALSE,VLOOKUP($AQ288,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ288,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR288=FALSE,VLOOKUP($AQ288,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ288,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR288=FALSE,VLOOKUP($AQ288,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ288,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A288,Tenant!$A288:$J787,6,FALSE)","v":0},{"$f":"VLOOKUP($A288,Tenant!$A288:$J787,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG288=FALSE,0,IF($DU288=TRUE,SUM($BS288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS288*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DU288=TRUE,SUM($BT288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT288*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DU288=TRUE,SUM($BU288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU288*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DU288=TRUE,SUM($BV288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DU288=TRUE,SUM($BW288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW288*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG288=FALSE,0,IF($DU288=TRUE,SUM($BX288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX288*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN288=FALSE,0,IF($H288=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP288=FALSE,0,ROUND(SUM($BY288*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR288=FALSE,0,ROUND(SUM($X288*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY288=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X288),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X288)),5)","v":0},{"$f":"SUM(ROUND($CH288:$CM288,2),$CO288,$CQ288,$CS288)","v":0},false,{"$f":"ROUND(IF($CV288=FALSE,0,IF($DY288=TRUE,SUM($BZ288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ288*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV288=FALSE,0,IF($DY288=TRUE,SUM($CA288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA288*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV288=FALSE,0,IF($DY288=TRUE,SUM($CB288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB288*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV288=FALSE,0,IF($DY288=TRUE,SUM($CC288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV288=FALSE,0,IF($DY288=TRUE,SUM($CD288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD288*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV288=FALSE,0,IF($DY288=TRUE,SUM($CE288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE288*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC288=FALSE,0,IF($H288=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE288=FALSE,0,ROUND(SUM($CF288*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG288=FALSE,0,ROUND(SUM($AA288*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY288=TRUE,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA288),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA288)),5)","v":0},{"$f":"SUM(ROUND($CW288:$DB288,2),$DD288,$DF288,$DH288)","v":0},0,{"$f":"SUM(SUM($CU288*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ288*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU288*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ288*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL288,IF(VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM288,$DK288))","v":0},0,false,0,false,0,{"$f":"IF(AND($X288>0,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU288=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH288:$CM288,$CS288,$ED288,$EL288,$ET288:$EY288)-SUM($BY288*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH288:$CM288,$CS288,$ED288,$EL288,$EN288:$ES288)-SUM($BY288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X288>0,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW288=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH288:$CM288,$CO288,$CQ288,$CS288,$ED288,$EF288,$EH288,$EJ288,$ET288:$EY288)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH288:$CM288,$CO288,$CQ288,$CS288,$ED288,$EF288,$EH288,$EJ288,ET288:$EX288)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA288>0,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY288=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW288:$DB288,$DH288,$ED288,$FQ288,$FY288:$GD288)-SUM($CF288*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW288:$DB288,$DH288,$ED288,$FQ288,$FS288:$FX288)-SUM($CF288*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA288>0,VLOOKUP($A288,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA288=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW288:$DB288,$DD288,$DF288,$DH288,$FI288,$FK288,$FM288,$FO288,$FY288:$GD288)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW288:$DB288,$DD288,$DF288,$DH288,$FI288,$FK288,$FM288,$FO288,$FY288:$GD288)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E288<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC288=FALSE,0,ROUND(SUM($AE288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X288>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE288=FALSE,0,ROUND(SUM($BY288*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG288=FALSE,0,SUM($BY288*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X288>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI288=FALSE,0,SUM($BY288*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X288>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK288=TRUE,$X288>0),SUM($BY288*Account!$T$2),0)","v":0},{"$f":"IF(AND($X288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM288=FALSE,0,ROUND(SUM($BS288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM288=FALSE,0,ROUND(SUM($BT288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM288=FALSE,0,ROUND(SUM($BU288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM288=FALSE,0,ROUND(SUM($BV288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM288=FALSE,0,ROUND(SUM($BW288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM288=FALSE,0,ROUND(SUM($BX288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H288/$AD288*$X288),5),0)","v":0},{"$f":"ROUND(SUM($FA288*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ288=FALSE,$FB288,ROUND(MAX(0,SUM(SUM($ET288:$EY288)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE288=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I288","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF288*Account!$AA$2),SUM($FF288*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E288<>\"D-CARE\",Tenant!$F288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH288=FALSE,0,ROUND(SUM($AF288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA288>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A288,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY288=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ288=FALSE,0,ROUND(SUM($CF288*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA288>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA288>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL288=FALSE,0,SUM($CF288*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA288>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN288=FALSE,0,SUM($CF288*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA288>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP288=TRUE,$AA288>0),SUM($CF288*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA288>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR288=FALSE,0,ROUND(SUM($BZ288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR288=FALSE,0,ROUND(SUM($CA288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR288=FALSE,0,ROUND(SUM($CB288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR288=FALSE,0,ROUND(SUM($CC288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR288=FALSE,0,ROUND(SUM($CD288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR288=FALSE,0,ROUND(SUM($CE288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ288*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA288*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB288*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC288*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD288*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE288*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H288/$AD288*$AA288),5),0)","v":0},{"$f":"ROUND(SUM($GF288*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE288=FALSE,$GG288,ROUND(MAX(0,SUM(SUM($FY288:$GD288)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ288=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I288","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK288*Account!$AA$2),SUM($GK288*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D288<=FctrChngDts!$B$14,$E288>FctrChngDts!$B$14),AND($D288<=FctrChngDts!$C$14,$E288>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM288=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP288:$GS288))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO288,$DD288,$GP288:$GS288))","v":0},0,0,{"$f":"IF(AND($X288>0,Tenant!$E288=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX288=FALSE,0,ROUND(SUM($AE288*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA288>0,Tenant!$E288=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ288=FALSE,0,ROUND(SUM($AF288*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO288,$GT288,$GW288,$HB288,$CQ288,$DF288,$DV288,$DX288,$DZ288,$EB288),IF(Account!$Q$2=TRUE,SUM($GO288,$GU288,$GW288,$HB288,$CQ288,$DF288,$DV288,$DX288,$DZ288,$EB288),SUM($GO288,$GT288,$GU288,$GV288,$GW288,$HB288,$CQ288,$DF288,$DV288,$DX288,$DZ288,$EB288)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D288,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,8,FALSE)=TRUE,$HD288<0),0,SUM(SUM(SUM($HD288/$AD288*$HE288)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,8,FALSE)=TRUE,$HD288<0),0,SUM(SUM(SUM($HD288/$AD288*$HF288)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU288,$DJ288,$DR288,$DT288,$DV288,$DX288,$DZ288,$EB288,$ED288,$EF288,$EH288,$EJ288,$FI288,$FK288,$FM288,$FO288,$GN288,$GV288,$GY288,$HA288)/$AD288*$X288*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU288,$DJ288,$DR288,$DT288,$DV288,$DX288,$DZ288,$EB288,$ED288,$EF288,$EH288,$EJ288,$FI288,$FK288,$FM288,$FO288,$GN288,$GV288,$GY288,$HA288)/$AD288*$AA288*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E288),$AD288,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D288,FctrChngDts!$C$17<=$E288),_xlfn.DAYS($D288,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E288),$AD288,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D288,FctrChngDts!$C$19<=$E288),_xlfn.DAYS($D288,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN288*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN288*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO288*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO288*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D288,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU288*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A288,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV288*Account!$AA$2)),5)","v":0}]
[288,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G289),0,IF($F289<=$G289,SUM($G289-$F289),IF($F289>$G289,SUM((Account!$L$2-$F289)+$G289+1))))","v":0},{"$f":"IF(AND($D289>=FctrChngDts!$C$2,$D289<=FctrChngDts!$D$2),$D289,\"\")","v":""},{"$f":"IF($I289=\"\",\"\",IF($E289<=FctrChngDts!$D$2,$E289,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D289<FctrChngDts!$E$2,$E289<FctrChngDts!$E$2),AND($D289>=FctrChngDts!$F$2,$E289>=FctrChngDts!$F$2)),\"\",IF(AND($D289>=FctrChngDts!$E$2,$D289<=FctrChngDts!$F$2),$D289,FctrChngDts!$E$2))","v":""},{"$f":"IF($K289=\"\",\"\",IF(AND($J289=$K289,$E289>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K289=$J289,$E289,IF(AND($E289>=FctrChngDts!$E$2,$E289<=FctrChngDts!$F$2),$E289,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D289<DATE(YEAR(Account!$J$2),6,1),$D289>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I289<FctrChngDts!$A$2,$J289<FctrChngDts!$A$2),AND($I289>=FctrChngDts!$B$2,$J289>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I289<FctrChngDts!$A$2,$J289>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I289>=FctrChngDts!$A$2,$J289<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I289<FctrChngDts!$B$2,$J289>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K289<FctrChngDts!$A$2,$L289<FctrChngDts!$A$2),AND($K289>=FctrChngDts!$B$2,$L289>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K289<FctrChngDts!$A$2,$L289>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K289>=FctrChngDts!$A$2,$L289<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K289<FctrChngDts!$B$2,$L289>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I289=\"\",$J289=0),0,IF(AND($N289=TRUE,$I289<>0),SUM($J289-$I289+1),IF($O289=TRUE,SUM(FctrChngDts!$A$2-$I289),IF($P289=TRUE,0,IF($Q289=TRUE,SUM($J289-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I289=\"\",$J289=0),0,IF($N289=TRUE,0,IF($O289=TRUE,SUM($J289-FctrChngDts!$A$2+1),IF(AND($P289=TRUE,$I289<>0),SUM($J289-$I289+1),IF($Q289=TRUE,SUM(FctrChngDts!$B$2-$I289),0)))))","v":0},0,{"$f":"IF(OR($K289=\"\",$L289=0),0,IF(AND($R289=TRUE,$K289<>0),SUM($L289-$K289+1),IF($S289=TRUE,SUM(FctrChngDts!$A$2-$K289),IF($T289=TRUE,0,IF($U289=TRUE,SUM($L289-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K289=\"\",$L289=0),0,IF($R289=TRUE,0,IF($S289=TRUE,SUM($L289-FctrChngDts!$A$2+1),IF(AND($T289=TRUE,$K289<>0),SUM($L289-$K289+1),IF($U289=TRUE,SUM(FctrChngDts!$B$2-$K289),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A289,Tenant!$A289:$J788,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR289=FALSE,VLOOKUP($AQ289,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ289,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR289=FALSE,VLOOKUP($AQ289,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ289,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR289=FALSE,VLOOKUP($AQ289,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ289,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR289=FALSE,VLOOKUP($AQ289,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ289,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A289,Tenant!$A289:$J788,6,FALSE)","v":0},{"$f":"VLOOKUP($A289,Tenant!$A289:$J788,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG289=FALSE,0,IF($DU289=TRUE,SUM($BS289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS289*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DU289=TRUE,SUM($BT289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT289*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DU289=TRUE,SUM($BU289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU289*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DU289=TRUE,SUM($BV289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DU289=TRUE,SUM($BW289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW289*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG289=FALSE,0,IF($DU289=TRUE,SUM($BX289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX289*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN289=FALSE,0,IF($H289=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP289=FALSE,0,ROUND(SUM($BY289*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR289=FALSE,0,ROUND(SUM($X289*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY289=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X289),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X289)),5)","v":0},{"$f":"SUM(ROUND($CH289:$CM289,2),$CO289,$CQ289,$CS289)","v":0},false,{"$f":"ROUND(IF($CV289=FALSE,0,IF($DY289=TRUE,SUM($BZ289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ289*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV289=FALSE,0,IF($DY289=TRUE,SUM($CA289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA289*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV289=FALSE,0,IF($DY289=TRUE,SUM($CB289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB289*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV289=FALSE,0,IF($DY289=TRUE,SUM($CC289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV289=FALSE,0,IF($DY289=TRUE,SUM($CD289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD289*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV289=FALSE,0,IF($DY289=TRUE,SUM($CE289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE289*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC289=FALSE,0,IF($H289=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE289=FALSE,0,ROUND(SUM($CF289*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG289=FALSE,0,ROUND(SUM($AA289*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY289=TRUE,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA289),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA289)),5)","v":0},{"$f":"SUM(ROUND($CW289:$DB289,2),$DD289,$DF289,$DH289)","v":0},0,{"$f":"SUM(SUM($CU289*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ289*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU289*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ289*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL289,IF(VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM289,$DK289))","v":0},0,false,0,false,0,{"$f":"IF(AND($X289>0,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU289=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH289:$CM289,$CS289,$ED289,$EL289,$ET289:$EY289)-SUM($BY289*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH289:$CM289,$CS289,$ED289,$EL289,$EN289:$ES289)-SUM($BY289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X289>0,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW289=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH289:$CM289,$CO289,$CQ289,$CS289,$ED289,$EF289,$EH289,$EJ289,$ET289:$EY289)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH289:$CM289,$CO289,$CQ289,$CS289,$ED289,$EF289,$EH289,$EJ289,ET289:$EX289)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA289>0,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY289=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW289:$DB289,$DH289,$ED289,$FQ289,$FY289:$GD289)-SUM($CF289*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW289:$DB289,$DH289,$ED289,$FQ289,$FS289:$FX289)-SUM($CF289*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA289>0,VLOOKUP($A289,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA289=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW289:$DB289,$DD289,$DF289,$DH289,$FI289,$FK289,$FM289,$FO289,$FY289:$GD289)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW289:$DB289,$DD289,$DF289,$DH289,$FI289,$FK289,$FM289,$FO289,$FY289:$GD289)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E289<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC289=FALSE,0,ROUND(SUM($AE289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X289>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE289=FALSE,0,ROUND(SUM($BY289*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG289=FALSE,0,SUM($BY289*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X289>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI289=FALSE,0,SUM($BY289*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X289>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK289=TRUE,$X289>0),SUM($BY289*Account!$T$2),0)","v":0},{"$f":"IF(AND($X289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM289=FALSE,0,ROUND(SUM($BS289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM289=FALSE,0,ROUND(SUM($BT289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM289=FALSE,0,ROUND(SUM($BU289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM289=FALSE,0,ROUND(SUM($BV289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM289=FALSE,0,ROUND(SUM($BW289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM289=FALSE,0,ROUND(SUM($BX289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H289/$AD289*$X289),5),0)","v":0},{"$f":"ROUND(SUM($FA289*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ289=FALSE,$FB289,ROUND(MAX(0,SUM(SUM($ET289:$EY289)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE289=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I289","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF289*Account!$AA$2),SUM($FF289*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E289<>\"D-CARE\",Tenant!$F289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH289=FALSE,0,ROUND(SUM($AF289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA289>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A289,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY289=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ289=FALSE,0,ROUND(SUM($CF289*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA289>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA289>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL289=FALSE,0,SUM($CF289*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA289>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN289=FALSE,0,SUM($CF289*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA289>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP289=TRUE,$AA289>0),SUM($CF289*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA289>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR289=FALSE,0,ROUND(SUM($BZ289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR289=FALSE,0,ROUND(SUM($CA289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR289=FALSE,0,ROUND(SUM($CB289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR289=FALSE,0,ROUND(SUM($CC289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR289=FALSE,0,ROUND(SUM($CD289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR289=FALSE,0,ROUND(SUM($CE289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ289*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA289*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB289*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC289*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD289*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE289*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H289/$AD289*$AA289),5),0)","v":0},{"$f":"ROUND(SUM($GF289*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE289=FALSE,$GG289,ROUND(MAX(0,SUM(SUM($FY289:$GD289)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ289=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I289","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK289*Account!$AA$2),SUM($GK289*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D289<=FctrChngDts!$B$14,$E289>FctrChngDts!$B$14),AND($D289<=FctrChngDts!$C$14,$E289>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM289=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP289:$GS289))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO289,$DD289,$GP289:$GS289))","v":0},0,0,{"$f":"IF(AND($X289>0,Tenant!$E289=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX289=FALSE,0,ROUND(SUM($AE289*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA289>0,Tenant!$E289=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ289=FALSE,0,ROUND(SUM($AF289*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO289,$GT289,$GW289,$HB289,$CQ289,$DF289,$DV289,$DX289,$DZ289,$EB289),IF(Account!$Q$2=TRUE,SUM($GO289,$GU289,$GW289,$HB289,$CQ289,$DF289,$DV289,$DX289,$DZ289,$EB289),SUM($GO289,$GT289,$GU289,$GV289,$GW289,$HB289,$CQ289,$DF289,$DV289,$DX289,$DZ289,$EB289)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D289,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,8,FALSE)=TRUE,$HD289<0),0,SUM(SUM(SUM($HD289/$AD289*$HE289)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,8,FALSE)=TRUE,$HD289<0),0,SUM(SUM(SUM($HD289/$AD289*$HF289)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU289,$DJ289,$DR289,$DT289,$DV289,$DX289,$DZ289,$EB289,$ED289,$EF289,$EH289,$EJ289,$FI289,$FK289,$FM289,$FO289,$GN289,$GV289,$GY289,$HA289)/$AD289*$X289*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU289,$DJ289,$DR289,$DT289,$DV289,$DX289,$DZ289,$EB289,$ED289,$EF289,$EH289,$EJ289,$FI289,$FK289,$FM289,$FO289,$GN289,$GV289,$GY289,$HA289)/$AD289*$AA289*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E289),$AD289,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D289,FctrChngDts!$C$17<=$E289),_xlfn.DAYS($D289,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E289),$AD289,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D289,FctrChngDts!$C$19<=$E289),_xlfn.DAYS($D289,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN289*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN289*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO289*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO289*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D289,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU289*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A289,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV289*Account!$AA$2)),5)","v":0}]
[289,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G290),0,IF($F290<=$G290,SUM($G290-$F290),IF($F290>$G290,SUM((Account!$L$2-$F290)+$G290+1))))","v":0},{"$f":"IF(AND($D290>=FctrChngDts!$C$2,$D290<=FctrChngDts!$D$2),$D290,\"\")","v":""},{"$f":"IF($I290=\"\",\"\",IF($E290<=FctrChngDts!$D$2,$E290,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D290<FctrChngDts!$E$2,$E290<FctrChngDts!$E$2),AND($D290>=FctrChngDts!$F$2,$E290>=FctrChngDts!$F$2)),\"\",IF(AND($D290>=FctrChngDts!$E$2,$D290<=FctrChngDts!$F$2),$D290,FctrChngDts!$E$2))","v":""},{"$f":"IF($K290=\"\",\"\",IF(AND($J290=$K290,$E290>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K290=$J290,$E290,IF(AND($E290>=FctrChngDts!$E$2,$E290<=FctrChngDts!$F$2),$E290,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D290<DATE(YEAR(Account!$J$2),6,1),$D290>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I290<FctrChngDts!$A$2,$J290<FctrChngDts!$A$2),AND($I290>=FctrChngDts!$B$2,$J290>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I290<FctrChngDts!$A$2,$J290>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I290>=FctrChngDts!$A$2,$J290<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I290<FctrChngDts!$B$2,$J290>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K290<FctrChngDts!$A$2,$L290<FctrChngDts!$A$2),AND($K290>=FctrChngDts!$B$2,$L290>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K290<FctrChngDts!$A$2,$L290>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K290>=FctrChngDts!$A$2,$L290<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K290<FctrChngDts!$B$2,$L290>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I290=\"\",$J290=0),0,IF(AND($N290=TRUE,$I290<>0),SUM($J290-$I290+1),IF($O290=TRUE,SUM(FctrChngDts!$A$2-$I290),IF($P290=TRUE,0,IF($Q290=TRUE,SUM($J290-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I290=\"\",$J290=0),0,IF($N290=TRUE,0,IF($O290=TRUE,SUM($J290-FctrChngDts!$A$2+1),IF(AND($P290=TRUE,$I290<>0),SUM($J290-$I290+1),IF($Q290=TRUE,SUM(FctrChngDts!$B$2-$I290),0)))))","v":0},0,{"$f":"IF(OR($K290=\"\",$L290=0),0,IF(AND($R290=TRUE,$K290<>0),SUM($L290-$K290+1),IF($S290=TRUE,SUM(FctrChngDts!$A$2-$K290),IF($T290=TRUE,0,IF($U290=TRUE,SUM($L290-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K290=\"\",$L290=0),0,IF($R290=TRUE,0,IF($S290=TRUE,SUM($L290-FctrChngDts!$A$2+1),IF(AND($T290=TRUE,$K290<>0),SUM($L290-$K290+1),IF($U290=TRUE,SUM(FctrChngDts!$B$2-$K290),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A290,Tenant!$A290:$J789,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR290=FALSE,VLOOKUP($AQ290,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ290,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR290=FALSE,VLOOKUP($AQ290,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ290,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR290=FALSE,VLOOKUP($AQ290,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ290,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR290=FALSE,VLOOKUP($AQ290,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ290,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A290,Tenant!$A290:$J789,6,FALSE)","v":0},{"$f":"VLOOKUP($A290,Tenant!$A290:$J789,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG290=FALSE,0,IF($DU290=TRUE,SUM($BS290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS290*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DU290=TRUE,SUM($BT290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT290*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DU290=TRUE,SUM($BU290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU290*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DU290=TRUE,SUM($BV290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DU290=TRUE,SUM($BW290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW290*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG290=FALSE,0,IF($DU290=TRUE,SUM($BX290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX290*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN290=FALSE,0,IF($H290=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP290=FALSE,0,ROUND(SUM($BY290*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR290=FALSE,0,ROUND(SUM($X290*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY290=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X290),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X290)),5)","v":0},{"$f":"SUM(ROUND($CH290:$CM290,2),$CO290,$CQ290,$CS290)","v":0},false,{"$f":"ROUND(IF($CV290=FALSE,0,IF($DY290=TRUE,SUM($BZ290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ290*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV290=FALSE,0,IF($DY290=TRUE,SUM($CA290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA290*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV290=FALSE,0,IF($DY290=TRUE,SUM($CB290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB290*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV290=FALSE,0,IF($DY290=TRUE,SUM($CC290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV290=FALSE,0,IF($DY290=TRUE,SUM($CD290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD290*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV290=FALSE,0,IF($DY290=TRUE,SUM($CE290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE290*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC290=FALSE,0,IF($H290=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE290=FALSE,0,ROUND(SUM($CF290*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG290=FALSE,0,ROUND(SUM($AA290*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY290=TRUE,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA290),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA290)),5)","v":0},{"$f":"SUM(ROUND($CW290:$DB290,2),$DD290,$DF290,$DH290)","v":0},0,{"$f":"SUM(SUM($CU290*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ290*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU290*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ290*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL290,IF(VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM290,$DK290))","v":0},0,false,0,false,0,{"$f":"IF(AND($X290>0,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU290=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH290:$CM290,$CS290,$ED290,$EL290,$ET290:$EY290)-SUM($BY290*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH290:$CM290,$CS290,$ED290,$EL290,$EN290:$ES290)-SUM($BY290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X290>0,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW290=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH290:$CM290,$CO290,$CQ290,$CS290,$ED290,$EF290,$EH290,$EJ290,$ET290:$EY290)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH290:$CM290,$CO290,$CQ290,$CS290,$ED290,$EF290,$EH290,$EJ290,ET290:$EX290)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA290>0,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY290=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW290:$DB290,$DH290,$ED290,$FQ290,$FY290:$GD290)-SUM($CF290*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW290:$DB290,$DH290,$ED290,$FQ290,$FS290:$FX290)-SUM($CF290*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA290>0,VLOOKUP($A290,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA290=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW290:$DB290,$DD290,$DF290,$DH290,$FI290,$FK290,$FM290,$FO290,$FY290:$GD290)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW290:$DB290,$DD290,$DF290,$DH290,$FI290,$FK290,$FM290,$FO290,$FY290:$GD290)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E290<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC290=FALSE,0,ROUND(SUM($AE290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X290>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE290=FALSE,0,ROUND(SUM($BY290*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG290=FALSE,0,SUM($BY290*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X290>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI290=FALSE,0,SUM($BY290*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X290>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK290=TRUE,$X290>0),SUM($BY290*Account!$T$2),0)","v":0},{"$f":"IF(AND($X290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM290=FALSE,0,ROUND(SUM($BS290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM290=FALSE,0,ROUND(SUM($BT290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM290=FALSE,0,ROUND(SUM($BU290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM290=FALSE,0,ROUND(SUM($BV290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM290=FALSE,0,ROUND(SUM($BW290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM290=FALSE,0,ROUND(SUM($BX290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H290/$AD290*$X290),5),0)","v":0},{"$f":"ROUND(SUM($FA290*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ290=FALSE,$FB290,ROUND(MAX(0,SUM(SUM($ET290:$EY290)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE290=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I290","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF290*Account!$AA$2),SUM($FF290*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E290<>\"D-CARE\",Tenant!$F290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH290=FALSE,0,ROUND(SUM($AF290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA290>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A290,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY290=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ290=FALSE,0,ROUND(SUM($CF290*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA290>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA290>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL290=FALSE,0,SUM($CF290*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA290>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN290=FALSE,0,SUM($CF290*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA290>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP290=TRUE,$AA290>0),SUM($CF290*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA290>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR290=FALSE,0,ROUND(SUM($BZ290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR290=FALSE,0,ROUND(SUM($CA290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR290=FALSE,0,ROUND(SUM($CB290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR290=FALSE,0,ROUND(SUM($CC290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR290=FALSE,0,ROUND(SUM($CD290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR290=FALSE,0,ROUND(SUM($CE290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ290*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA290*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB290*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC290*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD290*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE290*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H290/$AD290*$AA290),5),0)","v":0},{"$f":"ROUND(SUM($GF290*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE290=FALSE,$GG290,ROUND(MAX(0,SUM(SUM($FY290:$GD290)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ290=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I290","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK290*Account!$AA$2),SUM($GK290*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D290<=FctrChngDts!$B$14,$E290>FctrChngDts!$B$14),AND($D290<=FctrChngDts!$C$14,$E290>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM290=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP290:$GS290))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO290,$DD290,$GP290:$GS290))","v":0},0,0,{"$f":"IF(AND($X290>0,Tenant!$E290=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX290=FALSE,0,ROUND(SUM($AE290*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA290>0,Tenant!$E290=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ290=FALSE,0,ROUND(SUM($AF290*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO290,$GT290,$GW290,$HB290,$CQ290,$DF290,$DV290,$DX290,$DZ290,$EB290),IF(Account!$Q$2=TRUE,SUM($GO290,$GU290,$GW290,$HB290,$CQ290,$DF290,$DV290,$DX290,$DZ290,$EB290),SUM($GO290,$GT290,$GU290,$GV290,$GW290,$HB290,$CQ290,$DF290,$DV290,$DX290,$DZ290,$EB290)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D290,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,8,FALSE)=TRUE,$HD290<0),0,SUM(SUM(SUM($HD290/$AD290*$HE290)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,8,FALSE)=TRUE,$HD290<0),0,SUM(SUM(SUM($HD290/$AD290*$HF290)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU290,$DJ290,$DR290,$DT290,$DV290,$DX290,$DZ290,$EB290,$ED290,$EF290,$EH290,$EJ290,$FI290,$FK290,$FM290,$FO290,$GN290,$GV290,$GY290,$HA290)/$AD290*$X290*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU290,$DJ290,$DR290,$DT290,$DV290,$DX290,$DZ290,$EB290,$ED290,$EF290,$EH290,$EJ290,$FI290,$FK290,$FM290,$FO290,$GN290,$GV290,$GY290,$HA290)/$AD290*$AA290*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E290),$AD290,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D290,FctrChngDts!$C$17<=$E290),_xlfn.DAYS($D290,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E290),$AD290,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D290,FctrChngDts!$C$19<=$E290),_xlfn.DAYS($D290,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN290*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN290*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO290*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO290*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D290,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU290*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A290,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV290*Account!$AA$2)),5)","v":0}]
[290,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G291),0,IF($F291<=$G291,SUM($G291-$F291),IF($F291>$G291,SUM((Account!$L$2-$F291)+$G291+1))))","v":0},{"$f":"IF(AND($D291>=FctrChngDts!$C$2,$D291<=FctrChngDts!$D$2),$D291,\"\")","v":""},{"$f":"IF($I291=\"\",\"\",IF($E291<=FctrChngDts!$D$2,$E291,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D291<FctrChngDts!$E$2,$E291<FctrChngDts!$E$2),AND($D291>=FctrChngDts!$F$2,$E291>=FctrChngDts!$F$2)),\"\",IF(AND($D291>=FctrChngDts!$E$2,$D291<=FctrChngDts!$F$2),$D291,FctrChngDts!$E$2))","v":""},{"$f":"IF($K291=\"\",\"\",IF(AND($J291=$K291,$E291>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K291=$J291,$E291,IF(AND($E291>=FctrChngDts!$E$2,$E291<=FctrChngDts!$F$2),$E291,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D291<DATE(YEAR(Account!$J$2),6,1),$D291>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I291<FctrChngDts!$A$2,$J291<FctrChngDts!$A$2),AND($I291>=FctrChngDts!$B$2,$J291>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I291<FctrChngDts!$A$2,$J291>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I291>=FctrChngDts!$A$2,$J291<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I291<FctrChngDts!$B$2,$J291>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K291<FctrChngDts!$A$2,$L291<FctrChngDts!$A$2),AND($K291>=FctrChngDts!$B$2,$L291>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K291<FctrChngDts!$A$2,$L291>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K291>=FctrChngDts!$A$2,$L291<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K291<FctrChngDts!$B$2,$L291>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I291=\"\",$J291=0),0,IF(AND($N291=TRUE,$I291<>0),SUM($J291-$I291+1),IF($O291=TRUE,SUM(FctrChngDts!$A$2-$I291),IF($P291=TRUE,0,IF($Q291=TRUE,SUM($J291-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I291=\"\",$J291=0),0,IF($N291=TRUE,0,IF($O291=TRUE,SUM($J291-FctrChngDts!$A$2+1),IF(AND($P291=TRUE,$I291<>0),SUM($J291-$I291+1),IF($Q291=TRUE,SUM(FctrChngDts!$B$2-$I291),0)))))","v":0},0,{"$f":"IF(OR($K291=\"\",$L291=0),0,IF(AND($R291=TRUE,$K291<>0),SUM($L291-$K291+1),IF($S291=TRUE,SUM(FctrChngDts!$A$2-$K291),IF($T291=TRUE,0,IF($U291=TRUE,SUM($L291-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K291=\"\",$L291=0),0,IF($R291=TRUE,0,IF($S291=TRUE,SUM($L291-FctrChngDts!$A$2+1),IF(AND($T291=TRUE,$K291<>0),SUM($L291-$K291+1),IF($U291=TRUE,SUM(FctrChngDts!$B$2-$K291),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A291,Tenant!$A291:$J790,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR291=FALSE,VLOOKUP($AQ291,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ291,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR291=FALSE,VLOOKUP($AQ291,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ291,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR291=FALSE,VLOOKUP($AQ291,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ291,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR291=FALSE,VLOOKUP($AQ291,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ291,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A291,Tenant!$A291:$J790,6,FALSE)","v":0},{"$f":"VLOOKUP($A291,Tenant!$A291:$J790,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG291=FALSE,0,IF($DU291=TRUE,SUM($BS291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS291*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DU291=TRUE,SUM($BT291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT291*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DU291=TRUE,SUM($BU291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU291*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DU291=TRUE,SUM($BV291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DU291=TRUE,SUM($BW291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW291*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG291=FALSE,0,IF($DU291=TRUE,SUM($BX291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX291*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN291=FALSE,0,IF($H291=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP291=FALSE,0,ROUND(SUM($BY291*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR291=FALSE,0,ROUND(SUM($X291*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY291=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X291),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X291)),5)","v":0},{"$f":"SUM(ROUND($CH291:$CM291,2),$CO291,$CQ291,$CS291)","v":0},false,{"$f":"ROUND(IF($CV291=FALSE,0,IF($DY291=TRUE,SUM($BZ291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ291*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV291=FALSE,0,IF($DY291=TRUE,SUM($CA291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA291*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV291=FALSE,0,IF($DY291=TRUE,SUM($CB291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB291*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV291=FALSE,0,IF($DY291=TRUE,SUM($CC291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV291=FALSE,0,IF($DY291=TRUE,SUM($CD291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD291*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV291=FALSE,0,IF($DY291=TRUE,SUM($CE291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE291*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC291=FALSE,0,IF($H291=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE291=FALSE,0,ROUND(SUM($CF291*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG291=FALSE,0,ROUND(SUM($AA291*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY291=TRUE,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA291),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA291)),5)","v":0},{"$f":"SUM(ROUND($CW291:$DB291,2),$DD291,$DF291,$DH291)","v":0},0,{"$f":"SUM(SUM($CU291*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ291*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU291*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ291*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL291,IF(VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM291,$DK291))","v":0},0,false,0,false,0,{"$f":"IF(AND($X291>0,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU291=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH291:$CM291,$CS291,$ED291,$EL291,$ET291:$EY291)-SUM($BY291*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH291:$CM291,$CS291,$ED291,$EL291,$EN291:$ES291)-SUM($BY291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X291>0,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW291=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH291:$CM291,$CO291,$CQ291,$CS291,$ED291,$EF291,$EH291,$EJ291,$ET291:$EY291)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH291:$CM291,$CO291,$CQ291,$CS291,$ED291,$EF291,$EH291,$EJ291,ET291:$EX291)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA291>0,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY291=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW291:$DB291,$DH291,$ED291,$FQ291,$FY291:$GD291)-SUM($CF291*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW291:$DB291,$DH291,$ED291,$FQ291,$FS291:$FX291)-SUM($CF291*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA291>0,VLOOKUP($A291,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA291=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW291:$DB291,$DD291,$DF291,$DH291,$FI291,$FK291,$FM291,$FO291,$FY291:$GD291)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW291:$DB291,$DD291,$DF291,$DH291,$FI291,$FK291,$FM291,$FO291,$FY291:$GD291)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E291<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC291=FALSE,0,ROUND(SUM($AE291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X291>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE291=FALSE,0,ROUND(SUM($BY291*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG291=FALSE,0,SUM($BY291*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X291>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI291=FALSE,0,SUM($BY291*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X291>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK291=TRUE,$X291>0),SUM($BY291*Account!$T$2),0)","v":0},{"$f":"IF(AND($X291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM291=FALSE,0,ROUND(SUM($BS291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM291=FALSE,0,ROUND(SUM($BT291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM291=FALSE,0,ROUND(SUM($BU291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM291=FALSE,0,ROUND(SUM($BV291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM291=FALSE,0,ROUND(SUM($BW291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM291=FALSE,0,ROUND(SUM($BX291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H291/$AD291*$X291),5),0)","v":0},{"$f":"ROUND(SUM($FA291*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ291=FALSE,$FB291,ROUND(MAX(0,SUM(SUM($ET291:$EY291)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE291=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I291","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF291*Account!$AA$2),SUM($FF291*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E291<>\"D-CARE\",Tenant!$F291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH291=FALSE,0,ROUND(SUM($AF291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA291>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A291,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY291=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ291=FALSE,0,ROUND(SUM($CF291*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA291>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA291>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL291=FALSE,0,SUM($CF291*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA291>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN291=FALSE,0,SUM($CF291*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA291>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP291=TRUE,$AA291>0),SUM($CF291*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA291>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR291=FALSE,0,ROUND(SUM($BZ291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR291=FALSE,0,ROUND(SUM($CA291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR291=FALSE,0,ROUND(SUM($CB291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR291=FALSE,0,ROUND(SUM($CC291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR291=FALSE,0,ROUND(SUM($CD291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR291=FALSE,0,ROUND(SUM($CE291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ291*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA291*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB291*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC291*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD291*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE291*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H291/$AD291*$AA291),5),0)","v":0},{"$f":"ROUND(SUM($GF291*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE291=FALSE,$GG291,ROUND(MAX(0,SUM(SUM($FY291:$GD291)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ291=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I291","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK291*Account!$AA$2),SUM($GK291*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D291<=FctrChngDts!$B$14,$E291>FctrChngDts!$B$14),AND($D291<=FctrChngDts!$C$14,$E291>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM291=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP291:$GS291))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO291,$DD291,$GP291:$GS291))","v":0},0,0,{"$f":"IF(AND($X291>0,Tenant!$E291=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX291=FALSE,0,ROUND(SUM($AE291*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA291>0,Tenant!$E291=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ291=FALSE,0,ROUND(SUM($AF291*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO291,$GT291,$GW291,$HB291,$CQ291,$DF291,$DV291,$DX291,$DZ291,$EB291),IF(Account!$Q$2=TRUE,SUM($GO291,$GU291,$GW291,$HB291,$CQ291,$DF291,$DV291,$DX291,$DZ291,$EB291),SUM($GO291,$GT291,$GU291,$GV291,$GW291,$HB291,$CQ291,$DF291,$DV291,$DX291,$DZ291,$EB291)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D291,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,8,FALSE)=TRUE,$HD291<0),0,SUM(SUM(SUM($HD291/$AD291*$HE291)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,8,FALSE)=TRUE,$HD291<0),0,SUM(SUM(SUM($HD291/$AD291*$HF291)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU291,$DJ291,$DR291,$DT291,$DV291,$DX291,$DZ291,$EB291,$ED291,$EF291,$EH291,$EJ291,$FI291,$FK291,$FM291,$FO291,$GN291,$GV291,$GY291,$HA291)/$AD291*$X291*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU291,$DJ291,$DR291,$DT291,$DV291,$DX291,$DZ291,$EB291,$ED291,$EF291,$EH291,$EJ291,$FI291,$FK291,$FM291,$FO291,$GN291,$GV291,$GY291,$HA291)/$AD291*$AA291*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E291),$AD291,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D291,FctrChngDts!$C$17<=$E291),_xlfn.DAYS($D291,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E291),$AD291,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D291,FctrChngDts!$C$19<=$E291),_xlfn.DAYS($D291,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN291*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN291*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO291*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO291*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D291,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU291*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A291,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV291*Account!$AA$2)),5)","v":0}]
[291,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G292),0,IF($F292<=$G292,SUM($G292-$F292),IF($F292>$G292,SUM((Account!$L$2-$F292)+$G292+1))))","v":0},{"$f":"IF(AND($D292>=FctrChngDts!$C$2,$D292<=FctrChngDts!$D$2),$D292,\"\")","v":""},{"$f":"IF($I292=\"\",\"\",IF($E292<=FctrChngDts!$D$2,$E292,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D292<FctrChngDts!$E$2,$E292<FctrChngDts!$E$2),AND($D292>=FctrChngDts!$F$2,$E292>=FctrChngDts!$F$2)),\"\",IF(AND($D292>=FctrChngDts!$E$2,$D292<=FctrChngDts!$F$2),$D292,FctrChngDts!$E$2))","v":""},{"$f":"IF($K292=\"\",\"\",IF(AND($J292=$K292,$E292>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K292=$J292,$E292,IF(AND($E292>=FctrChngDts!$E$2,$E292<=FctrChngDts!$F$2),$E292,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D292<DATE(YEAR(Account!$J$2),6,1),$D292>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I292<FctrChngDts!$A$2,$J292<FctrChngDts!$A$2),AND($I292>=FctrChngDts!$B$2,$J292>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I292<FctrChngDts!$A$2,$J292>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I292>=FctrChngDts!$A$2,$J292<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I292<FctrChngDts!$B$2,$J292>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K292<FctrChngDts!$A$2,$L292<FctrChngDts!$A$2),AND($K292>=FctrChngDts!$B$2,$L292>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K292<FctrChngDts!$A$2,$L292>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K292>=FctrChngDts!$A$2,$L292<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K292<FctrChngDts!$B$2,$L292>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I292=\"\",$J292=0),0,IF(AND($N292=TRUE,$I292<>0),SUM($J292-$I292+1),IF($O292=TRUE,SUM(FctrChngDts!$A$2-$I292),IF($P292=TRUE,0,IF($Q292=TRUE,SUM($J292-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I292=\"\",$J292=0),0,IF($N292=TRUE,0,IF($O292=TRUE,SUM($J292-FctrChngDts!$A$2+1),IF(AND($P292=TRUE,$I292<>0),SUM($J292-$I292+1),IF($Q292=TRUE,SUM(FctrChngDts!$B$2-$I292),0)))))","v":0},0,{"$f":"IF(OR($K292=\"\",$L292=0),0,IF(AND($R292=TRUE,$K292<>0),SUM($L292-$K292+1),IF($S292=TRUE,SUM(FctrChngDts!$A$2-$K292),IF($T292=TRUE,0,IF($U292=TRUE,SUM($L292-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K292=\"\",$L292=0),0,IF($R292=TRUE,0,IF($S292=TRUE,SUM($L292-FctrChngDts!$A$2+1),IF(AND($T292=TRUE,$K292<>0),SUM($L292-$K292+1),IF($U292=TRUE,SUM(FctrChngDts!$B$2-$K292),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A292,Tenant!$A292:$J791,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR292=FALSE,VLOOKUP($AQ292,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ292,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR292=FALSE,VLOOKUP($AQ292,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ292,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR292=FALSE,VLOOKUP($AQ292,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ292,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR292=FALSE,VLOOKUP($AQ292,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ292,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A292,Tenant!$A292:$J791,6,FALSE)","v":0},{"$f":"VLOOKUP($A292,Tenant!$A292:$J791,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG292=FALSE,0,IF($DU292=TRUE,SUM($BS292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS292*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DU292=TRUE,SUM($BT292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT292*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DU292=TRUE,SUM($BU292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU292*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DU292=TRUE,SUM($BV292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DU292=TRUE,SUM($BW292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW292*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG292=FALSE,0,IF($DU292=TRUE,SUM($BX292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX292*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN292=FALSE,0,IF($H292=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP292=FALSE,0,ROUND(SUM($BY292*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR292=FALSE,0,ROUND(SUM($X292*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY292=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X292),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X292)),5)","v":0},{"$f":"SUM(ROUND($CH292:$CM292,2),$CO292,$CQ292,$CS292)","v":0},false,{"$f":"ROUND(IF($CV292=FALSE,0,IF($DY292=TRUE,SUM($BZ292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ292*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV292=FALSE,0,IF($DY292=TRUE,SUM($CA292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA292*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV292=FALSE,0,IF($DY292=TRUE,SUM($CB292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB292*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV292=FALSE,0,IF($DY292=TRUE,SUM($CC292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV292=FALSE,0,IF($DY292=TRUE,SUM($CD292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD292*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV292=FALSE,0,IF($DY292=TRUE,SUM($CE292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE292*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC292=FALSE,0,IF($H292=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE292=FALSE,0,ROUND(SUM($CF292*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG292=FALSE,0,ROUND(SUM($AA292*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY292=TRUE,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA292),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA292)),5)","v":0},{"$f":"SUM(ROUND($CW292:$DB292,2),$DD292,$DF292,$DH292)","v":0},0,{"$f":"SUM(SUM($CU292*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ292*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU292*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ292*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL292,IF(VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM292,$DK292))","v":0},0,false,0,false,0,{"$f":"IF(AND($X292>0,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU292=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH292:$CM292,$CS292,$ED292,$EL292,$ET292:$EY292)-SUM($BY292*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH292:$CM292,$CS292,$ED292,$EL292,$EN292:$ES292)-SUM($BY292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X292>0,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW292=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH292:$CM292,$CO292,$CQ292,$CS292,$ED292,$EF292,$EH292,$EJ292,$ET292:$EY292)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH292:$CM292,$CO292,$CQ292,$CS292,$ED292,$EF292,$EH292,$EJ292,ET292:$EX292)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA292>0,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY292=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW292:$DB292,$DH292,$ED292,$FQ292,$FY292:$GD292)-SUM($CF292*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW292:$DB292,$DH292,$ED292,$FQ292,$FS292:$FX292)-SUM($CF292*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA292>0,VLOOKUP($A292,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA292=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW292:$DB292,$DD292,$DF292,$DH292,$FI292,$FK292,$FM292,$FO292,$FY292:$GD292)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW292:$DB292,$DD292,$DF292,$DH292,$FI292,$FK292,$FM292,$FO292,$FY292:$GD292)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E292<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC292=FALSE,0,ROUND(SUM($AE292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X292>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE292=FALSE,0,ROUND(SUM($BY292*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG292=FALSE,0,SUM($BY292*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X292>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI292=FALSE,0,SUM($BY292*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X292>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK292=TRUE,$X292>0),SUM($BY292*Account!$T$2),0)","v":0},{"$f":"IF(AND($X292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM292=FALSE,0,ROUND(SUM($BS292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM292=FALSE,0,ROUND(SUM($BT292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM292=FALSE,0,ROUND(SUM($BU292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM292=FALSE,0,ROUND(SUM($BV292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM292=FALSE,0,ROUND(SUM($BW292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM292=FALSE,0,ROUND(SUM($BX292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H292/$AD292*$X292),5),0)","v":0},{"$f":"ROUND(SUM($FA292*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ292=FALSE,$FB292,ROUND(MAX(0,SUM(SUM($ET292:$EY292)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE292=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I292","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF292*Account!$AA$2),SUM($FF292*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E292<>\"D-CARE\",Tenant!$F292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH292=FALSE,0,ROUND(SUM($AF292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA292>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A292,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY292=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ292=FALSE,0,ROUND(SUM($CF292*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA292>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA292>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL292=FALSE,0,SUM($CF292*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA292>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN292=FALSE,0,SUM($CF292*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA292>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP292=TRUE,$AA292>0),SUM($CF292*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA292>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR292=FALSE,0,ROUND(SUM($BZ292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR292=FALSE,0,ROUND(SUM($CA292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR292=FALSE,0,ROUND(SUM($CB292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR292=FALSE,0,ROUND(SUM($CC292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR292=FALSE,0,ROUND(SUM($CD292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR292=FALSE,0,ROUND(SUM($CE292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ292*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA292*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB292*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC292*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD292*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE292*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H292/$AD292*$AA292),5),0)","v":0},{"$f":"ROUND(SUM($GF292*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE292=FALSE,$GG292,ROUND(MAX(0,SUM(SUM($FY292:$GD292)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ292=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I292","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK292*Account!$AA$2),SUM($GK292*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D292<=FctrChngDts!$B$14,$E292>FctrChngDts!$B$14),AND($D292<=FctrChngDts!$C$14,$E292>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM292=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP292:$GS292))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO292,$DD292,$GP292:$GS292))","v":0},0,0,{"$f":"IF(AND($X292>0,Tenant!$E292=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX292=FALSE,0,ROUND(SUM($AE292*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA292>0,Tenant!$E292=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ292=FALSE,0,ROUND(SUM($AF292*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO292,$GT292,$GW292,$HB292,$CQ292,$DF292,$DV292,$DX292,$DZ292,$EB292),IF(Account!$Q$2=TRUE,SUM($GO292,$GU292,$GW292,$HB292,$CQ292,$DF292,$DV292,$DX292,$DZ292,$EB292),SUM($GO292,$GT292,$GU292,$GV292,$GW292,$HB292,$CQ292,$DF292,$DV292,$DX292,$DZ292,$EB292)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D292,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,8,FALSE)=TRUE,$HD292<0),0,SUM(SUM(SUM($HD292/$AD292*$HE292)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,8,FALSE)=TRUE,$HD292<0),0,SUM(SUM(SUM($HD292/$AD292*$HF292)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU292,$DJ292,$DR292,$DT292,$DV292,$DX292,$DZ292,$EB292,$ED292,$EF292,$EH292,$EJ292,$FI292,$FK292,$FM292,$FO292,$GN292,$GV292,$GY292,$HA292)/$AD292*$X292*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU292,$DJ292,$DR292,$DT292,$DV292,$DX292,$DZ292,$EB292,$ED292,$EF292,$EH292,$EJ292,$FI292,$FK292,$FM292,$FO292,$GN292,$GV292,$GY292,$HA292)/$AD292*$AA292*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E292),$AD292,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D292,FctrChngDts!$C$17<=$E292),_xlfn.DAYS($D292,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E292),$AD292,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D292,FctrChngDts!$C$19<=$E292),_xlfn.DAYS($D292,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN292*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN292*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO292*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO292*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D292,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU292*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A292,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV292*Account!$AA$2)),5)","v":0}]
[292,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G293),0,IF($F293<=$G293,SUM($G293-$F293),IF($F293>$G293,SUM((Account!$L$2-$F293)+$G293+1))))","v":0},{"$f":"IF(AND($D293>=FctrChngDts!$C$2,$D293<=FctrChngDts!$D$2),$D293,\"\")","v":""},{"$f":"IF($I293=\"\",\"\",IF($E293<=FctrChngDts!$D$2,$E293,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D293<FctrChngDts!$E$2,$E293<FctrChngDts!$E$2),AND($D293>=FctrChngDts!$F$2,$E293>=FctrChngDts!$F$2)),\"\",IF(AND($D293>=FctrChngDts!$E$2,$D293<=FctrChngDts!$F$2),$D293,FctrChngDts!$E$2))","v":""},{"$f":"IF($K293=\"\",\"\",IF(AND($J293=$K293,$E293>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K293=$J293,$E293,IF(AND($E293>=FctrChngDts!$E$2,$E293<=FctrChngDts!$F$2),$E293,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D293<DATE(YEAR(Account!$J$2),6,1),$D293>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I293<FctrChngDts!$A$2,$J293<FctrChngDts!$A$2),AND($I293>=FctrChngDts!$B$2,$J293>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I293<FctrChngDts!$A$2,$J293>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I293>=FctrChngDts!$A$2,$J293<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I293<FctrChngDts!$B$2,$J293>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K293<FctrChngDts!$A$2,$L293<FctrChngDts!$A$2),AND($K293>=FctrChngDts!$B$2,$L293>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K293<FctrChngDts!$A$2,$L293>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K293>=FctrChngDts!$A$2,$L293<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K293<FctrChngDts!$B$2,$L293>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I293=\"\",$J293=0),0,IF(AND($N293=TRUE,$I293<>0),SUM($J293-$I293+1),IF($O293=TRUE,SUM(FctrChngDts!$A$2-$I293),IF($P293=TRUE,0,IF($Q293=TRUE,SUM($J293-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I293=\"\",$J293=0),0,IF($N293=TRUE,0,IF($O293=TRUE,SUM($J293-FctrChngDts!$A$2+1),IF(AND($P293=TRUE,$I293<>0),SUM($J293-$I293+1),IF($Q293=TRUE,SUM(FctrChngDts!$B$2-$I293),0)))))","v":0},0,{"$f":"IF(OR($K293=\"\",$L293=0),0,IF(AND($R293=TRUE,$K293<>0),SUM($L293-$K293+1),IF($S293=TRUE,SUM(FctrChngDts!$A$2-$K293),IF($T293=TRUE,0,IF($U293=TRUE,SUM($L293-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K293=\"\",$L293=0),0,IF($R293=TRUE,0,IF($S293=TRUE,SUM($L293-FctrChngDts!$A$2+1),IF(AND($T293=TRUE,$K293<>0),SUM($L293-$K293+1),IF($U293=TRUE,SUM(FctrChngDts!$B$2-$K293),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A293,Tenant!$A293:$J792,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR293=FALSE,VLOOKUP($AQ293,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ293,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR293=FALSE,VLOOKUP($AQ293,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ293,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR293=FALSE,VLOOKUP($AQ293,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ293,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR293=FALSE,VLOOKUP($AQ293,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ293,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A293,Tenant!$A293:$J792,6,FALSE)","v":0},{"$f":"VLOOKUP($A293,Tenant!$A293:$J792,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG293=FALSE,0,IF($DU293=TRUE,SUM($BS293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS293*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DU293=TRUE,SUM($BT293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT293*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DU293=TRUE,SUM($BU293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU293*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DU293=TRUE,SUM($BV293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DU293=TRUE,SUM($BW293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW293*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG293=FALSE,0,IF($DU293=TRUE,SUM($BX293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX293*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN293=FALSE,0,IF($H293=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP293=FALSE,0,ROUND(SUM($BY293*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR293=FALSE,0,ROUND(SUM($X293*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY293=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X293),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X293)),5)","v":0},{"$f":"SUM(ROUND($CH293:$CM293,2),$CO293,$CQ293,$CS293)","v":0},false,{"$f":"ROUND(IF($CV293=FALSE,0,IF($DY293=TRUE,SUM($BZ293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ293*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV293=FALSE,0,IF($DY293=TRUE,SUM($CA293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA293*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV293=FALSE,0,IF($DY293=TRUE,SUM($CB293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB293*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV293=FALSE,0,IF($DY293=TRUE,SUM($CC293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV293=FALSE,0,IF($DY293=TRUE,SUM($CD293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD293*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV293=FALSE,0,IF($DY293=TRUE,SUM($CE293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE293*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC293=FALSE,0,IF($H293=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE293=FALSE,0,ROUND(SUM($CF293*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG293=FALSE,0,ROUND(SUM($AA293*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY293=TRUE,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA293),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA293)),5)","v":0},{"$f":"SUM(ROUND($CW293:$DB293,2),$DD293,$DF293,$DH293)","v":0},0,{"$f":"SUM(SUM($CU293*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ293*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU293*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ293*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL293,IF(VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM293,$DK293))","v":0},0,false,0,false,0,{"$f":"IF(AND($X293>0,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU293=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH293:$CM293,$CS293,$ED293,$EL293,$ET293:$EY293)-SUM($BY293*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH293:$CM293,$CS293,$ED293,$EL293,$EN293:$ES293)-SUM($BY293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X293>0,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW293=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH293:$CM293,$CO293,$CQ293,$CS293,$ED293,$EF293,$EH293,$EJ293,$ET293:$EY293)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH293:$CM293,$CO293,$CQ293,$CS293,$ED293,$EF293,$EH293,$EJ293,ET293:$EX293)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA293>0,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY293=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW293:$DB293,$DH293,$ED293,$FQ293,$FY293:$GD293)-SUM($CF293*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW293:$DB293,$DH293,$ED293,$FQ293,$FS293:$FX293)-SUM($CF293*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA293>0,VLOOKUP($A293,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA293=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW293:$DB293,$DD293,$DF293,$DH293,$FI293,$FK293,$FM293,$FO293,$FY293:$GD293)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW293:$DB293,$DD293,$DF293,$DH293,$FI293,$FK293,$FM293,$FO293,$FY293:$GD293)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E293<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC293=FALSE,0,ROUND(SUM($AE293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X293>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE293=FALSE,0,ROUND(SUM($BY293*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG293=FALSE,0,SUM($BY293*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X293>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI293=FALSE,0,SUM($BY293*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X293>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK293=TRUE,$X293>0),SUM($BY293*Account!$T$2),0)","v":0},{"$f":"IF(AND($X293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM293=FALSE,0,ROUND(SUM($BS293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM293=FALSE,0,ROUND(SUM($BT293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM293=FALSE,0,ROUND(SUM($BU293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM293=FALSE,0,ROUND(SUM($BV293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM293=FALSE,0,ROUND(SUM($BW293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM293=FALSE,0,ROUND(SUM($BX293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H293/$AD293*$X293),5),0)","v":0},{"$f":"ROUND(SUM($FA293*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ293=FALSE,$FB293,ROUND(MAX(0,SUM(SUM($ET293:$EY293)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE293=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I293","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF293*Account!$AA$2),SUM($FF293*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E293<>\"D-CARE\",Tenant!$F293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH293=FALSE,0,ROUND(SUM($AF293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA293>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A293,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY293=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ293=FALSE,0,ROUND(SUM($CF293*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA293>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA293>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL293=FALSE,0,SUM($CF293*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA293>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN293=FALSE,0,SUM($CF293*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA293>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP293=TRUE,$AA293>0),SUM($CF293*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA293>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR293=FALSE,0,ROUND(SUM($BZ293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR293=FALSE,0,ROUND(SUM($CA293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR293=FALSE,0,ROUND(SUM($CB293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR293=FALSE,0,ROUND(SUM($CC293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR293=FALSE,0,ROUND(SUM($CD293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR293=FALSE,0,ROUND(SUM($CE293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ293*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA293*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB293*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC293*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD293*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE293*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H293/$AD293*$AA293),5),0)","v":0},{"$f":"ROUND(SUM($GF293*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE293=FALSE,$GG293,ROUND(MAX(0,SUM(SUM($FY293:$GD293)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ293=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I293","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK293*Account!$AA$2),SUM($GK293*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D293<=FctrChngDts!$B$14,$E293>FctrChngDts!$B$14),AND($D293<=FctrChngDts!$C$14,$E293>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM293=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP293:$GS293))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO293,$DD293,$GP293:$GS293))","v":0},0,0,{"$f":"IF(AND($X293>0,Tenant!$E293=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX293=FALSE,0,ROUND(SUM($AE293*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA293>0,Tenant!$E293=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ293=FALSE,0,ROUND(SUM($AF293*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO293,$GT293,$GW293,$HB293,$CQ293,$DF293,$DV293,$DX293,$DZ293,$EB293),IF(Account!$Q$2=TRUE,SUM($GO293,$GU293,$GW293,$HB293,$CQ293,$DF293,$DV293,$DX293,$DZ293,$EB293),SUM($GO293,$GT293,$GU293,$GV293,$GW293,$HB293,$CQ293,$DF293,$DV293,$DX293,$DZ293,$EB293)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D293,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,8,FALSE)=TRUE,$HD293<0),0,SUM(SUM(SUM($HD293/$AD293*$HE293)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,8,FALSE)=TRUE,$HD293<0),0,SUM(SUM(SUM($HD293/$AD293*$HF293)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU293,$DJ293,$DR293,$DT293,$DV293,$DX293,$DZ293,$EB293,$ED293,$EF293,$EH293,$EJ293,$FI293,$FK293,$FM293,$FO293,$GN293,$GV293,$GY293,$HA293)/$AD293*$X293*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU293,$DJ293,$DR293,$DT293,$DV293,$DX293,$DZ293,$EB293,$ED293,$EF293,$EH293,$EJ293,$FI293,$FK293,$FM293,$FO293,$GN293,$GV293,$GY293,$HA293)/$AD293*$AA293*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E293),$AD293,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D293,FctrChngDts!$C$17<=$E293),_xlfn.DAYS($D293,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E293),$AD293,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D293,FctrChngDts!$C$19<=$E293),_xlfn.DAYS($D293,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN293*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN293*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO293*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO293*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D293,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU293*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A293,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV293*Account!$AA$2)),5)","v":0}]
[293,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G294),0,IF($F294<=$G294,SUM($G294-$F294),IF($F294>$G294,SUM((Account!$L$2-$F294)+$G294+1))))","v":0},{"$f":"IF(AND($D294>=FctrChngDts!$C$2,$D294<=FctrChngDts!$D$2),$D294,\"\")","v":""},{"$f":"IF($I294=\"\",\"\",IF($E294<=FctrChngDts!$D$2,$E294,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D294<FctrChngDts!$E$2,$E294<FctrChngDts!$E$2),AND($D294>=FctrChngDts!$F$2,$E294>=FctrChngDts!$F$2)),\"\",IF(AND($D294>=FctrChngDts!$E$2,$D294<=FctrChngDts!$F$2),$D294,FctrChngDts!$E$2))","v":""},{"$f":"IF($K294=\"\",\"\",IF(AND($J294=$K294,$E294>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K294=$J294,$E294,IF(AND($E294>=FctrChngDts!$E$2,$E294<=FctrChngDts!$F$2),$E294,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D294<DATE(YEAR(Account!$J$2),6,1),$D294>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I294<FctrChngDts!$A$2,$J294<FctrChngDts!$A$2),AND($I294>=FctrChngDts!$B$2,$J294>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I294<FctrChngDts!$A$2,$J294>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I294>=FctrChngDts!$A$2,$J294<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I294<FctrChngDts!$B$2,$J294>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K294<FctrChngDts!$A$2,$L294<FctrChngDts!$A$2),AND($K294>=FctrChngDts!$B$2,$L294>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K294<FctrChngDts!$A$2,$L294>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K294>=FctrChngDts!$A$2,$L294<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K294<FctrChngDts!$B$2,$L294>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I294=\"\",$J294=0),0,IF(AND($N294=TRUE,$I294<>0),SUM($J294-$I294+1),IF($O294=TRUE,SUM(FctrChngDts!$A$2-$I294),IF($P294=TRUE,0,IF($Q294=TRUE,SUM($J294-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I294=\"\",$J294=0),0,IF($N294=TRUE,0,IF($O294=TRUE,SUM($J294-FctrChngDts!$A$2+1),IF(AND($P294=TRUE,$I294<>0),SUM($J294-$I294+1),IF($Q294=TRUE,SUM(FctrChngDts!$B$2-$I294),0)))))","v":0},0,{"$f":"IF(OR($K294=\"\",$L294=0),0,IF(AND($R294=TRUE,$K294<>0),SUM($L294-$K294+1),IF($S294=TRUE,SUM(FctrChngDts!$A$2-$K294),IF($T294=TRUE,0,IF($U294=TRUE,SUM($L294-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K294=\"\",$L294=0),0,IF($R294=TRUE,0,IF($S294=TRUE,SUM($L294-FctrChngDts!$A$2+1),IF(AND($T294=TRUE,$K294<>0),SUM($L294-$K294+1),IF($U294=TRUE,SUM(FctrChngDts!$B$2-$K294),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A294,Tenant!$A294:$J793,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR294=FALSE,VLOOKUP($AQ294,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ294,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR294=FALSE,VLOOKUP($AQ294,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ294,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR294=FALSE,VLOOKUP($AQ294,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ294,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR294=FALSE,VLOOKUP($AQ294,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ294,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A294,Tenant!$A294:$J793,6,FALSE)","v":0},{"$f":"VLOOKUP($A294,Tenant!$A294:$J793,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG294=FALSE,0,IF($DU294=TRUE,SUM($BS294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS294*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DU294=TRUE,SUM($BT294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT294*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DU294=TRUE,SUM($BU294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU294*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DU294=TRUE,SUM($BV294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DU294=TRUE,SUM($BW294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW294*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG294=FALSE,0,IF($DU294=TRUE,SUM($BX294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX294*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN294=FALSE,0,IF($H294=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP294=FALSE,0,ROUND(SUM($BY294*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR294=FALSE,0,ROUND(SUM($X294*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY294=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X294),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X294)),5)","v":0},{"$f":"SUM(ROUND($CH294:$CM294,2),$CO294,$CQ294,$CS294)","v":0},false,{"$f":"ROUND(IF($CV294=FALSE,0,IF($DY294=TRUE,SUM($BZ294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ294*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV294=FALSE,0,IF($DY294=TRUE,SUM($CA294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA294*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV294=FALSE,0,IF($DY294=TRUE,SUM($CB294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB294*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV294=FALSE,0,IF($DY294=TRUE,SUM($CC294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV294=FALSE,0,IF($DY294=TRUE,SUM($CD294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD294*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV294=FALSE,0,IF($DY294=TRUE,SUM($CE294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE294*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC294=FALSE,0,IF($H294=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE294=FALSE,0,ROUND(SUM($CF294*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG294=FALSE,0,ROUND(SUM($AA294*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY294=TRUE,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA294),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA294)),5)","v":0},{"$f":"SUM(ROUND($CW294:$DB294,2),$DD294,$DF294,$DH294)","v":0},0,{"$f":"SUM(SUM($CU294*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ294*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU294*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ294*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL294,IF(VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM294,$DK294))","v":0},0,false,0,false,0,{"$f":"IF(AND($X294>0,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU294=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH294:$CM294,$CS294,$ED294,$EL294,$ET294:$EY294)-SUM($BY294*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH294:$CM294,$CS294,$ED294,$EL294,$EN294:$ES294)-SUM($BY294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X294>0,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW294=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH294:$CM294,$CO294,$CQ294,$CS294,$ED294,$EF294,$EH294,$EJ294,$ET294:$EY294)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH294:$CM294,$CO294,$CQ294,$CS294,$ED294,$EF294,$EH294,$EJ294,ET294:$EX294)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA294>0,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY294=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW294:$DB294,$DH294,$ED294,$FQ294,$FY294:$GD294)-SUM($CF294*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW294:$DB294,$DH294,$ED294,$FQ294,$FS294:$FX294)-SUM($CF294*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA294>0,VLOOKUP($A294,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA294=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW294:$DB294,$DD294,$DF294,$DH294,$FI294,$FK294,$FM294,$FO294,$FY294:$GD294)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW294:$DB294,$DD294,$DF294,$DH294,$FI294,$FK294,$FM294,$FO294,$FY294:$GD294)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E294<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC294=FALSE,0,ROUND(SUM($AE294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X294>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE294=FALSE,0,ROUND(SUM($BY294*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG294=FALSE,0,SUM($BY294*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X294>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI294=FALSE,0,SUM($BY294*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X294>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK294=TRUE,$X294>0),SUM($BY294*Account!$T$2),0)","v":0},{"$f":"IF(AND($X294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM294=FALSE,0,ROUND(SUM($BS294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM294=FALSE,0,ROUND(SUM($BT294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM294=FALSE,0,ROUND(SUM($BU294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM294=FALSE,0,ROUND(SUM($BV294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM294=FALSE,0,ROUND(SUM($BW294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM294=FALSE,0,ROUND(SUM($BX294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H294/$AD294*$X294),5),0)","v":0},{"$f":"ROUND(SUM($FA294*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ294=FALSE,$FB294,ROUND(MAX(0,SUM(SUM($ET294:$EY294)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE294=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I294","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF294*Account!$AA$2),SUM($FF294*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E294<>\"D-CARE\",Tenant!$F294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH294=FALSE,0,ROUND(SUM($AF294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA294>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A294,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY294=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ294=FALSE,0,ROUND(SUM($CF294*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA294>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA294>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL294=FALSE,0,SUM($CF294*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA294>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN294=FALSE,0,SUM($CF294*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA294>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP294=TRUE,$AA294>0),SUM($CF294*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA294>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR294=FALSE,0,ROUND(SUM($BZ294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR294=FALSE,0,ROUND(SUM($CA294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR294=FALSE,0,ROUND(SUM($CB294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR294=FALSE,0,ROUND(SUM($CC294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR294=FALSE,0,ROUND(SUM($CD294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR294=FALSE,0,ROUND(SUM($CE294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ294*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA294*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB294*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC294*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD294*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE294*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H294/$AD294*$AA294),5),0)","v":0},{"$f":"ROUND(SUM($GF294*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE294=FALSE,$GG294,ROUND(MAX(0,SUM(SUM($FY294:$GD294)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ294=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I294","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK294*Account!$AA$2),SUM($GK294*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D294<=FctrChngDts!$B$14,$E294>FctrChngDts!$B$14),AND($D294<=FctrChngDts!$C$14,$E294>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM294=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP294:$GS294))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO294,$DD294,$GP294:$GS294))","v":0},0,0,{"$f":"IF(AND($X294>0,Tenant!$E294=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX294=FALSE,0,ROUND(SUM($AE294*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA294>0,Tenant!$E294=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ294=FALSE,0,ROUND(SUM($AF294*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO294,$GT294,$GW294,$HB294,$CQ294,$DF294,$DV294,$DX294,$DZ294,$EB294),IF(Account!$Q$2=TRUE,SUM($GO294,$GU294,$GW294,$HB294,$CQ294,$DF294,$DV294,$DX294,$DZ294,$EB294),SUM($GO294,$GT294,$GU294,$GV294,$GW294,$HB294,$CQ294,$DF294,$DV294,$DX294,$DZ294,$EB294)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D294,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,8,FALSE)=TRUE,$HD294<0),0,SUM(SUM(SUM($HD294/$AD294*$HE294)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,8,FALSE)=TRUE,$HD294<0),0,SUM(SUM(SUM($HD294/$AD294*$HF294)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU294,$DJ294,$DR294,$DT294,$DV294,$DX294,$DZ294,$EB294,$ED294,$EF294,$EH294,$EJ294,$FI294,$FK294,$FM294,$FO294,$GN294,$GV294,$GY294,$HA294)/$AD294*$X294*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU294,$DJ294,$DR294,$DT294,$DV294,$DX294,$DZ294,$EB294,$ED294,$EF294,$EH294,$EJ294,$FI294,$FK294,$FM294,$FO294,$GN294,$GV294,$GY294,$HA294)/$AD294*$AA294*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E294),$AD294,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D294,FctrChngDts!$C$17<=$E294),_xlfn.DAYS($D294,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E294),$AD294,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D294,FctrChngDts!$C$19<=$E294),_xlfn.DAYS($D294,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN294*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN294*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO294*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO294*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D294,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU294*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A294,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV294*Account!$AA$2)),5)","v":0}]
[294,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G295),0,IF($F295<=$G295,SUM($G295-$F295),IF($F295>$G295,SUM((Account!$L$2-$F295)+$G295+1))))","v":0},{"$f":"IF(AND($D295>=FctrChngDts!$C$2,$D295<=FctrChngDts!$D$2),$D295,\"\")","v":""},{"$f":"IF($I295=\"\",\"\",IF($E295<=FctrChngDts!$D$2,$E295,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D295<FctrChngDts!$E$2,$E295<FctrChngDts!$E$2),AND($D295>=FctrChngDts!$F$2,$E295>=FctrChngDts!$F$2)),\"\",IF(AND($D295>=FctrChngDts!$E$2,$D295<=FctrChngDts!$F$2),$D295,FctrChngDts!$E$2))","v":""},{"$f":"IF($K295=\"\",\"\",IF(AND($J295=$K295,$E295>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K295=$J295,$E295,IF(AND($E295>=FctrChngDts!$E$2,$E295<=FctrChngDts!$F$2),$E295,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D295<DATE(YEAR(Account!$J$2),6,1),$D295>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I295<FctrChngDts!$A$2,$J295<FctrChngDts!$A$2),AND($I295>=FctrChngDts!$B$2,$J295>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I295<FctrChngDts!$A$2,$J295>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I295>=FctrChngDts!$A$2,$J295<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I295<FctrChngDts!$B$2,$J295>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K295<FctrChngDts!$A$2,$L295<FctrChngDts!$A$2),AND($K295>=FctrChngDts!$B$2,$L295>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K295<FctrChngDts!$A$2,$L295>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K295>=FctrChngDts!$A$2,$L295<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K295<FctrChngDts!$B$2,$L295>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I295=\"\",$J295=0),0,IF(AND($N295=TRUE,$I295<>0),SUM($J295-$I295+1),IF($O295=TRUE,SUM(FctrChngDts!$A$2-$I295),IF($P295=TRUE,0,IF($Q295=TRUE,SUM($J295-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I295=\"\",$J295=0),0,IF($N295=TRUE,0,IF($O295=TRUE,SUM($J295-FctrChngDts!$A$2+1),IF(AND($P295=TRUE,$I295<>0),SUM($J295-$I295+1),IF($Q295=TRUE,SUM(FctrChngDts!$B$2-$I295),0)))))","v":0},0,{"$f":"IF(OR($K295=\"\",$L295=0),0,IF(AND($R295=TRUE,$K295<>0),SUM($L295-$K295+1),IF($S295=TRUE,SUM(FctrChngDts!$A$2-$K295),IF($T295=TRUE,0,IF($U295=TRUE,SUM($L295-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K295=\"\",$L295=0),0,IF($R295=TRUE,0,IF($S295=TRUE,SUM($L295-FctrChngDts!$A$2+1),IF(AND($T295=TRUE,$K295<>0),SUM($L295-$K295+1),IF($U295=TRUE,SUM(FctrChngDts!$B$2-$K295),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A295,Tenant!$A295:$J794,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR295=FALSE,VLOOKUP($AQ295,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ295,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR295=FALSE,VLOOKUP($AQ295,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ295,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR295=FALSE,VLOOKUP($AQ295,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ295,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR295=FALSE,VLOOKUP($AQ295,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ295,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A295,Tenant!$A295:$J794,6,FALSE)","v":0},{"$f":"VLOOKUP($A295,Tenant!$A295:$J794,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG295=FALSE,0,IF($DU295=TRUE,SUM($BS295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS295*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DU295=TRUE,SUM($BT295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT295*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DU295=TRUE,SUM($BU295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU295*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DU295=TRUE,SUM($BV295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DU295=TRUE,SUM($BW295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW295*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG295=FALSE,0,IF($DU295=TRUE,SUM($BX295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX295*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN295=FALSE,0,IF($H295=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP295=FALSE,0,ROUND(SUM($BY295*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR295=FALSE,0,ROUND(SUM($X295*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY295=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X295),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X295)),5)","v":0},{"$f":"SUM(ROUND($CH295:$CM295,2),$CO295,$CQ295,$CS295)","v":0},false,{"$f":"ROUND(IF($CV295=FALSE,0,IF($DY295=TRUE,SUM($BZ295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ295*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV295=FALSE,0,IF($DY295=TRUE,SUM($CA295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA295*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV295=FALSE,0,IF($DY295=TRUE,SUM($CB295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB295*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV295=FALSE,0,IF($DY295=TRUE,SUM($CC295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV295=FALSE,0,IF($DY295=TRUE,SUM($CD295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD295*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV295=FALSE,0,IF($DY295=TRUE,SUM($CE295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE295*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC295=FALSE,0,IF($H295=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE295=FALSE,0,ROUND(SUM($CF295*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG295=FALSE,0,ROUND(SUM($AA295*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY295=TRUE,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA295),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA295)),5)","v":0},{"$f":"SUM(ROUND($CW295:$DB295,2),$DD295,$DF295,$DH295)","v":0},0,{"$f":"SUM(SUM($CU295*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ295*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU295*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ295*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL295,IF(VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM295,$DK295))","v":0},0,false,0,false,0,{"$f":"IF(AND($X295>0,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU295=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH295:$CM295,$CS295,$ED295,$EL295,$ET295:$EY295)-SUM($BY295*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH295:$CM295,$CS295,$ED295,$EL295,$EN295:$ES295)-SUM($BY295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X295>0,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW295=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH295:$CM295,$CO295,$CQ295,$CS295,$ED295,$EF295,$EH295,$EJ295,$ET295:$EY295)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH295:$CM295,$CO295,$CQ295,$CS295,$ED295,$EF295,$EH295,$EJ295,ET295:$EX295)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA295>0,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY295=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW295:$DB295,$DH295,$ED295,$FQ295,$FY295:$GD295)-SUM($CF295*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW295:$DB295,$DH295,$ED295,$FQ295,$FS295:$FX295)-SUM($CF295*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA295>0,VLOOKUP($A295,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA295=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW295:$DB295,$DD295,$DF295,$DH295,$FI295,$FK295,$FM295,$FO295,$FY295:$GD295)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW295:$DB295,$DD295,$DF295,$DH295,$FI295,$FK295,$FM295,$FO295,$FY295:$GD295)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E295<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC295=FALSE,0,ROUND(SUM($AE295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X295>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE295=FALSE,0,ROUND(SUM($BY295*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG295=FALSE,0,SUM($BY295*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X295>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI295=FALSE,0,SUM($BY295*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X295>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK295=TRUE,$X295>0),SUM($BY295*Account!$T$2),0)","v":0},{"$f":"IF(AND($X295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM295=FALSE,0,ROUND(SUM($BS295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM295=FALSE,0,ROUND(SUM($BT295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM295=FALSE,0,ROUND(SUM($BU295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM295=FALSE,0,ROUND(SUM($BV295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM295=FALSE,0,ROUND(SUM($BW295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM295=FALSE,0,ROUND(SUM($BX295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H295/$AD295*$X295),5),0)","v":0},{"$f":"ROUND(SUM($FA295*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ295=FALSE,$FB295,ROUND(MAX(0,SUM(SUM($ET295:$EY295)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE295=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I295","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF295*Account!$AA$2),SUM($FF295*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E295<>\"D-CARE\",Tenant!$F295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH295=FALSE,0,ROUND(SUM($AF295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA295>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A295,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY295=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ295=FALSE,0,ROUND(SUM($CF295*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA295>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA295>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL295=FALSE,0,SUM($CF295*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA295>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN295=FALSE,0,SUM($CF295*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA295>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP295=TRUE,$AA295>0),SUM($CF295*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA295>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR295=FALSE,0,ROUND(SUM($BZ295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR295=FALSE,0,ROUND(SUM($CA295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR295=FALSE,0,ROUND(SUM($CB295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR295=FALSE,0,ROUND(SUM($CC295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR295=FALSE,0,ROUND(SUM($CD295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR295=FALSE,0,ROUND(SUM($CE295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ295*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA295*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB295*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC295*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD295*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE295*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H295/$AD295*$AA295),5),0)","v":0},{"$f":"ROUND(SUM($GF295*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE295=FALSE,$GG295,ROUND(MAX(0,SUM(SUM($FY295:$GD295)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ295=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I295","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK295*Account!$AA$2),SUM($GK295*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D295<=FctrChngDts!$B$14,$E295>FctrChngDts!$B$14),AND($D295<=FctrChngDts!$C$14,$E295>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM295=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP295:$GS295))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO295,$DD295,$GP295:$GS295))","v":0},0,0,{"$f":"IF(AND($X295>0,Tenant!$E295=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX295=FALSE,0,ROUND(SUM($AE295*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA295>0,Tenant!$E295=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ295=FALSE,0,ROUND(SUM($AF295*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO295,$GT295,$GW295,$HB295,$CQ295,$DF295,$DV295,$DX295,$DZ295,$EB295),IF(Account!$Q$2=TRUE,SUM($GO295,$GU295,$GW295,$HB295,$CQ295,$DF295,$DV295,$DX295,$DZ295,$EB295),SUM($GO295,$GT295,$GU295,$GV295,$GW295,$HB295,$CQ295,$DF295,$DV295,$DX295,$DZ295,$EB295)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D295,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,8,FALSE)=TRUE,$HD295<0),0,SUM(SUM(SUM($HD295/$AD295*$HE295)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,8,FALSE)=TRUE,$HD295<0),0,SUM(SUM(SUM($HD295/$AD295*$HF295)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU295,$DJ295,$DR295,$DT295,$DV295,$DX295,$DZ295,$EB295,$ED295,$EF295,$EH295,$EJ295,$FI295,$FK295,$FM295,$FO295,$GN295,$GV295,$GY295,$HA295)/$AD295*$X295*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU295,$DJ295,$DR295,$DT295,$DV295,$DX295,$DZ295,$EB295,$ED295,$EF295,$EH295,$EJ295,$FI295,$FK295,$FM295,$FO295,$GN295,$GV295,$GY295,$HA295)/$AD295*$AA295*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E295),$AD295,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D295,FctrChngDts!$C$17<=$E295),_xlfn.DAYS($D295,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E295),$AD295,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D295,FctrChngDts!$C$19<=$E295),_xlfn.DAYS($D295,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN295*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN295*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO295*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO295*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D295,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU295*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A295,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV295*Account!$AA$2)),5)","v":0}]
[295,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G296),0,IF($F296<=$G296,SUM($G296-$F296),IF($F296>$G296,SUM((Account!$L$2-$F296)+$G296+1))))","v":0},{"$f":"IF(AND($D296>=FctrChngDts!$C$2,$D296<=FctrChngDts!$D$2),$D296,\"\")","v":""},{"$f":"IF($I296=\"\",\"\",IF($E296<=FctrChngDts!$D$2,$E296,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D296<FctrChngDts!$E$2,$E296<FctrChngDts!$E$2),AND($D296>=FctrChngDts!$F$2,$E296>=FctrChngDts!$F$2)),\"\",IF(AND($D296>=FctrChngDts!$E$2,$D296<=FctrChngDts!$F$2),$D296,FctrChngDts!$E$2))","v":""},{"$f":"IF($K296=\"\",\"\",IF(AND($J296=$K296,$E296>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K296=$J296,$E296,IF(AND($E296>=FctrChngDts!$E$2,$E296<=FctrChngDts!$F$2),$E296,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D296<DATE(YEAR(Account!$J$2),6,1),$D296>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I296<FctrChngDts!$A$2,$J296<FctrChngDts!$A$2),AND($I296>=FctrChngDts!$B$2,$J296>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I296<FctrChngDts!$A$2,$J296>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I296>=FctrChngDts!$A$2,$J296<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I296<FctrChngDts!$B$2,$J296>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K296<FctrChngDts!$A$2,$L296<FctrChngDts!$A$2),AND($K296>=FctrChngDts!$B$2,$L296>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K296<FctrChngDts!$A$2,$L296>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K296>=FctrChngDts!$A$2,$L296<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K296<FctrChngDts!$B$2,$L296>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I296=\"\",$J296=0),0,IF(AND($N296=TRUE,$I296<>0),SUM($J296-$I296+1),IF($O296=TRUE,SUM(FctrChngDts!$A$2-$I296),IF($P296=TRUE,0,IF($Q296=TRUE,SUM($J296-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I296=\"\",$J296=0),0,IF($N296=TRUE,0,IF($O296=TRUE,SUM($J296-FctrChngDts!$A$2+1),IF(AND($P296=TRUE,$I296<>0),SUM($J296-$I296+1),IF($Q296=TRUE,SUM(FctrChngDts!$B$2-$I296),0)))))","v":0},0,{"$f":"IF(OR($K296=\"\",$L296=0),0,IF(AND($R296=TRUE,$K296<>0),SUM($L296-$K296+1),IF($S296=TRUE,SUM(FctrChngDts!$A$2-$K296),IF($T296=TRUE,0,IF($U296=TRUE,SUM($L296-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K296=\"\",$L296=0),0,IF($R296=TRUE,0,IF($S296=TRUE,SUM($L296-FctrChngDts!$A$2+1),IF(AND($T296=TRUE,$K296<>0),SUM($L296-$K296+1),IF($U296=TRUE,SUM(FctrChngDts!$B$2-$K296),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A296,Tenant!$A296:$J795,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR296=FALSE,VLOOKUP($AQ296,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ296,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR296=FALSE,VLOOKUP($AQ296,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ296,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR296=FALSE,VLOOKUP($AQ296,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ296,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR296=FALSE,VLOOKUP($AQ296,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ296,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A296,Tenant!$A296:$J795,6,FALSE)","v":0},{"$f":"VLOOKUP($A296,Tenant!$A296:$J795,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG296=FALSE,0,IF($DU296=TRUE,SUM($BS296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS296*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DU296=TRUE,SUM($BT296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT296*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DU296=TRUE,SUM($BU296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU296*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DU296=TRUE,SUM($BV296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DU296=TRUE,SUM($BW296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW296*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG296=FALSE,0,IF($DU296=TRUE,SUM($BX296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX296*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN296=FALSE,0,IF($H296=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP296=FALSE,0,ROUND(SUM($BY296*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR296=FALSE,0,ROUND(SUM($X296*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY296=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X296),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X296)),5)","v":0},{"$f":"SUM(ROUND($CH296:$CM296,2),$CO296,$CQ296,$CS296)","v":0},false,{"$f":"ROUND(IF($CV296=FALSE,0,IF($DY296=TRUE,SUM($BZ296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ296*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV296=FALSE,0,IF($DY296=TRUE,SUM($CA296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA296*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV296=FALSE,0,IF($DY296=TRUE,SUM($CB296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB296*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV296=FALSE,0,IF($DY296=TRUE,SUM($CC296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV296=FALSE,0,IF($DY296=TRUE,SUM($CD296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD296*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV296=FALSE,0,IF($DY296=TRUE,SUM($CE296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE296*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC296=FALSE,0,IF($H296=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE296=FALSE,0,ROUND(SUM($CF296*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG296=FALSE,0,ROUND(SUM($AA296*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY296=TRUE,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA296),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA296)),5)","v":0},{"$f":"SUM(ROUND($CW296:$DB296,2),$DD296,$DF296,$DH296)","v":0},0,{"$f":"SUM(SUM($CU296*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ296*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU296*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ296*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL296,IF(VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM296,$DK296))","v":0},0,false,0,false,0,{"$f":"IF(AND($X296>0,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU296=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH296:$CM296,$CS296,$ED296,$EL296,$ET296:$EY296)-SUM($BY296*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH296:$CM296,$CS296,$ED296,$EL296,$EN296:$ES296)-SUM($BY296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X296>0,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW296=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH296:$CM296,$CO296,$CQ296,$CS296,$ED296,$EF296,$EH296,$EJ296,$ET296:$EY296)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH296:$CM296,$CO296,$CQ296,$CS296,$ED296,$EF296,$EH296,$EJ296,ET296:$EX296)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA296>0,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY296=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW296:$DB296,$DH296,$ED296,$FQ296,$FY296:$GD296)-SUM($CF296*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW296:$DB296,$DH296,$ED296,$FQ296,$FS296:$FX296)-SUM($CF296*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA296>0,VLOOKUP($A296,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA296=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW296:$DB296,$DD296,$DF296,$DH296,$FI296,$FK296,$FM296,$FO296,$FY296:$GD296)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW296:$DB296,$DD296,$DF296,$DH296,$FI296,$FK296,$FM296,$FO296,$FY296:$GD296)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E296<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC296=FALSE,0,ROUND(SUM($AE296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X296>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE296=FALSE,0,ROUND(SUM($BY296*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG296=FALSE,0,SUM($BY296*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X296>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI296=FALSE,0,SUM($BY296*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X296>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK296=TRUE,$X296>0),SUM($BY296*Account!$T$2),0)","v":0},{"$f":"IF(AND($X296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM296=FALSE,0,ROUND(SUM($BS296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM296=FALSE,0,ROUND(SUM($BT296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM296=FALSE,0,ROUND(SUM($BU296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM296=FALSE,0,ROUND(SUM($BV296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM296=FALSE,0,ROUND(SUM($BW296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM296=FALSE,0,ROUND(SUM($BX296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H296/$AD296*$X296),5),0)","v":0},{"$f":"ROUND(SUM($FA296*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ296=FALSE,$FB296,ROUND(MAX(0,SUM(SUM($ET296:$EY296)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE296=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I296","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF296*Account!$AA$2),SUM($FF296*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E296<>\"D-CARE\",Tenant!$F296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH296=FALSE,0,ROUND(SUM($AF296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA296>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A296,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY296=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ296=FALSE,0,ROUND(SUM($CF296*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA296>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA296>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL296=FALSE,0,SUM($CF296*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA296>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN296=FALSE,0,SUM($CF296*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA296>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP296=TRUE,$AA296>0),SUM($CF296*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA296>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR296=FALSE,0,ROUND(SUM($BZ296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR296=FALSE,0,ROUND(SUM($CA296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR296=FALSE,0,ROUND(SUM($CB296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR296=FALSE,0,ROUND(SUM($CC296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR296=FALSE,0,ROUND(SUM($CD296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR296=FALSE,0,ROUND(SUM($CE296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ296*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA296*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB296*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC296*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD296*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE296*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H296/$AD296*$AA296),5),0)","v":0},{"$f":"ROUND(SUM($GF296*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE296=FALSE,$GG296,ROUND(MAX(0,SUM(SUM($FY296:$GD296)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ296=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I296","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK296*Account!$AA$2),SUM($GK296*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D296<=FctrChngDts!$B$14,$E296>FctrChngDts!$B$14),AND($D296<=FctrChngDts!$C$14,$E296>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM296=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP296:$GS296))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO296,$DD296,$GP296:$GS296))","v":0},0,0,{"$f":"IF(AND($X296>0,Tenant!$E296=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX296=FALSE,0,ROUND(SUM($AE296*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA296>0,Tenant!$E296=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ296=FALSE,0,ROUND(SUM($AF296*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO296,$GT296,$GW296,$HB296,$CQ296,$DF296,$DV296,$DX296,$DZ296,$EB296),IF(Account!$Q$2=TRUE,SUM($GO296,$GU296,$GW296,$HB296,$CQ296,$DF296,$DV296,$DX296,$DZ296,$EB296),SUM($GO296,$GT296,$GU296,$GV296,$GW296,$HB296,$CQ296,$DF296,$DV296,$DX296,$DZ296,$EB296)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D296,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,8,FALSE)=TRUE,$HD296<0),0,SUM(SUM(SUM($HD296/$AD296*$HE296)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,8,FALSE)=TRUE,$HD296<0),0,SUM(SUM(SUM($HD296/$AD296*$HF296)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU296,$DJ296,$DR296,$DT296,$DV296,$DX296,$DZ296,$EB296,$ED296,$EF296,$EH296,$EJ296,$FI296,$FK296,$FM296,$FO296,$GN296,$GV296,$GY296,$HA296)/$AD296*$X296*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU296,$DJ296,$DR296,$DT296,$DV296,$DX296,$DZ296,$EB296,$ED296,$EF296,$EH296,$EJ296,$FI296,$FK296,$FM296,$FO296,$GN296,$GV296,$GY296,$HA296)/$AD296*$AA296*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E296),$AD296,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D296,FctrChngDts!$C$17<=$E296),_xlfn.DAYS($D296,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E296),$AD296,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D296,FctrChngDts!$C$19<=$E296),_xlfn.DAYS($D296,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN296*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN296*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO296*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO296*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D296,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU296*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A296,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV296*Account!$AA$2)),5)","v":0}]
[296,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G297),0,IF($F297<=$G297,SUM($G297-$F297),IF($F297>$G297,SUM((Account!$L$2-$F297)+$G297+1))))","v":0},{"$f":"IF(AND($D297>=FctrChngDts!$C$2,$D297<=FctrChngDts!$D$2),$D297,\"\")","v":""},{"$f":"IF($I297=\"\",\"\",IF($E297<=FctrChngDts!$D$2,$E297,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D297<FctrChngDts!$E$2,$E297<FctrChngDts!$E$2),AND($D297>=FctrChngDts!$F$2,$E297>=FctrChngDts!$F$2)),\"\",IF(AND($D297>=FctrChngDts!$E$2,$D297<=FctrChngDts!$F$2),$D297,FctrChngDts!$E$2))","v":""},{"$f":"IF($K297=\"\",\"\",IF(AND($J297=$K297,$E297>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K297=$J297,$E297,IF(AND($E297>=FctrChngDts!$E$2,$E297<=FctrChngDts!$F$2),$E297,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D297<DATE(YEAR(Account!$J$2),6,1),$D297>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I297<FctrChngDts!$A$2,$J297<FctrChngDts!$A$2),AND($I297>=FctrChngDts!$B$2,$J297>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I297<FctrChngDts!$A$2,$J297>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I297>=FctrChngDts!$A$2,$J297<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I297<FctrChngDts!$B$2,$J297>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K297<FctrChngDts!$A$2,$L297<FctrChngDts!$A$2),AND($K297>=FctrChngDts!$B$2,$L297>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K297<FctrChngDts!$A$2,$L297>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K297>=FctrChngDts!$A$2,$L297<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K297<FctrChngDts!$B$2,$L297>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I297=\"\",$J297=0),0,IF(AND($N297=TRUE,$I297<>0),SUM($J297-$I297+1),IF($O297=TRUE,SUM(FctrChngDts!$A$2-$I297),IF($P297=TRUE,0,IF($Q297=TRUE,SUM($J297-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I297=\"\",$J297=0),0,IF($N297=TRUE,0,IF($O297=TRUE,SUM($J297-FctrChngDts!$A$2+1),IF(AND($P297=TRUE,$I297<>0),SUM($J297-$I297+1),IF($Q297=TRUE,SUM(FctrChngDts!$B$2-$I297),0)))))","v":0},0,{"$f":"IF(OR($K297=\"\",$L297=0),0,IF(AND($R297=TRUE,$K297<>0),SUM($L297-$K297+1),IF($S297=TRUE,SUM(FctrChngDts!$A$2-$K297),IF($T297=TRUE,0,IF($U297=TRUE,SUM($L297-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K297=\"\",$L297=0),0,IF($R297=TRUE,0,IF($S297=TRUE,SUM($L297-FctrChngDts!$A$2+1),IF(AND($T297=TRUE,$K297<>0),SUM($L297-$K297+1),IF($U297=TRUE,SUM(FctrChngDts!$B$2-$K297),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A297,Tenant!$A297:$J796,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR297=FALSE,VLOOKUP($AQ297,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ297,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR297=FALSE,VLOOKUP($AQ297,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ297,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR297=FALSE,VLOOKUP($AQ297,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ297,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR297=FALSE,VLOOKUP($AQ297,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ297,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A297,Tenant!$A297:$J796,6,FALSE)","v":0},{"$f":"VLOOKUP($A297,Tenant!$A297:$J796,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG297=FALSE,0,IF($DU297=TRUE,SUM($BS297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS297*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DU297=TRUE,SUM($BT297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT297*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DU297=TRUE,SUM($BU297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU297*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DU297=TRUE,SUM($BV297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DU297=TRUE,SUM($BW297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW297*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG297=FALSE,0,IF($DU297=TRUE,SUM($BX297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX297*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN297=FALSE,0,IF($H297=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP297=FALSE,0,ROUND(SUM($BY297*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR297=FALSE,0,ROUND(SUM($X297*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY297=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X297),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X297)),5)","v":0},{"$f":"SUM(ROUND($CH297:$CM297,2),$CO297,$CQ297,$CS297)","v":0},false,{"$f":"ROUND(IF($CV297=FALSE,0,IF($DY297=TRUE,SUM($BZ297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ297*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV297=FALSE,0,IF($DY297=TRUE,SUM($CA297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA297*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV297=FALSE,0,IF($DY297=TRUE,SUM($CB297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB297*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV297=FALSE,0,IF($DY297=TRUE,SUM($CC297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV297=FALSE,0,IF($DY297=TRUE,SUM($CD297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD297*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV297=FALSE,0,IF($DY297=TRUE,SUM($CE297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE297*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC297=FALSE,0,IF($H297=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE297=FALSE,0,ROUND(SUM($CF297*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG297=FALSE,0,ROUND(SUM($AA297*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY297=TRUE,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA297),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA297)),5)","v":0},{"$f":"SUM(ROUND($CW297:$DB297,2),$DD297,$DF297,$DH297)","v":0},0,{"$f":"SUM(SUM($CU297*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ297*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU297*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ297*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL297,IF(VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM297,$DK297))","v":0},0,false,0,false,0,{"$f":"IF(AND($X297>0,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU297=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH297:$CM297,$CS297,$ED297,$EL297,$ET297:$EY297)-SUM($BY297*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH297:$CM297,$CS297,$ED297,$EL297,$EN297:$ES297)-SUM($BY297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X297>0,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW297=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH297:$CM297,$CO297,$CQ297,$CS297,$ED297,$EF297,$EH297,$EJ297,$ET297:$EY297)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH297:$CM297,$CO297,$CQ297,$CS297,$ED297,$EF297,$EH297,$EJ297,ET297:$EX297)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA297>0,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY297=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW297:$DB297,$DH297,$ED297,$FQ297,$FY297:$GD297)-SUM($CF297*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW297:$DB297,$DH297,$ED297,$FQ297,$FS297:$FX297)-SUM($CF297*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA297>0,VLOOKUP($A297,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA297=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW297:$DB297,$DD297,$DF297,$DH297,$FI297,$FK297,$FM297,$FO297,$FY297:$GD297)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW297:$DB297,$DD297,$DF297,$DH297,$FI297,$FK297,$FM297,$FO297,$FY297:$GD297)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E297<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC297=FALSE,0,ROUND(SUM($AE297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X297>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE297=FALSE,0,ROUND(SUM($BY297*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG297=FALSE,0,SUM($BY297*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X297>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI297=FALSE,0,SUM($BY297*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X297>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK297=TRUE,$X297>0),SUM($BY297*Account!$T$2),0)","v":0},{"$f":"IF(AND($X297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM297=FALSE,0,ROUND(SUM($BS297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM297=FALSE,0,ROUND(SUM($BT297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM297=FALSE,0,ROUND(SUM($BU297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM297=FALSE,0,ROUND(SUM($BV297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM297=FALSE,0,ROUND(SUM($BW297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM297=FALSE,0,ROUND(SUM($BX297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H297/$AD297*$X297),5),0)","v":0},{"$f":"ROUND(SUM($FA297*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ297=FALSE,$FB297,ROUND(MAX(0,SUM(SUM($ET297:$EY297)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE297=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I297","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF297*Account!$AA$2),SUM($FF297*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E297<>\"D-CARE\",Tenant!$F297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH297=FALSE,0,ROUND(SUM($AF297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA297>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A297,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY297=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ297=FALSE,0,ROUND(SUM($CF297*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA297>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA297>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL297=FALSE,0,SUM($CF297*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA297>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN297=FALSE,0,SUM($CF297*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA297>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP297=TRUE,$AA297>0),SUM($CF297*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA297>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR297=FALSE,0,ROUND(SUM($BZ297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR297=FALSE,0,ROUND(SUM($CA297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR297=FALSE,0,ROUND(SUM($CB297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR297=FALSE,0,ROUND(SUM($CC297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR297=FALSE,0,ROUND(SUM($CD297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR297=FALSE,0,ROUND(SUM($CE297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ297*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA297*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB297*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC297*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD297*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE297*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H297/$AD297*$AA297),5),0)","v":0},{"$f":"ROUND(SUM($GF297*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE297=FALSE,$GG297,ROUND(MAX(0,SUM(SUM($FY297:$GD297)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ297=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I297","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK297*Account!$AA$2),SUM($GK297*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D297<=FctrChngDts!$B$14,$E297>FctrChngDts!$B$14),AND($D297<=FctrChngDts!$C$14,$E297>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM297=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP297:$GS297))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO297,$DD297,$GP297:$GS297))","v":0},0,0,{"$f":"IF(AND($X297>0,Tenant!$E297=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX297=FALSE,0,ROUND(SUM($AE297*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA297>0,Tenant!$E297=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ297=FALSE,0,ROUND(SUM($AF297*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO297,$GT297,$GW297,$HB297,$CQ297,$DF297,$DV297,$DX297,$DZ297,$EB297),IF(Account!$Q$2=TRUE,SUM($GO297,$GU297,$GW297,$HB297,$CQ297,$DF297,$DV297,$DX297,$DZ297,$EB297),SUM($GO297,$GT297,$GU297,$GV297,$GW297,$HB297,$CQ297,$DF297,$DV297,$DX297,$DZ297,$EB297)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D297,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,8,FALSE)=TRUE,$HD297<0),0,SUM(SUM(SUM($HD297/$AD297*$HE297)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,8,FALSE)=TRUE,$HD297<0),0,SUM(SUM(SUM($HD297/$AD297*$HF297)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU297,$DJ297,$DR297,$DT297,$DV297,$DX297,$DZ297,$EB297,$ED297,$EF297,$EH297,$EJ297,$FI297,$FK297,$FM297,$FO297,$GN297,$GV297,$GY297,$HA297)/$AD297*$X297*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU297,$DJ297,$DR297,$DT297,$DV297,$DX297,$DZ297,$EB297,$ED297,$EF297,$EH297,$EJ297,$FI297,$FK297,$FM297,$FO297,$GN297,$GV297,$GY297,$HA297)/$AD297*$AA297*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E297),$AD297,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D297,FctrChngDts!$C$17<=$E297),_xlfn.DAYS($D297,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E297),$AD297,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D297,FctrChngDts!$C$19<=$E297),_xlfn.DAYS($D297,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN297*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN297*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO297*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO297*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D297,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU297*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A297,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV297*Account!$AA$2)),5)","v":0}]
[297,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G298),0,IF($F298<=$G298,SUM($G298-$F298),IF($F298>$G298,SUM((Account!$L$2-$F298)+$G298+1))))","v":0},{"$f":"IF(AND($D298>=FctrChngDts!$C$2,$D298<=FctrChngDts!$D$2),$D298,\"\")","v":""},{"$f":"IF($I298=\"\",\"\",IF($E298<=FctrChngDts!$D$2,$E298,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D298<FctrChngDts!$E$2,$E298<FctrChngDts!$E$2),AND($D298>=FctrChngDts!$F$2,$E298>=FctrChngDts!$F$2)),\"\",IF(AND($D298>=FctrChngDts!$E$2,$D298<=FctrChngDts!$F$2),$D298,FctrChngDts!$E$2))","v":""},{"$f":"IF($K298=\"\",\"\",IF(AND($J298=$K298,$E298>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K298=$J298,$E298,IF(AND($E298>=FctrChngDts!$E$2,$E298<=FctrChngDts!$F$2),$E298,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D298<DATE(YEAR(Account!$J$2),6,1),$D298>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I298<FctrChngDts!$A$2,$J298<FctrChngDts!$A$2),AND($I298>=FctrChngDts!$B$2,$J298>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I298<FctrChngDts!$A$2,$J298>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I298>=FctrChngDts!$A$2,$J298<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I298<FctrChngDts!$B$2,$J298>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K298<FctrChngDts!$A$2,$L298<FctrChngDts!$A$2),AND($K298>=FctrChngDts!$B$2,$L298>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K298<FctrChngDts!$A$2,$L298>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K298>=FctrChngDts!$A$2,$L298<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K298<FctrChngDts!$B$2,$L298>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I298=\"\",$J298=0),0,IF(AND($N298=TRUE,$I298<>0),SUM($J298-$I298+1),IF($O298=TRUE,SUM(FctrChngDts!$A$2-$I298),IF($P298=TRUE,0,IF($Q298=TRUE,SUM($J298-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I298=\"\",$J298=0),0,IF($N298=TRUE,0,IF($O298=TRUE,SUM($J298-FctrChngDts!$A$2+1),IF(AND($P298=TRUE,$I298<>0),SUM($J298-$I298+1),IF($Q298=TRUE,SUM(FctrChngDts!$B$2-$I298),0)))))","v":0},0,{"$f":"IF(OR($K298=\"\",$L298=0),0,IF(AND($R298=TRUE,$K298<>0),SUM($L298-$K298+1),IF($S298=TRUE,SUM(FctrChngDts!$A$2-$K298),IF($T298=TRUE,0,IF($U298=TRUE,SUM($L298-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K298=\"\",$L298=0),0,IF($R298=TRUE,0,IF($S298=TRUE,SUM($L298-FctrChngDts!$A$2+1),IF(AND($T298=TRUE,$K298<>0),SUM($L298-$K298+1),IF($U298=TRUE,SUM(FctrChngDts!$B$2-$K298),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A298,Tenant!$A298:$J797,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR298=FALSE,VLOOKUP($AQ298,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ298,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR298=FALSE,VLOOKUP($AQ298,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ298,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR298=FALSE,VLOOKUP($AQ298,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ298,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR298=FALSE,VLOOKUP($AQ298,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ298,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A298,Tenant!$A298:$J797,6,FALSE)","v":0},{"$f":"VLOOKUP($A298,Tenant!$A298:$J797,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG298=FALSE,0,IF($DU298=TRUE,SUM($BS298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS298*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DU298=TRUE,SUM($BT298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT298*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DU298=TRUE,SUM($BU298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU298*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DU298=TRUE,SUM($BV298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DU298=TRUE,SUM($BW298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW298*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG298=FALSE,0,IF($DU298=TRUE,SUM($BX298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX298*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN298=FALSE,0,IF($H298=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP298=FALSE,0,ROUND(SUM($BY298*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR298=FALSE,0,ROUND(SUM($X298*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY298=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X298),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X298)),5)","v":0},{"$f":"SUM(ROUND($CH298:$CM298,2),$CO298,$CQ298,$CS298)","v":0},false,{"$f":"ROUND(IF($CV298=FALSE,0,IF($DY298=TRUE,SUM($BZ298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ298*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV298=FALSE,0,IF($DY298=TRUE,SUM($CA298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA298*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV298=FALSE,0,IF($DY298=TRUE,SUM($CB298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB298*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV298=FALSE,0,IF($DY298=TRUE,SUM($CC298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV298=FALSE,0,IF($DY298=TRUE,SUM($CD298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD298*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV298=FALSE,0,IF($DY298=TRUE,SUM($CE298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE298*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC298=FALSE,0,IF($H298=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE298=FALSE,0,ROUND(SUM($CF298*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG298=FALSE,0,ROUND(SUM($AA298*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY298=TRUE,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA298),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA298)),5)","v":0},{"$f":"SUM(ROUND($CW298:$DB298,2),$DD298,$DF298,$DH298)","v":0},0,{"$f":"SUM(SUM($CU298*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ298*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU298*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ298*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL298,IF(VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM298,$DK298))","v":0},0,false,0,false,0,{"$f":"IF(AND($X298>0,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU298=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH298:$CM298,$CS298,$ED298,$EL298,$ET298:$EY298)-SUM($BY298*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH298:$CM298,$CS298,$ED298,$EL298,$EN298:$ES298)-SUM($BY298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X298>0,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW298=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH298:$CM298,$CO298,$CQ298,$CS298,$ED298,$EF298,$EH298,$EJ298,$ET298:$EY298)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH298:$CM298,$CO298,$CQ298,$CS298,$ED298,$EF298,$EH298,$EJ298,ET298:$EX298)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA298>0,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY298=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW298:$DB298,$DH298,$ED298,$FQ298,$FY298:$GD298)-SUM($CF298*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW298:$DB298,$DH298,$ED298,$FQ298,$FS298:$FX298)-SUM($CF298*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA298>0,VLOOKUP($A298,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA298=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW298:$DB298,$DD298,$DF298,$DH298,$FI298,$FK298,$FM298,$FO298,$FY298:$GD298)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW298:$DB298,$DD298,$DF298,$DH298,$FI298,$FK298,$FM298,$FO298,$FY298:$GD298)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E298<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC298=FALSE,0,ROUND(SUM($AE298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X298>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE298=FALSE,0,ROUND(SUM($BY298*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG298=FALSE,0,SUM($BY298*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X298>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI298=FALSE,0,SUM($BY298*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X298>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK298=TRUE,$X298>0),SUM($BY298*Account!$T$2),0)","v":0},{"$f":"IF(AND($X298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM298=FALSE,0,ROUND(SUM($BS298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM298=FALSE,0,ROUND(SUM($BT298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM298=FALSE,0,ROUND(SUM($BU298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM298=FALSE,0,ROUND(SUM($BV298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM298=FALSE,0,ROUND(SUM($BW298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM298=FALSE,0,ROUND(SUM($BX298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H298/$AD298*$X298),5),0)","v":0},{"$f":"ROUND(SUM($FA298*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ298=FALSE,$FB298,ROUND(MAX(0,SUM(SUM($ET298:$EY298)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE298=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I298","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF298*Account!$AA$2),SUM($FF298*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E298<>\"D-CARE\",Tenant!$F298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH298=FALSE,0,ROUND(SUM($AF298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA298>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A298,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY298=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ298=FALSE,0,ROUND(SUM($CF298*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA298>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA298>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL298=FALSE,0,SUM($CF298*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA298>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN298=FALSE,0,SUM($CF298*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA298>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP298=TRUE,$AA298>0),SUM($CF298*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA298>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR298=FALSE,0,ROUND(SUM($BZ298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR298=FALSE,0,ROUND(SUM($CA298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR298=FALSE,0,ROUND(SUM($CB298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR298=FALSE,0,ROUND(SUM($CC298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR298=FALSE,0,ROUND(SUM($CD298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR298=FALSE,0,ROUND(SUM($CE298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ298*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA298*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB298*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC298*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD298*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE298*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H298/$AD298*$AA298),5),0)","v":0},{"$f":"ROUND(SUM($GF298*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE298=FALSE,$GG298,ROUND(MAX(0,SUM(SUM($FY298:$GD298)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ298=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I298","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK298*Account!$AA$2),SUM($GK298*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D298<=FctrChngDts!$B$14,$E298>FctrChngDts!$B$14),AND($D298<=FctrChngDts!$C$14,$E298>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM298=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP298:$GS298))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO298,$DD298,$GP298:$GS298))","v":0},0,0,{"$f":"IF(AND($X298>0,Tenant!$E298=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX298=FALSE,0,ROUND(SUM($AE298*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA298>0,Tenant!$E298=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ298=FALSE,0,ROUND(SUM($AF298*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO298,$GT298,$GW298,$HB298,$CQ298,$DF298,$DV298,$DX298,$DZ298,$EB298),IF(Account!$Q$2=TRUE,SUM($GO298,$GU298,$GW298,$HB298,$CQ298,$DF298,$DV298,$DX298,$DZ298,$EB298),SUM($GO298,$GT298,$GU298,$GV298,$GW298,$HB298,$CQ298,$DF298,$DV298,$DX298,$DZ298,$EB298)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D298,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,8,FALSE)=TRUE,$HD298<0),0,SUM(SUM(SUM($HD298/$AD298*$HE298)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,8,FALSE)=TRUE,$HD298<0),0,SUM(SUM(SUM($HD298/$AD298*$HF298)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU298,$DJ298,$DR298,$DT298,$DV298,$DX298,$DZ298,$EB298,$ED298,$EF298,$EH298,$EJ298,$FI298,$FK298,$FM298,$FO298,$GN298,$GV298,$GY298,$HA298)/$AD298*$X298*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU298,$DJ298,$DR298,$DT298,$DV298,$DX298,$DZ298,$EB298,$ED298,$EF298,$EH298,$EJ298,$FI298,$FK298,$FM298,$FO298,$GN298,$GV298,$GY298,$HA298)/$AD298*$AA298*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E298),$AD298,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D298,FctrChngDts!$C$17<=$E298),_xlfn.DAYS($D298,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E298),$AD298,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D298,FctrChngDts!$C$19<=$E298),_xlfn.DAYS($D298,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN298*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN298*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO298*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO298*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D298,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU298*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A298,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV298*Account!$AA$2)),5)","v":0}]
[298,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G299),0,IF($F299<=$G299,SUM($G299-$F299),IF($F299>$G299,SUM((Account!$L$2-$F299)+$G299+1))))","v":0},{"$f":"IF(AND($D299>=FctrChngDts!$C$2,$D299<=FctrChngDts!$D$2),$D299,\"\")","v":""},{"$f":"IF($I299=\"\",\"\",IF($E299<=FctrChngDts!$D$2,$E299,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D299<FctrChngDts!$E$2,$E299<FctrChngDts!$E$2),AND($D299>=FctrChngDts!$F$2,$E299>=FctrChngDts!$F$2)),\"\",IF(AND($D299>=FctrChngDts!$E$2,$D299<=FctrChngDts!$F$2),$D299,FctrChngDts!$E$2))","v":""},{"$f":"IF($K299=\"\",\"\",IF(AND($J299=$K299,$E299>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K299=$J299,$E299,IF(AND($E299>=FctrChngDts!$E$2,$E299<=FctrChngDts!$F$2),$E299,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D299<DATE(YEAR(Account!$J$2),6,1),$D299>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I299<FctrChngDts!$A$2,$J299<FctrChngDts!$A$2),AND($I299>=FctrChngDts!$B$2,$J299>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I299<FctrChngDts!$A$2,$J299>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I299>=FctrChngDts!$A$2,$J299<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I299<FctrChngDts!$B$2,$J299>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K299<FctrChngDts!$A$2,$L299<FctrChngDts!$A$2),AND($K299>=FctrChngDts!$B$2,$L299>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K299<FctrChngDts!$A$2,$L299>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K299>=FctrChngDts!$A$2,$L299<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K299<FctrChngDts!$B$2,$L299>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I299=\"\",$J299=0),0,IF(AND($N299=TRUE,$I299<>0),SUM($J299-$I299+1),IF($O299=TRUE,SUM(FctrChngDts!$A$2-$I299),IF($P299=TRUE,0,IF($Q299=TRUE,SUM($J299-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I299=\"\",$J299=0),0,IF($N299=TRUE,0,IF($O299=TRUE,SUM($J299-FctrChngDts!$A$2+1),IF(AND($P299=TRUE,$I299<>0),SUM($J299-$I299+1),IF($Q299=TRUE,SUM(FctrChngDts!$B$2-$I299),0)))))","v":0},0,{"$f":"IF(OR($K299=\"\",$L299=0),0,IF(AND($R299=TRUE,$K299<>0),SUM($L299-$K299+1),IF($S299=TRUE,SUM(FctrChngDts!$A$2-$K299),IF($T299=TRUE,0,IF($U299=TRUE,SUM($L299-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K299=\"\",$L299=0),0,IF($R299=TRUE,0,IF($S299=TRUE,SUM($L299-FctrChngDts!$A$2+1),IF(AND($T299=TRUE,$K299<>0),SUM($L299-$K299+1),IF($U299=TRUE,SUM(FctrChngDts!$B$2-$K299),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A299,Tenant!$A299:$J798,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR299=FALSE,VLOOKUP($AQ299,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ299,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR299=FALSE,VLOOKUP($AQ299,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ299,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR299=FALSE,VLOOKUP($AQ299,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ299,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR299=FALSE,VLOOKUP($AQ299,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ299,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A299,Tenant!$A299:$J798,6,FALSE)","v":0},{"$f":"VLOOKUP($A299,Tenant!$A299:$J798,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG299=FALSE,0,IF($DU299=TRUE,SUM($BS299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS299*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DU299=TRUE,SUM($BT299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT299*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DU299=TRUE,SUM($BU299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU299*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DU299=TRUE,SUM($BV299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DU299=TRUE,SUM($BW299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW299*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG299=FALSE,0,IF($DU299=TRUE,SUM($BX299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX299*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN299=FALSE,0,IF($H299=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP299=FALSE,0,ROUND(SUM($BY299*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR299=FALSE,0,ROUND(SUM($X299*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY299=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X299),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X299)),5)","v":0},{"$f":"SUM(ROUND($CH299:$CM299,2),$CO299,$CQ299,$CS299)","v":0},false,{"$f":"ROUND(IF($CV299=FALSE,0,IF($DY299=TRUE,SUM($BZ299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ299*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV299=FALSE,0,IF($DY299=TRUE,SUM($CA299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA299*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV299=FALSE,0,IF($DY299=TRUE,SUM($CB299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB299*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV299=FALSE,0,IF($DY299=TRUE,SUM($CC299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV299=FALSE,0,IF($DY299=TRUE,SUM($CD299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD299*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV299=FALSE,0,IF($DY299=TRUE,SUM($CE299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE299*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC299=FALSE,0,IF($H299=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE299=FALSE,0,ROUND(SUM($CF299*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG299=FALSE,0,ROUND(SUM($AA299*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY299=TRUE,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA299),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA299)),5)","v":0},{"$f":"SUM(ROUND($CW299:$DB299,2),$DD299,$DF299,$DH299)","v":0},0,{"$f":"SUM(SUM($CU299*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ299*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU299*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ299*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL299,IF(VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM299,$DK299))","v":0},0,false,0,false,0,{"$f":"IF(AND($X299>0,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU299=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH299:$CM299,$CS299,$ED299,$EL299,$ET299:$EY299)-SUM($BY299*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH299:$CM299,$CS299,$ED299,$EL299,$EN299:$ES299)-SUM($BY299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X299>0,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW299=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH299:$CM299,$CO299,$CQ299,$CS299,$ED299,$EF299,$EH299,$EJ299,$ET299:$EY299)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH299:$CM299,$CO299,$CQ299,$CS299,$ED299,$EF299,$EH299,$EJ299,ET299:$EX299)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA299>0,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY299=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW299:$DB299,$DH299,$ED299,$FQ299,$FY299:$GD299)-SUM($CF299*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW299:$DB299,$DH299,$ED299,$FQ299,$FS299:$FX299)-SUM($CF299*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA299>0,VLOOKUP($A299,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA299=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW299:$DB299,$DD299,$DF299,$DH299,$FI299,$FK299,$FM299,$FO299,$FY299:$GD299)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW299:$DB299,$DD299,$DF299,$DH299,$FI299,$FK299,$FM299,$FO299,$FY299:$GD299)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E299<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC299=FALSE,0,ROUND(SUM($AE299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X299>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE299=FALSE,0,ROUND(SUM($BY299*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG299=FALSE,0,SUM($BY299*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X299>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI299=FALSE,0,SUM($BY299*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X299>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK299=TRUE,$X299>0),SUM($BY299*Account!$T$2),0)","v":0},{"$f":"IF(AND($X299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM299=FALSE,0,ROUND(SUM($BS299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM299=FALSE,0,ROUND(SUM($BT299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM299=FALSE,0,ROUND(SUM($BU299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM299=FALSE,0,ROUND(SUM($BV299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM299=FALSE,0,ROUND(SUM($BW299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM299=FALSE,0,ROUND(SUM($BX299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H299/$AD299*$X299),5),0)","v":0},{"$f":"ROUND(SUM($FA299*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ299=FALSE,$FB299,ROUND(MAX(0,SUM(SUM($ET299:$EY299)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE299=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I299","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF299*Account!$AA$2),SUM($FF299*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E299<>\"D-CARE\",Tenant!$F299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH299=FALSE,0,ROUND(SUM($AF299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA299>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A299,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY299=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ299=FALSE,0,ROUND(SUM($CF299*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA299>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA299>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL299=FALSE,0,SUM($CF299*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA299>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN299=FALSE,0,SUM($CF299*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA299>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP299=TRUE,$AA299>0),SUM($CF299*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA299>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR299=FALSE,0,ROUND(SUM($BZ299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR299=FALSE,0,ROUND(SUM($CA299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR299=FALSE,0,ROUND(SUM($CB299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR299=FALSE,0,ROUND(SUM($CC299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR299=FALSE,0,ROUND(SUM($CD299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR299=FALSE,0,ROUND(SUM($CE299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ299*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA299*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB299*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC299*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD299*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE299*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H299/$AD299*$AA299),5),0)","v":0},{"$f":"ROUND(SUM($GF299*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE299=FALSE,$GG299,ROUND(MAX(0,SUM(SUM($FY299:$GD299)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ299=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I299","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK299*Account!$AA$2),SUM($GK299*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D299<=FctrChngDts!$B$14,$E299>FctrChngDts!$B$14),AND($D299<=FctrChngDts!$C$14,$E299>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM299=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP299:$GS299))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO299,$DD299,$GP299:$GS299))","v":0},0,0,{"$f":"IF(AND($X299>0,Tenant!$E299=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX299=FALSE,0,ROUND(SUM($AE299*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA299>0,Tenant!$E299=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ299=FALSE,0,ROUND(SUM($AF299*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO299,$GT299,$GW299,$HB299,$CQ299,$DF299,$DV299,$DX299,$DZ299,$EB299),IF(Account!$Q$2=TRUE,SUM($GO299,$GU299,$GW299,$HB299,$CQ299,$DF299,$DV299,$DX299,$DZ299,$EB299),SUM($GO299,$GT299,$GU299,$GV299,$GW299,$HB299,$CQ299,$DF299,$DV299,$DX299,$DZ299,$EB299)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D299,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,8,FALSE)=TRUE,$HD299<0),0,SUM(SUM(SUM($HD299/$AD299*$HE299)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,8,FALSE)=TRUE,$HD299<0),0,SUM(SUM(SUM($HD299/$AD299*$HF299)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU299,$DJ299,$DR299,$DT299,$DV299,$DX299,$DZ299,$EB299,$ED299,$EF299,$EH299,$EJ299,$FI299,$FK299,$FM299,$FO299,$GN299,$GV299,$GY299,$HA299)/$AD299*$X299*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU299,$DJ299,$DR299,$DT299,$DV299,$DX299,$DZ299,$EB299,$ED299,$EF299,$EH299,$EJ299,$FI299,$FK299,$FM299,$FO299,$GN299,$GV299,$GY299,$HA299)/$AD299*$AA299*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E299),$AD299,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D299,FctrChngDts!$C$17<=$E299),_xlfn.DAYS($D299,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E299),$AD299,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D299,FctrChngDts!$C$19<=$E299),_xlfn.DAYS($D299,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN299*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN299*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO299*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO299*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D299,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU299*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A299,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV299*Account!$AA$2)),5)","v":0}]
[299,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G300),0,IF($F300<=$G300,SUM($G300-$F300),IF($F300>$G300,SUM((Account!$L$2-$F300)+$G300+1))))","v":0},{"$f":"IF(AND($D300>=FctrChngDts!$C$2,$D300<=FctrChngDts!$D$2),$D300,\"\")","v":""},{"$f":"IF($I300=\"\",\"\",IF($E300<=FctrChngDts!$D$2,$E300,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D300<FctrChngDts!$E$2,$E300<FctrChngDts!$E$2),AND($D300>=FctrChngDts!$F$2,$E300>=FctrChngDts!$F$2)),\"\",IF(AND($D300>=FctrChngDts!$E$2,$D300<=FctrChngDts!$F$2),$D300,FctrChngDts!$E$2))","v":""},{"$f":"IF($K300=\"\",\"\",IF(AND($J300=$K300,$E300>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K300=$J300,$E300,IF(AND($E300>=FctrChngDts!$E$2,$E300<=FctrChngDts!$F$2),$E300,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D300<DATE(YEAR(Account!$J$2),6,1),$D300>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I300<FctrChngDts!$A$2,$J300<FctrChngDts!$A$2),AND($I300>=FctrChngDts!$B$2,$J300>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I300<FctrChngDts!$A$2,$J300>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I300>=FctrChngDts!$A$2,$J300<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I300<FctrChngDts!$B$2,$J300>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K300<FctrChngDts!$A$2,$L300<FctrChngDts!$A$2),AND($K300>=FctrChngDts!$B$2,$L300>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K300<FctrChngDts!$A$2,$L300>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K300>=FctrChngDts!$A$2,$L300<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K300<FctrChngDts!$B$2,$L300>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I300=\"\",$J300=0),0,IF(AND($N300=TRUE,$I300<>0),SUM($J300-$I300+1),IF($O300=TRUE,SUM(FctrChngDts!$A$2-$I300),IF($P300=TRUE,0,IF($Q300=TRUE,SUM($J300-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I300=\"\",$J300=0),0,IF($N300=TRUE,0,IF($O300=TRUE,SUM($J300-FctrChngDts!$A$2+1),IF(AND($P300=TRUE,$I300<>0),SUM($J300-$I300+1),IF($Q300=TRUE,SUM(FctrChngDts!$B$2-$I300),0)))))","v":0},0,{"$f":"IF(OR($K300=\"\",$L300=0),0,IF(AND($R300=TRUE,$K300<>0),SUM($L300-$K300+1),IF($S300=TRUE,SUM(FctrChngDts!$A$2-$K300),IF($T300=TRUE,0,IF($U300=TRUE,SUM($L300-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K300=\"\",$L300=0),0,IF($R300=TRUE,0,IF($S300=TRUE,SUM($L300-FctrChngDts!$A$2+1),IF(AND($T300=TRUE,$K300<>0),SUM($L300-$K300+1),IF($U300=TRUE,SUM(FctrChngDts!$B$2-$K300),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A300,Tenant!$A300:$J799,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR300=FALSE,VLOOKUP($AQ300,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ300,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR300=FALSE,VLOOKUP($AQ300,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ300,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR300=FALSE,VLOOKUP($AQ300,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ300,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR300=FALSE,VLOOKUP($AQ300,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ300,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A300,Tenant!$A300:$J799,6,FALSE)","v":0},{"$f":"VLOOKUP($A300,Tenant!$A300:$J799,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG300=FALSE,0,IF($DU300=TRUE,SUM($BS300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS300*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DU300=TRUE,SUM($BT300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT300*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DU300=TRUE,SUM($BU300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU300*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DU300=TRUE,SUM($BV300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DU300=TRUE,SUM($BW300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW300*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG300=FALSE,0,IF($DU300=TRUE,SUM($BX300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX300*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN300=FALSE,0,IF($H300=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP300=FALSE,0,ROUND(SUM($BY300*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR300=FALSE,0,ROUND(SUM($X300*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY300=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X300),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X300)),5)","v":0},{"$f":"SUM(ROUND($CH300:$CM300,2),$CO300,$CQ300,$CS300)","v":0},false,{"$f":"ROUND(IF($CV300=FALSE,0,IF($DY300=TRUE,SUM($BZ300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ300*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV300=FALSE,0,IF($DY300=TRUE,SUM($CA300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA300*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV300=FALSE,0,IF($DY300=TRUE,SUM($CB300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB300*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV300=FALSE,0,IF($DY300=TRUE,SUM($CC300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV300=FALSE,0,IF($DY300=TRUE,SUM($CD300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD300*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV300=FALSE,0,IF($DY300=TRUE,SUM($CE300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE300*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC300=FALSE,0,IF($H300=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE300=FALSE,0,ROUND(SUM($CF300*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG300=FALSE,0,ROUND(SUM($AA300*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY300=TRUE,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA300),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA300)),5)","v":0},{"$f":"SUM(ROUND($CW300:$DB300,2),$DD300,$DF300,$DH300)","v":0},0,{"$f":"SUM(SUM($CU300*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ300*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU300*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ300*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL300,IF(VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM300,$DK300))","v":0},0,false,0,false,0,{"$f":"IF(AND($X300>0,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU300=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH300:$CM300,$CS300,$ED300,$EL300,$ET300:$EY300)-SUM($BY300*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH300:$CM300,$CS300,$ED300,$EL300,$EN300:$ES300)-SUM($BY300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X300>0,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW300=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH300:$CM300,$CO300,$CQ300,$CS300,$ED300,$EF300,$EH300,$EJ300,$ET300:$EY300)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH300:$CM300,$CO300,$CQ300,$CS300,$ED300,$EF300,$EH300,$EJ300,ET300:$EX300)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA300>0,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY300=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW300:$DB300,$DH300,$ED300,$FQ300,$FY300:$GD300)-SUM($CF300*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW300:$DB300,$DH300,$ED300,$FQ300,$FS300:$FX300)-SUM($CF300*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA300>0,VLOOKUP($A300,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA300=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW300:$DB300,$DD300,$DF300,$DH300,$FI300,$FK300,$FM300,$FO300,$FY300:$GD300)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW300:$DB300,$DD300,$DF300,$DH300,$FI300,$FK300,$FM300,$FO300,$FY300:$GD300)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E300<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC300=FALSE,0,ROUND(SUM($AE300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X300>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE300=FALSE,0,ROUND(SUM($BY300*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG300=FALSE,0,SUM($BY300*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X300>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI300=FALSE,0,SUM($BY300*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X300>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK300=TRUE,$X300>0),SUM($BY300*Account!$T$2),0)","v":0},{"$f":"IF(AND($X300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM300=FALSE,0,ROUND(SUM($BS300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM300=FALSE,0,ROUND(SUM($BT300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM300=FALSE,0,ROUND(SUM($BU300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM300=FALSE,0,ROUND(SUM($BV300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM300=FALSE,0,ROUND(SUM($BW300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM300=FALSE,0,ROUND(SUM($BX300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H300/$AD300*$X300),5),0)","v":0},{"$f":"ROUND(SUM($FA300*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ300=FALSE,$FB300,ROUND(MAX(0,SUM(SUM($ET300:$EY300)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE300=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I300","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF300*Account!$AA$2),SUM($FF300*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E300<>\"D-CARE\",Tenant!$F300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH300=FALSE,0,ROUND(SUM($AF300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA300>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A300,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY300=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ300=FALSE,0,ROUND(SUM($CF300*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA300>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA300>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL300=FALSE,0,SUM($CF300*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA300>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN300=FALSE,0,SUM($CF300*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA300>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP300=TRUE,$AA300>0),SUM($CF300*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA300>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR300=FALSE,0,ROUND(SUM($BZ300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR300=FALSE,0,ROUND(SUM($CA300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR300=FALSE,0,ROUND(SUM($CB300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR300=FALSE,0,ROUND(SUM($CC300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR300=FALSE,0,ROUND(SUM($CD300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR300=FALSE,0,ROUND(SUM($CE300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ300*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA300*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB300*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC300*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD300*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE300*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H300/$AD300*$AA300),5),0)","v":0},{"$f":"ROUND(SUM($GF300*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE300=FALSE,$GG300,ROUND(MAX(0,SUM(SUM($FY300:$GD300)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ300=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I300","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK300*Account!$AA$2),SUM($GK300*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D300<=FctrChngDts!$B$14,$E300>FctrChngDts!$B$14),AND($D300<=FctrChngDts!$C$14,$E300>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM300=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP300:$GS300))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO300,$DD300,$GP300:$GS300))","v":0},0,0,{"$f":"IF(AND($X300>0,Tenant!$E300=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX300=FALSE,0,ROUND(SUM($AE300*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA300>0,Tenant!$E300=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ300=FALSE,0,ROUND(SUM($AF300*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO300,$GT300,$GW300,$HB300,$CQ300,$DF300,$DV300,$DX300,$DZ300,$EB300),IF(Account!$Q$2=TRUE,SUM($GO300,$GU300,$GW300,$HB300,$CQ300,$DF300,$DV300,$DX300,$DZ300,$EB300),SUM($GO300,$GT300,$GU300,$GV300,$GW300,$HB300,$CQ300,$DF300,$DV300,$DX300,$DZ300,$EB300)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D300,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,8,FALSE)=TRUE,$HD300<0),0,SUM(SUM(SUM($HD300/$AD300*$HE300)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,8,FALSE)=TRUE,$HD300<0),0,SUM(SUM(SUM($HD300/$AD300*$HF300)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU300,$DJ300,$DR300,$DT300,$DV300,$DX300,$DZ300,$EB300,$ED300,$EF300,$EH300,$EJ300,$FI300,$FK300,$FM300,$FO300,$GN300,$GV300,$GY300,$HA300)/$AD300*$X300*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU300,$DJ300,$DR300,$DT300,$DV300,$DX300,$DZ300,$EB300,$ED300,$EF300,$EH300,$EJ300,$FI300,$FK300,$FM300,$FO300,$GN300,$GV300,$GY300,$HA300)/$AD300*$AA300*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E300),$AD300,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D300,FctrChngDts!$C$17<=$E300),_xlfn.DAYS($D300,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E300),$AD300,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D300,FctrChngDts!$C$19<=$E300),_xlfn.DAYS($D300,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN300*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN300*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO300*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO300*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D300,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU300*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A300,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV300*Account!$AA$2)),5)","v":0}]
[300,null,null,{"$f":"Account!$J$2","v":"00:00:00"},{"$f":"Account!$K$2","v":"00:00:00"},null,null,{"$f":"IF(ISBLANK($G301),0,IF($F301<=$G301,SUM($G301-$F301),IF($F301>$G301,SUM((Account!$L$2-$F301)+$G301+1))))","v":0},{"$f":"IF(AND($D301>=FctrChngDts!$C$2,$D301<=FctrChngDts!$D$2),$D301,\"\")","v":""},{"$f":"IF($I301=\"\",\"\",IF($E301<=FctrChngDts!$D$2,$E301,FctrChngDts!$D$2))","v":""},{"$f":"IF(OR(AND($D301<FctrChngDts!$E$2,$E301<FctrChngDts!$E$2),AND($D301>=FctrChngDts!$F$2,$E301>=FctrChngDts!$F$2)),\"\",IF(AND($D301>=FctrChngDts!$E$2,$D301<=FctrChngDts!$F$2),$D301,FctrChngDts!$E$2))","v":""},{"$f":"IF($K301=\"\",\"\",IF(AND($J301=$K301,$E301>FctrChngDts!$F$2),FctrChngDts!$F$2,IF($K301=$J301,$E301,IF(AND($E301>=FctrChngDts!$E$2,$E301<=FctrChngDts!$F$2),$E301,FctrChngDts!$F$2))))","v":""},{"$f":"IF(OR($D301<DATE(YEAR(Account!$J$2),6,1),$D301>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Winter"},{"$f":"IF(OR(AND($I301<FctrChngDts!$A$2,$J301<FctrChngDts!$A$2),AND($I301>=FctrChngDts!$B$2,$J301>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($I301<FctrChngDts!$A$2,$J301>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I301>=FctrChngDts!$A$2,$J301<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($I301<FctrChngDts!$B$2,$J301>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR(AND($K301<FctrChngDts!$A$2,$L301<FctrChngDts!$A$2),AND($K301>=FctrChngDts!$B$2,$L301>FctrChngDts!$B$2)),TRUE,FALSE)","v":true},{"$f":"IF(AND($K301<FctrChngDts!$A$2,$L301>=FctrChngDts!$A$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K301>=FctrChngDts!$A$2,$L301<FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(AND($K301<FctrChngDts!$B$2,$L301>=FctrChngDts!$B$2),TRUE,FALSE)","v":false},{"$f":"IF(OR($I301=\"\",$J301=0),0,IF(AND($N301=TRUE,$I301<>0),SUM($J301-$I301+1),IF($O301=TRUE,SUM(FctrChngDts!$A$2-$I301),IF($P301=TRUE,0,IF($Q301=TRUE,SUM($J301-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($I301=\"\",$J301=0),0,IF($N301=TRUE,0,IF($O301=TRUE,SUM($J301-FctrChngDts!$A$2+1),IF(AND($P301=TRUE,$I301<>0),SUM($J301-$I301+1),IF($Q301=TRUE,SUM(FctrChngDts!$B$2-$I301),0)))))","v":0},0,{"$f":"IF(OR($K301=\"\",$L301=0),0,IF(AND($R301=TRUE,$K301<>0),SUM($L301-$K301+1),IF($S301=TRUE,SUM(FctrChngDts!$A$2-$K301),IF($T301=TRUE,0,IF($U301=TRUE,SUM($L301-FctrChngDts!$B$2+1),0)))))","v":0},{"$f":"IF(OR($K301=\"\",$L301=0),0,IF($R301=TRUE,0,IF($S301=TRUE,SUM($L301-FctrChngDts!$A$2+1),IF(AND($T301=TRUE,$K301<>0),SUM($L301-$K301+1),IF($U301=TRUE,SUM(FctrChngDts!$B$2-$K301),0)))))","v":0},0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,{"$f":"FctrChngDts!$B$8","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A301,Tenant!$A301:$J800,10,FALSE)","v":0},{"$f":"BslnAllctnPrvs!$A$1","v":"2016-06-01"},{"$f":"IF($AR301=FALSE,VLOOKUP($AQ301,BslnAllctnPrvs!$B$12:$D$20,2,FALSE),VLOOKUP($AQ301,BslnAllctnPrvs!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR301=FALSE,VLOOKUP($AQ301,BslnAllctnPrvs!$B$3:$D$11,2,FALSE),VLOOKUP($AQ301,BslnAllctnPrvs!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"BslnAllctnCrrnt!$A$1","v":"2019-03-01"},{"$f":"IF($AR301=FALSE,VLOOKUP($AQ301,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE),VLOOKUP($AQ301,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"IF($AR301=FALSE,VLOOKUP($AQ301,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE),VLOOKUP($AQ301,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE))","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($A301,Tenant!$A301:$J800,6,FALSE)","v":0},{"$f":"VLOOKUP($A301,Tenant!$A301:$J800,7,FALSE)","v":0},{"$f":"FctrChngDts!$B$13","v":16.5},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},false,{"$f":"ROUND(IF($CG301=FALSE,0,IF($DU301=TRUE,SUM($BS301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BS301*VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DU301=TRUE,SUM($BT301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BT301*VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DU301=TRUE,SUM($BU301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BU301*VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DU301=TRUE,SUM($BV301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE))),SUM($BV301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DU301=TRUE,SUM($BW301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE))),SUM($BW301*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CG301=FALSE,0,IF($DU301=TRUE,SUM($BX301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE))),SUM($BX301*VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($X301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CN301=FALSE,0,IF($H301=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($BY301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($X301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($CP301=FALSE,0,ROUND(SUM($BY301*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($CR301=FALSE,0,ROUND(SUM($X301*VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY301=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr1!$Q:$AI,5,FALSE)*$X301),SUM(VLOOKUP(\"EL01MINM\",Fctr1!$Q:$AI,5,FALSE)*$X301)),5)","v":0},{"$f":"SUM(ROUND($CH301:$CM301,2),$CO301,$CQ301,$CS301)","v":0},false,{"$f":"ROUND(IF($CV301=FALSE,0,IF($DY301=TRUE,SUM($BZ301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($BZ301*VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV301=FALSE,0,IF($DY301=TRUE,SUM($CA301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CA301*VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV301=FALSE,0,IF($DY301=TRUE,SUM($CB301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CB301*VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV301=FALSE,0,IF($DY301=TRUE,SUM($CC301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE))),SUM($CC301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV301=FALSE,0,IF($DY301=TRUE,SUM($CD301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE))),SUM($CD301*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"ROUND(IF($CV301=FALSE,0,IF($DY301=TRUE,SUM($CE301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE))),SUM($CE301*VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)))),5)","v":0},{"$f":"IF(AND($AA301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DC301=FALSE,0,IF($H301=1,SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)*0.5),ROUND(SUM($CF301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5)))","v":0},{"$f":"IF(AND($AA301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($DE301=FALSE,0,ROUND(SUM($CF301*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},false,{"$f":"IF($DG301=FALSE,0,ROUND(SUM($AA301*VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)),5))","v":0},{"$f":"ROUND(IF(OR($AY301=TRUE,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),SUM(VLOOKUP(\"EL01MCMM\",Fctr2!$Q:$AI,5,FALSE)*$AA301),SUM(VLOOKUP(\"EL01MINM\",Fctr2!$Q:$AI,5,FALSE)*$AA301)),5)","v":0},{"$f":"SUM(ROUND($CW301:$DB301,2),$DD301,$DF301,$DH301)","v":0},0,{"$f":"SUM(SUM($CU301*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ301*SUM(1+SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},{"$f":"SUM(SUM($CU301*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),SUM($DJ301*SUM(1+SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))))","v":0},0,{"$f":"IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\",$DL301,IF(VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\",$DM301,$DK301))","v":0},0,false,0,false,0,{"$f":"IF(AND($X301>0,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DU301=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CH301:$CM301,$CS301,$ED301,$EL301,$ET301:$EY301)-SUM($BY301*VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CH301:$CM301,$CS301,$ED301,$EL301,$EN301:$ES301)-SUM($BY301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X301>0,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($DW301=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CH301:$CM301,$CO301,$CQ301,$CS301,$ED301,$EF301,$EH301,$EJ301,$ET301:$EY301)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CH301:$CM301,$CO301,$CQ301,$CS301,$ED301,$EF301,$EH301,$EJ301,ET301:$EX301)*SUM(VLOOKUP(\"EDP-FERA\",DscKy1!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA301>0,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-CARE\"),TRUE,FALSE)","v":false},{"$f":"IF($DY301=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM(SUM($CW301:$DB301,$DH301,$ED301,$FQ301,$FY301:$GD301)-SUM($CF301*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM(SUM($CW301:$DB301,$DH301,$ED301,$FQ301,$FS301:$FX301)-SUM($CF301*VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,12,FALSE)))*SUM(VLOOKUP(\"EDP-CARE\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($AA301>0,VLOOKUP($A301,Tenant!$A:$J,5,FALSE)=\"D-FERA\"),TRUE,FALSE)","v":false},{"$f":"IF($EA301=FALSE,0,ROUND(IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM(SUM($CW301:$DB301,$DD301,$DF301,$DH301,$FI301,$FK301,$FM301,$FO301,$FY301:$GD301)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1)),SUM(SUM($CW301:$DB301,$DD301,$DF301,$DH301,$FI301,$FK301,$FM301,$FO301,$FY301:$GD301)*SUM(VLOOKUP(\"EDP-FERA\",DscKy2!$C:$F,4,FALSE)/100*-1))),5))","v":0},{"$f":"IF(AND($X301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E301<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EC301=FALSE,0,ROUND(SUM($AE301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($X301>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($EE301=FALSE,0,ROUND(SUM($BY301*VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($X301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($X301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($X301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($EG301=FALSE,0,SUM($BY301*'CRS1'!$P$2)),5)","v":0},{"$f":"IF(AND($X301>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($EI301=FALSE,0,SUM($BY301*VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($X301>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($EK301=TRUE,$X301>0),SUM($BY301*Account!$T$2),0)","v":0},{"$f":"IF(AND($X301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($EM301=FALSE,0,ROUND(SUM($BS301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM301=FALSE,0,ROUND(SUM($BT301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM301=FALSE,0,ROUND(SUM($BU301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM301=FALSE,0,ROUND(SUM($BV301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM301=FALSE,0,ROUND(SUM($BW301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($EM301=FALSE,0,ROUND(SUM($BX301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BS301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BT301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BU301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BV301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BW301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($BX301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H301/$AD301*$X301),5),0)","v":0},{"$f":"ROUND(SUM($FA301*FctrChngDts!$B$15),5)","v":0},{"$f":"IF($EZ301=FALSE,$FB301,ROUND(MAX(0,SUM(SUM($ET301:$EY301)*FctrChngDts!$B$15)),5))","v":0},{"$f":"IF(OR($FE301=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I301","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($FF301*Account!$AA$2),SUM($FF301*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND($AA301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE,Tenant!$E301<>\"D-CARE\",Tenant!$F301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FH301=FALSE,0,ROUND(SUM($AF301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE)),5))","v":0},{"$f":"IF(AND($AA301>0,OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),VLOOKUP($A301,Tenant!$A:$J,5,FALSE)<>\"D-CARE\",$AY301=FALSE),TRUE,FALSE)","v":false},{"$f":"IF($FJ301=FALSE,0,ROUND(SUM($CF301*VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)),5))","v":0},{"$f":"IF(AND($AA301>0,Account!$AG$2=FALSE,Account!$O$2=FALSE),TRUE,IF(AND($AA301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=TRUE),TRUE,IF(AND($AA301>0,Account!$AG$2=FALSE,Account!$O$2=TRUE,Account!$P$2=FALSE),FALSE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=FALSE),TRUE,IF(AND(OR(Account!$M$2=TRUE,Account!$N$2=TRUE),Account!$O$2=TRUE),TRUE,IF(AND(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),Account!$O$2=TRUE),TRUE,FALSE)))))))","v":false},{"$f":"ROUND(IF($FL301=FALSE,0,SUM($CF301*'CRS2'!$P$2)),5)","v":0},{"$f":"IF(AND($AA301>0,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"ROUND(IF($FN301=FALSE,0,SUM($CF301*VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE))),5)","v":0},{"$f":"IF(AND($AA301>0,Account!$AF$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF(AND($FP301=TRUE,$AA301>0),SUM($CF301*Account!$T$2),0)","v":0},{"$f":"IF(AND($AA301>0,Account!$AF$2=FALSE,Account!$AG$2=TRUE),TRUE,FALSE)","v":false},{"$f":"IF($FR301=FALSE,0,ROUND(SUM($BZ301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR301=FALSE,0,ROUND(SUM($CA301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR301=FALSE,0,ROUND(SUM($CB301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR301=FALSE,0,ROUND(SUM($CC301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR301=FALSE,0,ROUND(SUM($CD301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"IF($FR301=FALSE,0,ROUND(SUM($CE301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5))","v":0},{"$f":"ROUND(SUM($BZ301*SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CA301*SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CB301*SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CC301*SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CD301*SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(SUM($CE301*SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE))),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(Account!$AF$2=TRUE,Account!$AG$2=FALSE),TRUE,FALSE)","v":false},{"$f":"IF(Account!$AF$2=TRUE,ROUND(SUM($H301/$AD301*$AA301),5),0)","v":0},{"$f":"ROUND(SUM($GF301*FctrChngDts!$C$15),5)","v":0},{"$f":"IF($GE301=FALSE,$GG301,ROUND(MAX(0,SUM(SUM($FY301:$GD301)*FctrChngDts!$C$15)),5))","v":0},{"$f":"IF(OR($GJ301=FALSE,Account!$M$2=FALSE,Account!$Q$2=FALSE),TRUE,FALSE)","v":true},{"$f":"Tenant!$I301","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(IF(Account!$AB$2=0,SUM($GK301*Account!$AA$2),SUM($GK301*Account!$AB$2)),5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(AND($D301<=FctrChngDts!$B$14,$E301>FctrChngDts!$B$14),AND($D301<=FctrChngDts!$C$14,$E301>FctrChngDts!$C$14)),TRUE,FALSE)","v":false},{"$f":"IF($GM301=FALSE,0,VLOOKUP(\"EDP-CACC\",DscKy2!$C:$J,7,FALSE)*-1)","v":0},0,0,0,0,0,{"$f":"IF(Account!$M$2=FALSE,0,SUM($GP301:$GS301))","v":0},{"$f":"IF(Account!$Q$2=FALSE,0,SUM($CO301,$DD301,$GP301:$GS301))","v":0},0,0,{"$f":"IF(AND($X301>0,Tenant!$E301=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GX301=FALSE,0,ROUND(SUM($AE301*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))),5))","v":0},{"$f":"IF(AND($AA301>0,Tenant!$E301=\"DOMESTIC\"),TRUE,FALSE)","v":false},{"$f":"IF($GZ301=FALSE,0,ROUND(SUM($AF301*SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))),5))","v":0},0,{"$f":"IF(Account!$M$2=TRUE,SUM($GO301,$GT301,$GW301,$HB301,$CQ301,$DF301,$DV301,$DX301,$DZ301,$EB301),IF(Account!$Q$2=TRUE,SUM($GO301,$GU301,$GW301,$HB301,$CQ301,$DF301,$DV301,$DX301,$DZ301,$EB301),SUM($GO301,$GT301,$GU301,$GV301,$GW301,$HB301,$CQ301,$DF301,$DV301,$DX301,$DZ301,$EB301)))","v":0},0,{"$f":"IF(Account!$Z$2=0,0,_xlfn.DAYS($D301,Account!$Z$2))","v":0},0,{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,8,FALSE)=TRUE,$HD301<0),0,SUM(SUM(SUM($HD301/$AD301*$HE301)*Account!$Y$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,8,FALSE)=TRUE,$HD301<0),0,SUM(SUM(SUM($HD301/$AD301*$HF301)*Account!$X$2)/100)),5)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU301,$DJ301,$DR301,$DT301,$DV301,$DX301,$DZ301,$EB301,$ED301,$EF301,$EH301,$EJ301,$FI301,$FK301,$FM301,$FO301,$GN301,$GV301,$GY301,$HA301)/$AD301*$X301*FctrChngDts!$B$15)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(SUM($CU301,$DJ301,$DR301,$DT301,$DV301,$DX301,$DZ301,$EB301,$ED301,$EF301,$EH301,$EJ301,$FI301,$FK301,$FM301,$FO301,$GN301,$GV301,$GY301,$HA301)/$AD301*$AA301*FctrChngDts!$C$15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>$E301),$AD301,IF(AND(Account!$AD$2=TRUE,FctrChngDts!$C$17>=$D301,FctrChngDts!$C$17<=$E301),_xlfn.DAYS($D301,FctrChngDts!$C$17),IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>$E301),$AD301,IF(AND(Account!$AE$2=TRUE,FctrChngDts!$C$19>=$D301,FctrChngDts!$C$19<=$E301),_xlfn.DAYS($D301,FctrChngDts!$C$19),0))))","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(Account!$AD$2=TRUE,SUM($HN301*FctrChngDts!$B$16),IF(Account!$AE$2=TRUE,SUM($HN301*FctrChngDts!$B$18),0))","v":0},{"$f":"IF(Account!$AD$2=TRUE,SUM($HO301*FctrChngDts!$B$17),IF(Account!$AE$2=TRUE,SUM($HO301*FctrChngDts!$B$19),0))","v":0},0,{"$f":"IF(Account!$AC$2=0,0,_xlfn.DAYS($D301,Account!$AC$2))","v":0},0,0,0,{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HU301*Account!$AB$2)),5)","v":0},{"$f":"ROUND(IF(OR(VLOOKUP($A301,Tenant!$A:$J,9,FALSE)=TRUE,Account!$M$2=TRUE,Account!$Q$2=TRUE),0,SUM($HV301*Account!$AA$2)),5)","v":0}]

{"sheet":"ACTVMHPACCNT","index":5,"n_rows":35,"n_cols":17,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["Cntrct","Nm","Addrss","Cty","Stt","ZpCd","Instlltn","DtFrm","DtTo","MPH","Mlt_Dwllng","CCA","DA","DACntns","DARtrnngCntns","VntgYr","BslnRgn"]
[8000096981,"TERESA  JACOBS","1509 2ND ST","INYOKERN","CA","93527",901740529,"2010-09-27","9999-12-31","X","X","","","","","",14]
[8000101192,"LEEDS PROP MGT 05","1349 GLENWOOD LN","BISHOP","CA","93514",901725622,"2012-02-29","9999-12-31","X","X","","","","","",16]
[8000263668,"SANDS MOBILE HOME PARK","415 W RIDGECREST BLVD","RIDGECREST","CA","93555",904358684,"2010-09-27","9999-12-31","X","X","","","","","",14]
[8000546385,"MARK  SZYMANSKI","1995 E SAN BERNARDINO AVE","SAN BERNARDINO","CA","92408",905174431,"2014-01-28","9999-12-31","X","X","","","","","",10]
[8000736604,"DAVID G THOR","7458 WOFFORD BLVD","WOFFORD HEIGHTS","CA","93285",901750943,"2019-10-11","9999-12-31","X","X","","","","","",16]
[8000737103,"DAVID G THOR","7458 WOFFORD BLVD","WOFFORD HEIGHTS","CA","93285",903290426,"2019-10-11","9999-12-31","X","X","","","","","",16]
[8000941114,"PS RAMON MHP LLC","1441 E RAMON RD","PALM SPRINGS","CA","92264",905236016,"2023-03-14","9999-12-31","X","X","Y","","","",2019,15]
[8001697051,"ROBERT  GREB","7530 SOMERSET BLVD","PARAMOUNT","CA","90723",903406561,"2023-03-01","9999-12-31","X","X","Y","","","",2018,8]
[8001808742,"HIDDEN BEACHES RIVR RESORT LLC","5975 E 6TH AVE","BLYTHE","CA","92225",900606158,"2006-07-03","9999-12-31","X","X","","","","","",15]
[8001808839,"HIDDEN BEACHES RIVR RESORT LLC","5975 E 6TH AVE","BLYTHE","CA","92225",902863306,"2006-07-03","9999-12-31","X","X","","","","","",15]
[8001839457,"THOMPSON AND ALLEN","50 S VENTU PARK RD","NEWBURY PARK","CA","91320",901713715,"2018-04-10","9999-12-31","X","X","","","","","",9]
[8002523989,"JENS  IPSEN","26535 NUDGENT ST","BORON","CA","93516",901984499,"2007-03-12","9999-12-31","X","X","","","","","",14]
[8002643476,"JERRY  HUSBAND","85 SCHOBER LN","BISHOP","CA","93514",903133247,"2013-01-19","9999-12-31","X","X","","","","","",16]
[8002651045,"JERRY  HUSBAND","85 SCHOBER LN","BISHOP","CA","93514",903195130,"2013-01-19","9999-12-31","X","X","","","","","",16]
[8002751176,"RAYMOND O PEALE","6950 LAKE ISABELLA BLVD","LAKE ISABELLA","CA","93240",901742557,"2016-09-27","9999-12-31","X","X","","","","","",16]
[8002920346,"GEORGE  CHEADLE","35811 HIGHWAY 190","SPRINGVILLE","CA","93265",903065777,"2006-10-27","9999-12-31","X","X","","","","","",13]
[8003229669,"MICKEY  HOWARD","32654 HIGHWAY-18","LUCERNE VALLEY","CA","92356",902957961,"2016-12-29","9999-12-31","X","X","","","","","",14]
[8003268748,"ALMAR ACRES HOA","70205 DILLON RD","DESERT HOT SPRINGS","CA","92241",904100713,"2015-03-17","9999-12-31","X","X","","","","","",15]
[8003435128,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA","93238",903711336,"2016-10-11","9999-12-31","X","X","","","","","",16]
[8003435302,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA","93238",903381678,"2016-10-11","9999-12-31","X","X","","","","","",16]
[8003435310,"CAMARILLO SPRINGS CCV","6200 VENTURA FRWY","CAMARILLO","CA","93010",902994242,"2011-05-02","9999-12-31","X","X","","","","","",6]
[8003435524,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA","93238",903164846,"2016-10-11","9999-12-31","X","X","","","","","",16]
[8003442734,"JENS  IPSEN","26599 NUDGENT ST","BORON","CA","93516",903336565,"2007-03-12","9999-12-31","X","X","","","","","",14]
[8003570131,"KEN LLC","5611 W MISSION BLVD","ONTARIO","CA","91762",902546766,"2011-05-02","9999-12-31","X","X","","","","","",10]
[8003646224,"CATHEY  DEEN","24811 COMMUNITY BLVD","HINKLEY","CA","92347",903494904,"2006-06-30","9999-12-31","X","X","","","","","",14]
[8004170566,"DESERT CAPRI MOBILE HOME PARK","11423 CHAMBERLAINE WAY","ADELANTO","CA","92301",903021673,"2014-05-22","9999-12-31","X","X","","","","","",14]
[8004288952,"SYCAMORE PARK, L.P.","22113 GRAND TERRACE RD","GRAND TERRACE","CA","92313",903980206,"2016-08-30","9999-12-31","X","X","","","","","",10]
[8004662791,"CARTER-SPENCER ENTERPRISES LLC","435 E GARDENA BLVD","GARDENA","CA","90248",903893357,"2011-09-17","9999-12-31","X","X","Y","","","",2018,8]
[8005130627,"RIVERNOOK CAMP GRND","14001 SIERRA WAY","KERNVILLE","CA","93238",902400904,"2016-10-11","9999-12-31","X","X","","","","","",16]
[8010878326,"1548 TOPANGA CANYON BLVD LLC","1548 N TOPANGA CANYON BLVD","TOPANGA","CA","90290",903182397,"2012-03-15","9999-12-31","X","X","Y","","","",2018,6]
[8011307125,"MARGARET  MATLICK","2324 HOMESTEAD LN","BISHOP","CA","93514",903198236,"2011-08-04","9999-12-31","X","X","","","","","",16]
[8012495280,"KRS RV PARK","13989 SIERRA WAY","KERNVILLE","CA","93238",904462773,"2015-12-18","9999-12-31","X","X","","","","","",16]
[8013836129,"MITCHELL AVENUE E PARK, INC","721 W AVENUE E","LANCASTER","CA","93534",903630857,"2014-04-10","9999-12-31","X","X","Y","","","",2021,14]
[8013981576,"VARSOBIA HOME BUILDERS LLC","605 W 228TH ST","CARSON","CA","90745",904041124,"2023-03-23","9999-12-31","X","X","Y","","","",2018,6]

{"sheet":"CCACRSDACRSVntgYr","index":6,"n_rows":35,"n_cols":2,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["PROATR_ID","PROENT_VALUE_TEXT"]
["CCACRSVN",2001]
["CCACRSVN",2004]
["CCACRSVN",2009]
["CCACRSVN",2010]
["CCACRSVN",2011]
["CCACRSVN",2012]
["CCACRSVN",2013]
["CCACRSVN",2014]
["CCACRSVN",2015]
["CCACRSVN",2016]
["CCACRSVN",2017]
["CCACRSVN",2018]
["CCACRSVN",2019]
["CCACRSVN",2020]
["CCACRSVN",2021]
["CCACRSVN",2022]
["CCACRSVN",2023]
["DACRSVIN",2001]
["DACRSVIN",2004]
["DACRSVIN",2009]
["DACRSVIN",2010]
["DACRSVIN",2011]
["DACRSVIN",2012]
["DACRSVIN",2013]
["DACRSVIN",2014]
["DACRSVIN",2015]
["DACRSVIN",2016]
["DACRSVIN",2017]
["DACRSVIN",2018]
["DACRSVIN",2019]
["DACRSVIN",2020]
["DACRSVIN",2021]
["DACRSVIN",2022]
["DACRSVIN",2023]

{"sheet":"FctrChngDts","index":7,"n_rows":19,"n_cols":8,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["1stDyOfSmmr","1stDyOfWntr","Prd1FctrChngFrm","Prd1FctrChngTo","Prd2FctrChngFrm","Prd2FctrChngTo","Prd3FctrChngFrm","Prd3FctrChngTo"]
["2022-06-01","2022-10-01","2023-01-01",{"$f":"$E2-1","v":"2023-02-28"},"2023-03-01","2023-05-31"]
["Negative & Positive kWh"]
["Negative & Positive kWh (Season Split)"]
["Total kWh"]
["Summer kWh"]
["Winter kWh"]
["Baseline Region",{"$f":"VLOOKUP(Account!$B$2,ACTVMHPACCNT!$A:$Q,17,FALSE)","v":{"$error":"#N/A"}}]
["Summer Basic Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$3:$D$11,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$3:$D$11,2,FALSE)","v":{"$error":"#N/A"}}]
["Summer All Electric Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$3:$D$11,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$3:$D$11,3,FALSE)","v":{"$error":"#N/A"}}]
["Winter Basic Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$12:$D$20,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$12:$D$20,2,FALSE)","v":{"$error":"#N/A"}}]
["Winter All Electric Allocation Previous & Current",{"$f":"VLOOKUP($B$8,BslnAllctnPrvs!$B$12:$D$20,3,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B$8,BslnAllctnCrrnt!$B$12:$D$20,3,FALSE)","v":{"$error":"#N/A"}}]
["Daily Medical Allocation",16.5]
["CA Climate Credit Dates",{"$f":"DATE(YEAR(Account!$J$2),3,1)","v":"1900-03-01"},{"$f":"DATE(YEAR(Account!$K$2),10,1)","v":"1900-10-01"}]
["Generation Municipal Surcharge Periods 1-2",{"$f":"VLOOKUP(\"EDP-FFEE\",DscKy1!$C:$J,4,FALSE)*0.01","v":9.2610000000000001E-3},{"$f":"VLOOKUP(\"EDP-FFEE\",DscKy2!$C:$J,4,FALSE)*0.01","v":9.2610000000000001E-3}]
["Santa Barbara City Franchise Surcharge Old",0,"Change Date"]
["Santa Barbara City Franchise Surcharge New",0.01,"2005-08-12"]
["Ventura City Franchise Surcharge Old",1.1339999999999999E-2,"Change Date"]
["Ventura City Franchise Surcharge New",0.01,"2012-11-10"]

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

{"sheet":"BslnAllctnCrrnt","index":9,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":true,"merged":[[0,0,0,3]]}
["2019-03-01"]
["Ssn","BslnRgn","BscAllctn","AllElctrcAllctn"]
["Summer",5,17.2,17.899999999999999]
["Summer",6,11.4,8.8000000000000007]
["Summer",8,12.6,9.8000000000000007]
["Summer",9,16.5,12.4]
["Summer",10,18.899999999999999,15.8]
["Summer",13,22,24.6]
["Summer",14,18.7,18.3]
["Summer",15,46.4,24.1]
["Summer",16,14.4,13.5]
["Winter",5,18.399999999999999,27]
["Winter",6,11,12.6]
["Winter",8,10.3,12.3]
["Winter",9,12,13.9]
["Winter",10,12.1,16.399999999999999]
["Winter",13,12.2,23]
["Winter",14,11.9,21.1]
["Winter",15,9.6999999999999993,17.399999999999999]
["Winter",16,12.4,23.2]

{"sheet":"Fctr1","index":10,"n_rows":20,"n_cols":35,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Seq (for Excel sort only!)","Rate Class","Division","Rate Schedule","Base Rate","Rate Option","SAP IS-U Rate Category","Billing Class","Rider / Spec Cond. Name \n(if applicable)","Rider Provision \n(if applicable)","Service \nVoltage","Charge & Basis for Charge","SMT/Variable","Season","Description","ref","Price Keys","Price Start Date","Price End Date","Trans","Distrbtn.","NDC","CARE Surcharge","PPPC","RSBAA","TRBAA","TACBAA","PUCRF","NSGC","CIA","Total \nDelivery","Wildfire","CRS CTC","URG (Less CRS CTC Where Applicable)","OOR"]
[1,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","S","Sum T1 Bsln Egy Chg","ENG","EQ01STRA1","2023-01-01","9999-12-31",2.281E-2,0.13862000000000002,9.0000000000000006E-5,8.94E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6699999999999997E-3,-3.5430000000000003E-2,0.15375,5.3E-3,-3.0000000000000001E-5,0.15443000000000001]
[2,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","W","Win T1 Bsln Egy Chg","ENG","EQ01WTRA1","2023-01-01","9999-12-31",2.281E-2,0.13862000000000002,9.0000000000000006E-5,8.94E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6699999999999997E-3,-3.5430000000000003E-2,0.15375,5.3E-3,-3.0000000000000001E-5,0.15443000000000001]
[3,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","S","Sum T2(101%-400%)Egy Chg","ENG","EQ01STRA2","2023-01-01","9999-12-31",2.281E-2,0.13950000000000001,9.0000000000000006E-5,8.94E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6699999999999997E-3,5.2839999999999998E-2,0.2429,5.3E-3,-3.0000000000000001E-5,0.15443000000000001]
[4,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","W","Win T2(101%-400%)Egy Chg","ENG","EQ01WTRA2","2023-01-01","9999-12-31",2.281E-2,0.13950000000000001,9.0000000000000006E-5,8.94E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6699999999999997E-3,5.2839999999999998E-2,0.2429,5.3E-3,-3.0000000000000001E-5,0.15443000000000001]
[5,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","S","Sum Hi Egy Chg(Above 400%)","ENG","EQ01STRA3","2023-01-01","9999-12-31",2.281E-2,0.13950000000000001,9.0000000000000006E-5,8.94E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6699999999999997E-3,0.1532,0.34326000000000001,5.3E-3,-3.0000000000000001E-5,0.15443000000000001]
[6,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","W","Win Hi Egy Chg(Above 400%)","ENG","EQ01WTRA3","2023-01-01","9999-12-31",2.281E-2,0.13950000000000001,9.0000000000000006E-5,8.94E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6699999999999997E-3,0.1532,0.34326000000000001,5.3E-3,-3.0000000000000001E-5,0.15443000000000001]
[7,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Single-Family Residence","Day","NS","Bsc Chg Sgl Fam","DIS","EL01BACS","2021-02-01","9999-12-31",null,3.1E-2,null,null,null,null,null,null,null,null,null,3.1E-2]
[8,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Multi-Family Residence","Day","NS","Bsc Chg Mul Fam","DIS","EL01BACM","2021-02-01","9999-12-31",null,2.4E-2,null,null,null,null,null,null,null,null,null,2.4E-2]
[9,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg Sgl Fam","DIS","EL01MINS","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[10,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg Mul Fam","DIS","EL01MINM","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[11,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Single Family Residence","Day","NS","Min Chg Med Bsln Sgl Fam","DIS","EL01MCMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[12,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Multi-Family Residence","Day","NS","Min Chg Med Bsln Mul Fam","DIS","EL01MCMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[13,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Discount - % off bill sub-total","% of SubTot $","NS","CARE Disc","DCP","EDP-CARE","2023-01-01","9999-12-31",null,-0.29799999999999999,null,null,null,null,null,null,null,null,null,-0.29799999999999999]
[14,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg CARE Sgl Fam","DIS","EL01CAMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[15,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg CARE Mul Fam","DIS","EL01CAMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[16,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Discount - % off bill sub-total","% of SubTot $","NS","FERA Disc","DCP","EDP-FERA","2023-01-01","9999-12-31",null,-0.18,null,null,null,null,null,null,null,null,null,-0.18]
[17,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg FERA Sgl Fam","DIS","EL01FEMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[18,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg FERA Mul Fam","DIS","EL01FEMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[19,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"California Climate Credit $/bi-annual - Apr & Oct","Bi-Annual","NS","California Climate Credit","DIS","EQCCCDOM","2022-03-01","9999-12-31",null,0,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Fctr2","index":11,"n_rows":20,"n_cols":35,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
["Seq (for Excel sort only!)","Rate Class","Division","Rate Schedule","Base Rate","Rate Option","SAP IS-U Rate Category","Billing Class","Rider / Spec Cond. Name \n(if applicable)","Rider Provision \n(if applicable)","Service \nVoltage","Charge & Basis for Charge","SMT/Variable","Season","Description","ref","Price Keys","Price Start Date","Price End Date","Trans","Distrbtn.","NDC","CARE Surcharge","PPPC","RSBAA","TRBAA","TACBAA","PUCRF","NSGC","CIA","Total \nDelivery","Wildfire","CRS CTC","URG (Less CRS CTC Where Applicable)","OOR"]
[1,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","S","Sum T1 Bsln Egy Chg","ENG","EQ01STRA1","2023-03-01","9999-12-31",2.281E-2,0.13706000000000002,9.0000000000000006E-5,8.8800000000000007E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6600000000000001E-3,-3.5270000000000003E-2,0.15228,5.3E-3,-3.0000000000000001E-5,0.15453]
[2,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh - Baseline","kWh","W","Win T1 Bsln Egy Chg","ENG","EQ01WTRA1","2023-03-01","9999-12-31",2.281E-2,0.13706000000000002,9.0000000000000006E-5,8.8800000000000007E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6600000000000001E-3,-3.5270000000000003E-2,0.15228,5.3E-3,-3.0000000000000001E-5,0.15453]
[3,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","S","Sum T2(101%-400%)Egy Chg","ENG","EQ01STRA2","2023-03-01","9999-12-31",2.281E-2,0.13795000000000002,9.0000000000000006E-5,8.8800000000000007E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6600000000000001E-3,5.2609999999999997E-2,0.24104999999999999,5.3E-3,-3.0000000000000001E-5,0.15453]
[4,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (101% - 400% of Baseline)","kWh","W","Win T2(101%-400%)Egy Chg","ENG","EQ01WTRA2","2023-03-01","9999-12-31",2.281E-2,0.13795000000000002,9.0000000000000006E-5,8.8800000000000007E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6600000000000001E-3,5.2609999999999997E-2,0.24104999999999999,5.3E-3,-3.0000000000000001E-5,0.15453]
[5,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","S","Sum Hi Egy Chg(Above 400%)","ENG","EQ01STRA3","2023-03-01","9999-12-31",2.281E-2,0.13795000000000002,9.0000000000000006E-5,8.8800000000000007E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6600000000000001E-3,0.15251999999999999,0.34095999999999999,5.3E-3,-3.0000000000000001E-5,0.15453]
[6,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Energy Charge - $/kWh (Over 400% of Baseline)","kWh","W","Win Hi Egy Chg(Above 400%)","ENG","EQ01WTRA3","2023-03-01","9999-12-31",2.281E-2,0.13795000000000002,9.0000000000000006E-5,8.8800000000000007E-3,1.1820000000000001E-2,-4.0000000000000003E-5,-1.92E-3,1.89E-3,1.2999999999999999E-3,5.6600000000000001E-3,0.15251999999999999,0.34095999999999999,5.3E-3,-3.0000000000000001E-5,0.15453]
[7,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Single-Family Residence","Day","NS","Bsc Chg Sgl Fam","DIS","EL01BACS","2021-02-01","9999-12-31",null,3.1E-2,null,null,null,null,null,null,null,null,null,3.1E-2]
[8,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Basic Charge - $/day - Multi-Family Residence","Day","NS","Bsc Chg Mul Fam","DIS","EL01BACM","2021-02-01","9999-12-31",null,2.4E-2,null,null,null,null,null,null,null,null,null,2.4E-2]
[9,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg Sgl Fam","DIS","EL01MINS","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[10,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg Mul Fam","DIS","EL01MINM","2021-02-01","9999-12-31",null,0.34599999999999997,null,null,null,null,null,null,null,null,null,0.34599999999999997]
[11,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Single Family Residence","Day","NS","Min Chg Med Bsln Sgl Fam","DIS","EL01MCMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[12,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","MB-E","Signed Form",null,"Minimum Charge (Medical Baseline) - $/day - Multi-Family Residence","Day","NS","Min Chg Med Bsln Mul Fam","DIS","EL01MCMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[13,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Discount - % off bill sub-total","% of SubTot $","NS","CARE Disc","DCP","EDP-CARE","2023-01-01","9999-12-31",null,-0.29799999999999999,null,null,null,null,null,null,null,null,null,-0.29799999999999999]
[14,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg CARE Sgl Fam","DIS","EL01CAMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[15,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","CARE","Signed Form",null,"CARE Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg CARE Mul Fam","DIS","EL01CAMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[16,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Discount - % off bill sub-total","% of SubTot $","NS","FERA Disc","DCP","EDP-FERA","2023-01-01","9999-12-31",null,-0.18,null,null,null,null,null,null,null,null,null,-0.18]
[17,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Single Family Residence","Day","NS","Min Chg FERA Sgl Fam","DIS","EL01FEMS","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[18,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES","FERA","Signed Form",null,"FERA Minimum Charge - $/day - Multi-Family Residence","Day","NS","Min Chg FERA Mul Fam","DIS","EL01FEMM","2021-02-01","9999-12-31",null,0.17299999999999999,null,null,null,null,null,null,null,null,null,0.17299999999999999]
[19,"RES","E","DOMESTIC","DOMESTIC",null,"D","ERES",null,null,null,"California Climate Credit $/bi-annual - Apr & Oct","Bi-Annual","NS","California Climate Credit","DIS","EQCCCDOM","2022-03-01","9999-12-31",null,0,null,null,null,null,null,null,null,null,null,0]

{"sheet":"DscKy1","index":12,"n_rows":24,"n_cols":15,"rows_kept":24,"cut":false,"hidden":true,"merged":[]}
["Cl.","TrCurr","Discount","Valid Fr.","Valid to","DPer.","Discount qty","Disc.price","Discount amt","Discount demand","Description","Upload Method"]
["100","","EDP-AGEH","2023-01-01","9999-12-31",29.799999999999997,0,0,0,0,"Res: Agricultural Empl Housing Discount","As part of CORE pricing",null,"State Tax",2.9999999999999997E-4]
["100","","EDP-BRAT","2023-01-01","9999-12-31",9.7900000000000009,0,0,0,0,"Res: PCIA Percentage (Fastlane item)","Loaded independently (EA48)"]
["100","","EDP-BRTGS","2023-01-01","9999-12-31",9.7900000000000009,0,0,0,0,"GS: PCIA Percentage (Fastlane item)","Loaded independently (EA48)"]
["100","","EDP-BRTSTL","2023-01-01","9999-12-31",9.7900000000000009,0,0,0,0,"Streetlights: PCIA Percentage (Fastlane item)","Loaded independently (EA48)"]
["100","","EDP-CARE","2023-01-01","9999-12-31",29.799999999999997,0,0,0,0,"Res: CARE Discount","As part of CORE pricing"]
["100","","EDP-EMPL","2022-03-01","9999-12-31",25,0,0,0,0,"Res: Employee Discount","As part of CORE pricing"]
["100","","EDP-FERA","2022-06-01","9999-12-31",18,0,0,0,0,"Res: FERA Discount","As part of CORE pricing"]
["100","","EDP-FFEE","2022-03-01","9999-12-31",0.92610000000000003,0,0,0,0,"Res: Franchise Fee","Loaded independently (EA48)"]
["100","","EDP-GCARE","2023-01-01","9999-12-31",29.799999999999997,0,0,0,0,"GS: CARE Discount","As part of CORE pricing"]
["100","","EDP-GFDBK","2022-03-01","9999-12-31",20,0,0,0,0,"GS: Food Bank Discount","As part of CORE pricing"]
["100","","EDP-GFFEE","2022-03-01","9999-12-31",0.92610000000000003,0,0,0,0,"GS: Franchise Fee","Loaded independently (EA48)"]
["100","","EDP-MBLCR","2022-10-01","9999-12-31",11,0,0,0,0,"Res: Medical Discount","Loaded independently (EA48)"]
["100","","EDP-SFFEE","2022-03-01","9999-12-31",0.92610000000000003,0,0,0,0,"Streetlights: Franchise Fee","Loaded independently (EA48)"]
["100","","GDP-CARE","2022-03-01","9999-12-31",20,0,0,0,0,"Gas Catalina: CARE Discount","Loaded independently (EA48)"]
["100","","GDP-EMPL","2022-03-01","9999-12-31",25,0,0,0,0,"Gas Catalina: Employee Disc","Loaded independently (EA48)"]
["100","","WDP-CARE","2022-03-01","9999-12-31",20,0,0,0,0,"Water Catalina: CARE Disc","Loaded independently (EA48)"]
["100","","WDP-EMPL","2022-03-01","9999-12-31",25,0,0,0,0,"Water Catalina: Employee Disc","Loaded independently (EA48)"]
["100","","WDP-SWS","2023-01-01","9999-12-31",0.8,0,0,0,0,"Water Catalina: State Water Surcharge (PUCRF)","Loaded independently (EA48)"]
["100","","WDP-TAC","2022-03-01","9999-12-31",3.3000000000000003,0,0,0,0,"Water Catalina: 1986 Tax Act Credit","Loaded independently (EA48)"]
["100","USD","EDP-CACC","2023-01-01","9999-12-31",0,0,0,71,0,"Res: CA Climate Credit","Loaded independently (EA48)"]
["100","USD","EDP-EVCRED","2023-01-01","9999-12-31",0,0,0,0.33100000000000002,0,"Res: EV Meter Credit","Loaded independently (EA48)"]
["100","USD","EDP-GHG","2023-01-01","9999-12-31",0,0,0,71,0,"GS: CA Climate Credit","Loaded independently (EA48)"]
["100","USD","GDP-CARESC","2022-03-01","9999-12-31",0,0,6.5430000000000002E-2,0,0,"Gas Catalina: CARE Surcharge","DUMMY PRICE KEY - NOT USED"]

{"sheet":"DscKy2","index":13,"n_rows":23,"n_cols":15,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
["Cl.","TrCurr","Discount","Valid Fr.","Valid to","DPer.","Discount qty","Disc.price","Discount amt","Discount demand","Description","Upload Method"]
["100","","EDP-AGEH","2023-01-01","9999-12-31",29.799999999999997,0,0,0,0,"Res: Agricultural Empl Housing Discount","As part of CORE pricing",null,"State Tax",2.9999999999999997E-4]
["100","","EDP-BRAT","2023-03-01","9999-12-31",9.74,0,0,0,0,"Res: PCIA Percentage (Fastlane item)","Loaded independently (EA48)"]
["100","","EDP-BRTGS","2023-03-01","9999-12-31",9.74,0,0,0,0,"GS: PCIA Percentage (Fastlane item)","Loaded independently (EA48)"]
["100","","EDP-BRTSTL","2023-03-01","9999-12-31",9.74,0,0,0,0,"Streetlights: PCIA Percentage (Fastlane item)","Loaded independently (EA48)"]
["100","","EDP-CARE","2023-01-01","9999-12-31",29.799999999999997,0,0,0,0,"Res: CARE Discount","As part of CORE pricing"]
["100","","EDP-EMPL","2022-03-01","9999-12-31",25,0,0,0,0,"Res: Employee Discount","As part of CORE pricing"]
["100","","EDP-FERA","2022-06-01","9999-12-31",18,0,0,0,0,"Res: FERA Discount","As part of CORE pricing"]
["100","","EDP-FFEE","2022-03-01","9999-12-31",0.92610000000000003,0,0,0,0,"Res: Franchise Fee","Loaded independently (EA48)"]
["100","","EDP-GCARE","2023-01-01","9999-12-31",29.799999999999997,0,0,0,0,"GS: CARE Discount","As part of CORE pricing"]
["100","","EDP-GFDBK","2022-03-01","9999-12-31",20,0,0,0,0,"GS: Food Bank Discount","As part of CORE pricing"]
["100","","EDP-GFFEE","2022-03-01","9999-12-31",0.92610000000000003,0,0,0,0,"GS: Franchise Fee","Loaded independently (EA48)"]
["100","","EDP-MBLCR","2022-10-01","9999-12-31",11,0,0,0,0,"Res: Medical Discount","Loaded independently (EA48)"]
["100","","EDP-SFFEE","2022-03-01","9999-12-31",0.92610000000000003,0,0,0,0,"Streetlights: Franchise Fee","Loaded independently (EA48)"]
["100","","GDP-CARE","2022-03-01","9999-12-31",20,0,0,0,0,"Gas Catalina: CARE Discount","Loaded independently (EA48)"]
["100","","GDP-EMPL","2022-03-01","9999-12-31",25,0,0,0,0,"Gas Catalina: Employee Disc","Loaded independently (EA48)"]
["100","","WDP-CARE","2022-03-01","9999-12-31",20,0,0,0,0,"Water Catalina: CARE Disc","Loaded independently (EA48)"]
["100","","WDP-EMPL","2022-03-01","9999-12-31",25,0,0,0,0,"Water Catalina: Employee Disc","Loaded independently (EA48)"]
["100","","WDP-SWS","2023-01-01","9999-12-31",0.8,0,0,0,0,"Water Catalina: State Water Surcharge (PUCRF)","Loaded independently (EA48)"]
["100","","WDP-TAC","2022-03-01","9999-12-31",3.3000000000000003,0,0,0,0,"Water Catalina: 1986 Tax Act Credit","Loaded independently (EA48)"]
["100","USD","EDP-CACC","2023-01-01","9999-12-31",0,0,0,71,0,"Res: CA Climate Credit","Loaded independently (EA48)"]
["100","USD","EDP-GHG","2023-01-01","9999-12-31",0,0,0,71,0,"GS: CA Climate Credit","Loaded independently (EA48)"]
["100","USD","GDP-CARESC","2022-03-01","9999-12-31",0,0,6.5430000000000002E-2,0,0,"Gas Catalina: CARE Surcharge","DUMMY PRICE KEY - NOT USED"]

{"sheet":"CRS1","index":14,"n_rows":1633,"n_cols":16,"rows_kept":1633,"cut":false,"hidden":true,"merged":[]}
["Type","Vintage Year","Continuous or \nNon-Continuous?","Start","End","Rate Group","DWRBC","CTC","PCIA-URG","Total",null,"Type","Vintage\nYear","Continuous or \nNon-Continuous","Rate\nGroup","PCIA-URG\nFactor"]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3,null,{"$f":"IF(Account!$M$2=TRUE,\"DA\", IF(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),\"CCA\",\"CA-Cer\"))","v":"CA-Cer"},{"$f":"Account!$S$2","v":0},{"$f":"IF(AND(Account!$O$2=TRUE,Account!$P$2=FALSE),\"Continuous\",\"Non-Continuous\")","v":"Non-Continuous"},"Domestic [1]",{"$f":"_xlfn.IFNA(INDEX($I:$I,MATCH(1,($M$2=$B:$B)*($N$2=$C:$C)*($O$2=$F:$F)*($L$2=$A:$A),0)),0)","v":0}]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3,null,"[1] Includes Schedules D, D-SDP, D-SDP-O, D-CARE, DE, D-FERA, DM, DMS-1, DMS-2, DMS-3, TOU-D, TOU-D-T, TOU-D-Prime, TOU-Default-1, TOU-Default-2, and TOU-EV-1."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3,null,"[2] Includes Schedules GS-1, TOU-EV-7, TOU-GS-1, TOU-GS-1-D-RTP"]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[3] Includes Schedules TC-1, Wi-Fi-1, and WTR."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[4] Includes Schedules GS-2, TOU-EV-8, TOU-GS-2, and TOU-GS-2-D-RTP. "]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[5] Includes Schedules TOU-GS-3 and TOU-GS-3-D-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[6] Includes Schedules TOU-EV-9, TOU-8, TOU-8-RBU, and TOU-8-D-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[7] Includes Schedules TOU-8-Standby and TOU-8-D-Standby-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[8] Includes Schedule PA-1"]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[9] Includes Schedule PA-2"]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[10] Includes Schedules  TOU-PA-2 and TOU-PA-2-D-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[11] Includes Schedules  TOU-PA-3 and TOU-PA-3-D-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[12] Includes Schedules AL-2, DWL, LS-1, LS-2, LS-3, and OL-1."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["DA",2001,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["DA",2004,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,3.2000000000000003E-4,5.5900000000000004E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,2.2000000000000001E-4,5.4999999999999997E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,2.2000000000000001E-4,5.4999999999999997E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,2.1000000000000001E-4,5.4900000000000001E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,2.2000000000000001E-4,5.4999999999999997E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,2.1000000000000001E-4,5.4900000000000001E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["DA",2009,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,2.9E-4,5.5600000000000007E-3]
["DA",2009,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,4.6000000000000001E-4,5.7300000000000007E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,3.3E-4,5.6100000000000004E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,3.5E-4,5.6299999999999996E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,3.3E-4,5.6100000000000004E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,3.3E-4,5.6100000000000004E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,3.2000000000000003E-4,5.5999999999999999E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,3.2000000000000003E-4,5.5999999999999999E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,3.3E-4,5.6100000000000004E-3]
["DA",2010,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,4.2000000000000002E-4,5.6900000000000006E-3]
["DA",2010,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.1100000000000001E-3,6.3800000000000003E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,7.9000000000000001E-4,6.0699999999999999E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,8.4000000000000003E-4,6.1200000000000004E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,8.3000000000000001E-4,6.11E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,7.7999999999999999E-4,6.0600000000000003E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,7.6999999999999996E-4,6.0499999999999998E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,8.3000000000000001E-4,6.11E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,7.6999999999999996E-4,6.0499999999999998E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["DA",2011,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.01E-3,6.2800000000000009E-3]
["DA",2011,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.09E-3,6.3600000000000002E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,7.7999999999999999E-4,6.0600000000000003E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,8.1999999999999998E-4,6.0999999999999995E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,7.9000000000000001E-4,6.0699999999999999E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,7.6999999999999996E-4,6.0499999999999998E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,7.5000000000000002E-4,6.0299999999999998E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,7.6000000000000004E-4,6.0400000000000002E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,7.9000000000000001E-4,6.0699999999999999E-3]
["DA",2012,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,9.8999999999999999E-4,6.2599999999999999E-3]
["DA",2012,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,4.8999999999999998E-4,5.7600000000000004E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,3.5E-4,5.6299999999999996E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,3.8000000000000002E-4,5.6600000000000001E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,3.6999999999999999E-4,5.6499999999999996E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,3.5E-4,5.6299999999999996E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,3.2000000000000003E-4,5.5999999999999999E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,3.6999999999999999E-4,5.6499999999999996E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,3.5E-4,5.6299999999999996E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,3.2000000000000003E-4,5.5999999999999999E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["DA",2013,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,4.4999999999999999E-4,5.7200000000000003E-3]
["DA",2013,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-1.48E-3,3.7900000000000004E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-1.06E-3,4.2199999999999998E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-1.1299999999999999E-3,4.15E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-1.1100000000000001E-3,4.1700000000000001E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-1.08E-3,4.1999999999999997E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-1.0499999999999999E-3,4.2300000000000003E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-1.0300000000000001E-3,4.2500000000000003E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-9.7000000000000005E-4,4.3099999999999996E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-1.1100000000000001E-3,4.1700000000000001E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-1.0399999999999999E-3,4.2399999999999998E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-9.7000000000000005E-4,4.3099999999999996E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-1.09E-3,4.1900000000000001E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-1.09E-3,4.1900000000000001E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-1.09E-3,4.1900000000000001E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-1.08E-3,4.1999999999999997E-3]
["DA",2014,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-1.3600000000000001E-3,3.9100000000000003E-3]
["DA",2014,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.2300000000000003E-3,-9.5999999999999992E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.45E-3,8.3000000000000001E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-4.7299999999999998E-3,5.5000000000000014E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-4.6699999999999997E-3,6.100000000000003E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.5300000000000002E-3,7.499999999999998E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.4200000000000003E-3,8.5999999999999965E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.3200000000000001E-3,9.5999999999999992E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.0800000000000003E-3,1.1999999999999997E-3]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-4.6600000000000001E-3,6.1999999999999989E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.3600000000000002E-3,9.1999999999999981E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.0800000000000003E-3,1.1999999999999997E-3]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-4.5700000000000003E-3,7.0999999999999969E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-4.5700000000000003E-3,7.0999999999999969E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-4.5700000000000003E-3,7.0999999999999969E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.5199999999999997E-3,7.6000000000000026E-4]
["DA",2015,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-5.7000000000000002E-3,-4.2999999999999983E-4]
["DA",2015,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-4.9199999999999999E-3,3.5000000000000048E-4]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-3.5100000000000001E-3,1.7699999999999999E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.7299999999999998E-3,1.5500000000000002E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-3.5799999999999998E-3,1.7000000000000001E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-3.49E-3,1.7899999999999999E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-3.4099999999999998E-3,1.8700000000000001E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-3.2200000000000002E-3,2.0599999999999998E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-3.4399999999999999E-3,1.8400000000000001E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-3.2200000000000002E-3,2.0599999999999998E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-3.6099999999999999E-3,1.67E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-3.6099999999999999E-3,1.67E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-3.6099999999999999E-3,1.67E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-3.5699999999999998E-3,1.7100000000000001E-3]
["DA",2016,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-4.4999999999999997E-3,7.7000000000000072E-4]
["DA",2016,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.8100000000000001E-3,-1.5399999999999997E-3]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.8599999999999997E-3,4.2000000000000023E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.1700000000000001E-3,1.0999999999999985E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.1000000000000004E-3,1.799999999999996E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.9500000000000004E-3,3.2999999999999956E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.8300000000000001E-3,4.4999999999999988E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.7200000000000002E-3,5.5999999999999973E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.4600000000000004E-3,8.1999999999999955E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.0899999999999999E-3,1.9000000000000006E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.7699999999999999E-3,5.1000000000000004E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.4600000000000004E-3,8.1999999999999955E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-5.0000000000000001E-3,2.7999999999999987E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-5.0000000000000001E-3,2.7999999999999987E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-5.0000000000000001E-3,2.7999999999999987E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.9399999999999999E-3,3.4000000000000002E-4]
["DA",2017,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.2300000000000003E-3,-9.5999999999999992E-4]
["DA",2017,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-4.47E-3,8.0000000000000036E-4]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-3.1900000000000001E-3,2.0899999999999998E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.3899999999999998E-3,1.8900000000000002E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-3.2499999999999999E-3,2.0300000000000001E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-3.1700000000000001E-3,2.1099999999999999E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-3.0999999999999999E-3,2.1800000000000001E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.9299999999999999E-3,2.3500000000000001E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-3.13E-3,2.15E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.9299999999999999E-3,2.3500000000000001E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-3.2399999999999998E-3,2.0400000000000001E-3]
["DA",2018,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-4.0899999999999999E-3,1.1800000000000005E-3]
["DA",2018,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-8.4499999999999992E-3,-3.1799999999999988E-3]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-6.0400000000000002E-3,-7.6000000000000026E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-6.4200000000000004E-3,-1.1400000000000004E-3]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-6.3299999999999997E-3,-1.0499999999999997E-3]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-6.1500000000000001E-3,-8.7000000000000011E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-6.0000000000000001E-3,-7.2000000000000015E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-5.8700000000000002E-3,-5.9000000000000025E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-5.5399999999999998E-3,-2.5999999999999981E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-6.3299999999999997E-3,-1.0499999999999997E-3]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-5.9199999999999999E-3,-6.3999999999999994E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-5.5399999999999998E-3,-2.5999999999999981E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-6.2100000000000002E-3,-9.3000000000000027E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-6.2100000000000002E-3,-9.3000000000000027E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-6.2100000000000002E-3,-9.3000000000000027E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-6.13E-3,-8.5000000000000006E-4]
["DA",2019,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-7.7400000000000004E-3,-2.47E-3]
["DA",2019,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-7.3400000000000002E-3,-2.0699999999999998E-3]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-5.2399999999999999E-3,4.0000000000000105E-5]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.5700000000000003E-3,-2.9000000000000033E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.4900000000000001E-3,-2.1000000000000012E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-5.3299999999999997E-3,-4.9999999999999697E-5]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-5.1999999999999998E-3,8.000000000000021E-5]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-5.0899999999999999E-3,1.9000000000000006E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.81E-3,4.6999999999999993E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.4900000000000001E-3,-2.1000000000000012E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-5.1399999999999996E-3,1.4000000000000037E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.81E-3,4.6999999999999993E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-5.3800000000000002E-3,-1.0000000000000026E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-5.3800000000000002E-3,-1.0000000000000026E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-5.3800000000000002E-3,-1.0000000000000026E-4]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-5.3200000000000001E-3,-4.0000000000000105E-5]
["DA",2020,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.7200000000000003E-3,-1.4499999999999999E-3]
["DA",2020,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.62E-3,-1.3499999999999996E-3]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.7299999999999998E-3,5.5000000000000014E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.0200000000000002E-3,2.5999999999999981E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-4.96E-3,3.1999999999999997E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.81E-3,4.6999999999999993E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.6899999999999997E-3,5.9000000000000025E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.5900000000000003E-3,6.8999999999999964E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.3400000000000001E-3,9.3999999999999986E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-4.9500000000000004E-3,3.2999999999999956E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.6299999999999996E-3,6.500000000000004E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.3400000000000001E-3,9.3999999999999986E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-4.8599999999999997E-3,4.2000000000000023E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-4.8599999999999997E-3,4.2000000000000023E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-4.8599999999999997E-3,4.2000000000000023E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.7999999999999996E-3,4.8000000000000039E-4]
["DA",2021,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.0600000000000003E-3,-7.899999999999999E-4]
["DA",2021,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.6049999999999998E-2,2.1319999999999999E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.1469999999999999E-2,1.6750000000000001E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.218E-2,1.746E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.2019999999999999E-2,1.7299999999999999E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.167E-2,1.695E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.1379999999999999E-2,1.6660000000000001E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.1140000000000001E-2,1.6420000000000001E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.052E-2,1.5800000000000002E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.201E-2,1.729E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.124E-2,1.652E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.051E-2,1.5789999999999998E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.1639999999999999E-2,1.6919999999999998E-2]
["DA",2022,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.469E-2,1.9959999999999999E-2]
["DA",2022,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.6049999999999998E-2,2.1319999999999999E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.1469999999999999E-2,1.6750000000000001E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.218E-2,1.746E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.2019999999999999E-2,1.7299999999999999E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.167E-2,1.695E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.1379999999999999E-2,1.6660000000000001E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.1140000000000001E-2,1.6420000000000001E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.052E-2,1.5800000000000002E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.201E-2,1.729E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.124E-2,1.652E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.051E-2,1.5789999999999998E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.1639999999999999E-2,1.6919999999999998E-2]
["DA",2023,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.469E-2,1.9959999999999999E-2]
["DA",2023,"Continuous","2023-01-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,3.2000000000000003E-4,5.5900000000000004E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,2.2000000000000001E-4,5.4999999999999997E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,2.2000000000000001E-4,5.4999999999999997E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,2.1000000000000001E-4,5.4900000000000001E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,2.2000000000000001E-4,5.4999999999999997E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,2.1000000000000001E-4,5.4900000000000001E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,2.3000000000000001E-4,5.5100000000000001E-3]
["CCA",2009,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,2.9E-4,5.5600000000000007E-3]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,4.6000000000000001E-4,5.7300000000000007E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,3.3E-4,5.6100000000000004E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,3.5E-4,5.6299999999999996E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,3.3E-4,5.6100000000000004E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,3.3E-4,5.6100000000000004E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,3.2000000000000003E-4,5.5999999999999999E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,3.2000000000000003E-4,5.5999999999999999E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,3.3E-4,5.6100000000000004E-3]
["CCA",2010,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,4.2000000000000002E-4,5.6900000000000006E-3]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.1100000000000001E-3,6.3800000000000003E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,7.9000000000000001E-4,6.0699999999999999E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,8.4000000000000003E-4,6.1200000000000004E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,8.3000000000000001E-4,6.11E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,7.7999999999999999E-4,6.0600000000000003E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,7.6999999999999996E-4,6.0499999999999998E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,8.3000000000000001E-4,6.11E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,7.6999999999999996E-4,6.0499999999999998E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["CCA",2011,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.01E-3,6.2800000000000009E-3]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.09E-3,6.3600000000000002E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,7.7999999999999999E-4,6.0600000000000003E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,8.1999999999999998E-4,6.0999999999999995E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,7.9000000000000001E-4,6.0699999999999999E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,7.6999999999999996E-4,6.0499999999999998E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,7.5000000000000002E-4,6.0299999999999998E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,8.0999999999999996E-4,6.0899999999999999E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,7.6000000000000004E-4,6.0400000000000002E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,8.0000000000000004E-4,6.0800000000000003E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,7.9000000000000001E-4,6.0699999999999999E-3]
["CCA",2012,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,9.8999999999999999E-4,6.2599999999999999E-3]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,4.8999999999999998E-4,5.7600000000000004E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,3.5E-4,5.6299999999999996E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,3.8000000000000002E-4,5.6600000000000001E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,3.6999999999999999E-4,5.6499999999999996E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,3.5E-4,5.6299999999999996E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,3.4000000000000002E-4,5.62E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,3.2000000000000003E-4,5.5999999999999999E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,3.6999999999999999E-4,5.6499999999999996E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,3.5E-4,5.6299999999999996E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,3.2000000000000003E-4,5.5999999999999999E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,3.6000000000000002E-4,5.64E-3]
["CCA",2013,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,4.4999999999999999E-4,5.7200000000000003E-3]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-1.48E-3,3.7900000000000004E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-1.06E-3,4.2199999999999998E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-1.1299999999999999E-3,4.15E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-1.1100000000000001E-3,4.1700000000000001E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-1.08E-3,4.1999999999999997E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-1.0499999999999999E-3,4.2300000000000003E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-1.0300000000000001E-3,4.2500000000000003E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-9.7000000000000005E-4,4.3099999999999996E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-1.1100000000000001E-3,4.1700000000000001E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-1.0399999999999999E-3,4.2399999999999998E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-9.7000000000000005E-4,4.3099999999999996E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-1.09E-3,4.1900000000000001E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-1.09E-3,4.1900000000000001E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-1.09E-3,4.1900000000000001E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-1.08E-3,4.1999999999999997E-3]
["CCA",2014,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-1.3600000000000001E-3,3.9100000000000003E-3]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.2300000000000003E-3,-9.5999999999999992E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.45E-3,8.3000000000000001E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-4.7299999999999998E-3,5.5000000000000014E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-4.6699999999999997E-3,6.100000000000003E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.5300000000000002E-3,7.499999999999998E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.4200000000000003E-3,8.5999999999999965E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.3200000000000001E-3,9.5999999999999992E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.0800000000000003E-3,1.1999999999999997E-3]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-4.6600000000000001E-3,6.1999999999999989E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.3600000000000002E-3,9.1999999999999981E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.0800000000000003E-3,1.1999999999999997E-3]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-4.5700000000000003E-3,7.0999999999999969E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-4.5700000000000003E-3,7.0999999999999969E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-4.5700000000000003E-3,7.0999999999999969E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.5199999999999997E-3,7.6000000000000026E-4]
["CCA",2015,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-5.7000000000000002E-3,-4.2999999999999983E-4]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-4.9199999999999999E-3,3.5000000000000048E-4]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-3.5100000000000001E-3,1.7699999999999999E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.7299999999999998E-3,1.5500000000000002E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-3.5799999999999998E-3,1.7000000000000001E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-3.49E-3,1.7899999999999999E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-3.4099999999999998E-3,1.8700000000000001E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-3.2200000000000002E-3,2.0599999999999998E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-3.4399999999999999E-3,1.8400000000000001E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-3.2200000000000002E-3,2.0599999999999998E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-3.6099999999999999E-3,1.67E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-3.6099999999999999E-3,1.67E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-3.6099999999999999E-3,1.67E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-3.5699999999999998E-3,1.7100000000000001E-3]
["CCA",2016,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-4.4999999999999997E-3,7.7000000000000072E-4]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.8100000000000001E-3,-1.5399999999999997E-3]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.8599999999999997E-3,4.2000000000000023E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.1700000000000001E-3,1.0999999999999985E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.1000000000000004E-3,1.799999999999996E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.9500000000000004E-3,3.2999999999999956E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.8300000000000001E-3,4.4999999999999988E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.7200000000000002E-3,5.5999999999999973E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.4600000000000004E-3,8.1999999999999955E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.0899999999999999E-3,1.9000000000000006E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.7699999999999999E-3,5.1000000000000004E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.4600000000000004E-3,8.1999999999999955E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-5.0000000000000001E-3,2.7999999999999987E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-5.0000000000000001E-3,2.7999999999999987E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-5.0000000000000001E-3,2.7999999999999987E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.9399999999999999E-3,3.4000000000000002E-4]
["CCA",2017,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.2300000000000003E-3,-9.5999999999999992E-4]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-4.47E-3,8.0000000000000036E-4]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-3.1900000000000001E-3,2.0899999999999998E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.3899999999999998E-3,1.8900000000000002E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-3.2499999999999999E-3,2.0300000000000001E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-3.1700000000000001E-3,2.1099999999999999E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-3.0999999999999999E-3,2.1800000000000001E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.9299999999999999E-3,2.3500000000000001E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-3.13E-3,2.15E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.9299999999999999E-3,2.3500000000000001E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-3.2399999999999998E-3,2.0400000000000001E-3]
["CCA",2018,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-4.0899999999999999E-3,1.1800000000000005E-3]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-8.4499999999999992E-3,-3.1799999999999988E-3]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-6.0400000000000002E-3,-7.6000000000000026E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-6.4200000000000004E-3,-1.1400000000000004E-3]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-6.3299999999999997E-3,-1.0499999999999997E-3]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-6.1500000000000001E-3,-8.7000000000000011E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-6.0000000000000001E-3,-7.2000000000000015E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-5.8700000000000002E-3,-5.9000000000000025E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-5.5399999999999998E-3,-2.5999999999999981E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-6.3299999999999997E-3,-1.0499999999999997E-3]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-5.9199999999999999E-3,-6.3999999999999994E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-5.5399999999999998E-3,-2.5999999999999981E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-6.2100000000000002E-3,-9.3000000000000027E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-6.2100000000000002E-3,-9.3000000000000027E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-6.2100000000000002E-3,-9.3000000000000027E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-6.13E-3,-8.5000000000000006E-4]
["CCA",2019,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-7.7400000000000004E-3,-2.47E-3]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-7.3400000000000002E-3,-2.0699999999999998E-3]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-5.2399999999999999E-3,4.0000000000000105E-5]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.5700000000000003E-3,-2.9000000000000033E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.4900000000000001E-3,-2.1000000000000012E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-5.3299999999999997E-3,-4.9999999999999697E-5]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-5.1999999999999998E-3,8.000000000000021E-5]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-5.0899999999999999E-3,1.9000000000000006E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.81E-3,4.6999999999999993E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.4900000000000001E-3,-2.1000000000000012E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-5.1399999999999996E-3,1.4000000000000037E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.81E-3,4.6999999999999993E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-5.3800000000000002E-3,-1.0000000000000026E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-5.3800000000000002E-3,-1.0000000000000026E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-5.3800000000000002E-3,-1.0000000000000026E-4]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-5.3200000000000001E-3,-4.0000000000000105E-5]
["CCA",2020,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.7200000000000003E-3,-1.4499999999999999E-3]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.62E-3,-1.3499999999999996E-3]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.7299999999999998E-3,5.5000000000000014E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.0200000000000002E-3,2.5999999999999981E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-4.96E-3,3.1999999999999997E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.81E-3,4.6999999999999993E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.6899999999999997E-3,5.9000000000000025E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.5900000000000003E-3,6.8999999999999964E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.3400000000000001E-3,9.3999999999999986E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-4.9500000000000004E-3,3.2999999999999956E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.6299999999999996E-3,6.500000000000004E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.3400000000000001E-3,9.3999999999999986E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-4.8599999999999997E-3,4.2000000000000023E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-4.8599999999999997E-3,4.2000000000000023E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-4.8599999999999997E-3,4.2000000000000023E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.7999999999999996E-3,4.8000000000000039E-4]
["CCA",2021,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.0600000000000003E-3,-7.899999999999999E-4]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.6049999999999998E-2,2.1319999999999999E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.1469999999999999E-2,1.6750000000000001E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.218E-2,1.746E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.2019999999999999E-2,1.7299999999999999E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.167E-2,1.695E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.1379999999999999E-2,1.6660000000000001E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.1140000000000001E-2,1.6420000000000001E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.052E-2,1.5800000000000002E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.201E-2,1.729E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.124E-2,1.652E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.051E-2,1.5789999999999998E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.1639999999999999E-2,1.6919999999999998E-2]
["CCA",2022,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.469E-2,1.9959999999999999E-2]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.6049999999999998E-2,2.1319999999999999E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.1469999999999999E-2,1.6750000000000001E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.218E-2,1.746E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.2019999999999999E-2,1.7299999999999999E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.167E-2,1.695E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.1379999999999999E-2,1.6660000000000001E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.1140000000000001E-2,1.6420000000000001E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.052E-2,1.5800000000000002E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.201E-2,1.729E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.124E-2,1.652E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.051E-2,1.5789999999999998E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.1780000000000001E-2,1.7059999999999999E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.1639999999999999E-2,1.6919999999999998E-2]
["CCA",2023,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.469E-2,1.9959999999999999E-2]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]

{"sheet":"CRS2","index":15,"n_rows":1633,"n_cols":16,"rows_kept":1633,"cut":false,"hidden":true,"merged":[]}
["Type","Vintage Year","Continuous or \nNon-Continuous?","Start","End","Rate Group","DWRBC","CTC","PCIA-URG","Total",null,"Type","Vintage\nYear","Continuous or \nNon-Continuous","Rate\nGroup","PCIA-URG\nFactor"]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3,null,{"$f":"IF(Account!$M$2=TRUE,\"DA\", IF(OR(Account!$Q$2=TRUE,Account!$R$2=TRUE),\"CCA\",\"CA-Cer\"))","v":"CA-Cer"},{"$f":"Account!$S$2","v":0},{"$f":"IF(AND(Account!$O$2=TRUE,Account!$P$2=FALSE),\"Continuous\",\"Non-Continuous\")","v":"Non-Continuous"},"Domestic [1]",{"$f":"_xlfn.IFNA(INDEX($I:$I,MATCH(1,($M$2=$B:$B)*($N$2=$C:$C)*($O$2=$F:$F)*($L$2=$A:$A),0)),0)","v":0}]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3,null,"[1] Includes Schedules D, D-SDP, D-SDP-O, D-CARE, DE, D-FERA, DM, DMS-1, DMS-2, DMS-3, TOU-D, TOU-D-T, TOU-D-Prime, TOU-Default-1, TOU-Default-2, and TOU-EV-1."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3,null,"[2] Includes Schedules GS-1, TOU-EV-7, TOU-GS-1, TOU-GS-1-D-RTP"]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[3] Includes Schedules TC-1, Wi-Fi-1, and WTR."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[4] Includes Schedules GS-2, TOU-EV-8, TOU-GS-2, and TOU-GS-2-D-RTP. "]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[5] Includes Schedules TOU-GS-3 and TOU-GS-3-D-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[6] Includes Schedules TOU-EV-9, TOU-8, TOU-8-RBU, and TOU-8-D-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[7] Includes Schedules TOU-8-Standby and TOU-8-D-Standby-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[8] Includes Schedule PA-1"]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[9] Includes Schedule PA-2"]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[10] Includes Schedules  TOU-PA-2 and TOU-PA-2-D-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[11] Includes Schedules  TOU-PA-3 and TOU-PA-3-D-RTP."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3,null,"[12] Includes Schedules AL-2, DWL, LS-1, LS-2, LS-3, and OL-1."]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2001,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["DA",2001,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2001,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["DA",2004,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["DA",2004,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2004,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,2.3000000000000001E-4,5.5000000000000005E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.4299999999999999E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.4299999999999999E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["DA",2009,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,2.1000000000000001E-4,5.4800000000000005E-3]
["DA",2009,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2009,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,3.6999999999999999E-4,5.64E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["DA",2010,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,3.4000000000000002E-4,5.6100000000000004E-3]
["DA",2010,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2010,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.01E-3,6.2800000000000009E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,7.6999999999999996E-4,6.0499999999999998E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,7.6000000000000004E-4,6.0400000000000002E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,6.9999999999999999E-4,5.9800000000000001E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,6.6E-4,5.94E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,7.6000000000000004E-4,6.0400000000000002E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,6.6E-4,5.94E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,7.2999999999999996E-4,6.0099999999999997E-3]
["DA",2011,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,9.3000000000000005E-4,6.2000000000000006E-3]
["DA",2011,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2011,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,9.8999999999999999E-4,6.2599999999999999E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,7.5000000000000002E-4,6.0299999999999998E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,6.8999999999999997E-4,5.9699999999999996E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,6.4999999999999997E-4,5.9299999999999995E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,6.9999999999999999E-4,5.9800000000000001E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,6.4999999999999997E-4,5.9299999999999995E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,7.2999999999999996E-4,6.0099999999999997E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,7.2999999999999996E-4,6.0099999999999997E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,7.2999999999999996E-4,6.0099999999999997E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["DA",2012,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,9.1E-4,6.1800000000000006E-3]
["DA",2012,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2012,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,4.0000000000000002E-4,5.6700000000000006E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,2.9E-4,5.5700000000000003E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,3.1E-4,5.5900000000000004E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,2.9E-4,5.5700000000000003E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,2.9E-4,5.5700000000000003E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,2.9E-4,5.5700000000000003E-3]
["DA",2013,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,3.6999999999999999E-4,5.64E-3]
["DA",2013,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2013,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-1.57E-3,3.7000000000000002E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-1.1199999999999999E-3,4.1600000000000005E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-1.1999999999999999E-3,4.0800000000000003E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-1.1800000000000001E-3,4.0999999999999995E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-1.14E-3,4.1399999999999996E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-1.1199999999999999E-3,4.1600000000000005E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-1.09E-3,4.1900000000000001E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-1.0300000000000001E-3,4.2500000000000003E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-1.1800000000000001E-3,4.0999999999999995E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-1.1000000000000001E-3,4.1799999999999997E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-1.0300000000000001E-3,4.2500000000000003E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-1.16E-3,4.1200000000000004E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-1.16E-3,4.1200000000000004E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-1.16E-3,4.1200000000000004E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-1.14E-3,4.1399999999999996E-3]
["DA",2014,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-1.4400000000000001E-3,3.8300000000000001E-3]
["DA",2014,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2014,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.3200000000000001E-3,-1.0499999999999997E-3]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.5199999999999997E-3,7.6000000000000026E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-4.7999999999999996E-3,4.8000000000000039E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-4.7299999999999998E-3,5.5000000000000014E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.5999999999999999E-3,6.8000000000000005E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.4799999999999996E-3,8.0000000000000036E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.3899999999999998E-3,8.9000000000000017E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.1399999999999996E-3,1.1400000000000004E-3]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-4.7299999999999998E-3,5.5000000000000014E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.4299999999999999E-3,8.5000000000000006E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.1399999999999996E-3,1.1400000000000004E-3]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-4.64E-3,6.3999999999999994E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-4.64E-3,6.3999999999999994E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-4.64E-3,6.3999999999999994E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.5799999999999999E-3,7.000000000000001E-4]
["DA",2015,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-5.79E-3,-5.1999999999999963E-4]
["DA",2015,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2015,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-5.0099999999999997E-3,2.6000000000000068E-4]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-3.5799999999999998E-3,1.7000000000000001E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.8E-3,1.48E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.7499999999999999E-3,1.5300000000000001E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-3.64E-3,1.64E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-3.5500000000000002E-3,1.7299999999999998E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-3.48E-3,1.8E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-3.7499999999999999E-3,1.5300000000000001E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-3.5100000000000001E-3,1.7699999999999999E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-3.63E-3,1.65E-3]
["DA",2016,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-4.5900000000000003E-3,6.8000000000000005E-4]
["DA",2016,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2016,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.8999999999999999E-3,-1.6299999999999995E-3]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.9300000000000004E-3,3.4999999999999962E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.2399999999999999E-3,4.0000000000000105E-5]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.1700000000000001E-3,1.0999999999999985E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-5.0200000000000002E-3,2.5999999999999981E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.8900000000000002E-3,3.8999999999999972E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.79E-3,4.8999999999999998E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.5199999999999997E-3,7.6000000000000026E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.1599999999999997E-3,1.2000000000000031E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.8300000000000001E-3,4.4999999999999988E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.5199999999999997E-3,7.6000000000000026E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-5.0600000000000003E-3,2.1999999999999971E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-5.0600000000000003E-3,2.1999999999999971E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-5.0600000000000003E-3,2.1999999999999971E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-5.0000000000000001E-3,2.7999999999999987E-4]
["DA",2017,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.3200000000000001E-3,-1.0499999999999997E-3]
["DA",2017,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2017,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-4.5599999999999998E-3,7.1000000000000056E-4]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-3.2599999999999999E-3,2.0200000000000001E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.46E-3,1.82E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.4199999999999999E-3,1.8600000000000001E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-3.32E-3,1.9599999999999999E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-3.2399999999999998E-3,2.0400000000000001E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-3.1700000000000001E-3,2.1099999999999999E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.99E-3,2.2899999999999999E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-3.4099999999999998E-3,1.8700000000000001E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-3.2000000000000002E-3,2.0799999999999998E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.99E-3,2.2899999999999999E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-3.31E-3,1.97E-3]
["DA",2018,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-4.1799999999999997E-3,1.0900000000000007E-3]
["DA",2018,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2018,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-8.5500000000000003E-3,-3.2799999999999999E-3]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-6.11E-3,-8.3000000000000001E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-6.4900000000000001E-3,-1.2100000000000001E-3]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-6.4000000000000003E-3,-1.1200000000000003E-3]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-6.2100000000000002E-3,-9.3000000000000027E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-6.0600000000000003E-3,-7.8000000000000031E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-5.9300000000000004E-3,-6.500000000000004E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-5.5999999999999999E-3,-3.1999999999999997E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-6.4000000000000003E-3,-1.1200000000000003E-3]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-5.9800000000000001E-3,-7.000000000000001E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-5.5999999999999999E-3,-3.1999999999999997E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-6.2700000000000004E-3,-9.9000000000000043E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-6.2700000000000004E-3,-9.9000000000000043E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-6.2700000000000004E-3,-9.9000000000000043E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-6.1999999999999998E-3,-9.1999999999999981E-4]
["DA",2019,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-7.8200000000000006E-3,-2.5500000000000002E-3]
["DA",2019,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2019,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-7.43E-3,-2.1599999999999996E-3]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-5.3099999999999996E-3,-2.9999999999999645E-5]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.64E-3,-3.6000000000000008E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.5599999999999998E-3,-2.7999999999999987E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-5.4000000000000003E-3,-1.2000000000000031E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-5.2700000000000004E-3,9.9999999999995925E-6]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-5.1500000000000001E-3,1.2999999999999991E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.8700000000000002E-3,4.0999999999999977E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.5599999999999998E-3,-2.7999999999999987E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-5.1999999999999998E-3,8.000000000000021E-5]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.8700000000000002E-3,4.0999999999999977E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-5.45E-3,-1.7000000000000001E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-5.45E-3,-1.7000000000000001E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-5.45E-3,-1.7000000000000001E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-5.3800000000000002E-3,-1.0000000000000026E-4]
["DA",2020,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.7999999999999996E-3,-1.5299999999999992E-3]
["DA",2020,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2020,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.7099999999999998E-3,-1.4399999999999994E-3]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.79E-3,4.8999999999999998E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.0899999999999999E-3,1.9000000000000006E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.0299999999999997E-3,2.5000000000000022E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.8799999999999998E-3,4.0000000000000018E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.7600000000000003E-3,5.1999999999999963E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.6600000000000001E-3,6.1999999999999989E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.4000000000000003E-3,8.7999999999999971E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.0200000000000002E-3,2.5999999999999981E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.7000000000000002E-3,5.7999999999999979E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.4000000000000003E-3,8.7999999999999971E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-4.9300000000000004E-3,3.4999999999999962E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-4.9300000000000004E-3,3.4999999999999962E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-4.9300000000000004E-3,3.4999999999999962E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.8700000000000002E-3,4.0999999999999977E-4]
["DA",2021,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.1399999999999996E-3,-8.6999999999999925E-4]
["DA",2021,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2021,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.5959999999999998E-2,2.1229999999999999E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.14E-2,1.668E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.2109999999999999E-2,1.7389999999999999E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.1950000000000001E-2,1.7230000000000002E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.1599999999999999E-2,1.6879999999999999E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.132E-2,1.66E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.107E-2,1.635E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.0460000000000001E-2,1.5740000000000001E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.1939999999999999E-2,1.7219999999999999E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.1169999999999999E-2,1.6449999999999999E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.0449999999999999E-2,1.5730000000000001E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.157E-2,1.685E-2]
["DA",2022,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.461E-2,1.9880000000000002E-2]
["DA",2022,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2022,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.5959999999999998E-2,2.1229999999999999E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.14E-2,1.668E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.2109999999999999E-2,1.7389999999999999E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.1950000000000001E-2,1.7230000000000002E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.1599999999999999E-2,1.6879999999999999E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.132E-2,1.66E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.107E-2,1.635E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.0460000000000001E-2,1.5740000000000001E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.1939999999999999E-2,1.7219999999999999E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.1169999999999999E-2,1.6449999999999999E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.0449999999999999E-2,1.5730000000000001E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.157E-2,1.685E-2]
["DA",2023,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.461E-2,1.9880000000000002E-2]
["DA",2023,"Continuous","2023-01-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["DA",2023,"Continuous","2023-01-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2001,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2001,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CCA",2004,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2004,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,2.3000000000000001E-4,5.5000000000000005E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.4299999999999999E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.4999999999999999E-4,5.4299999999999999E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.7000000000000001E-4,5.45E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.6000000000000001E-4,5.4400000000000004E-3]
["CCA",2009,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,2.1000000000000001E-4,5.4800000000000005E-3]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2009,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,3.6999999999999999E-4,5.64E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,2.4000000000000001E-4,5.5199999999999997E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,2.7E-4,5.5500000000000002E-3]
["CCA",2010,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,3.4000000000000002E-4,5.6100000000000004E-3]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2010,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.01E-3,6.2800000000000009E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,7.6999999999999996E-4,6.0499999999999998E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,7.6000000000000004E-4,6.0400000000000002E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,6.9999999999999999E-4,5.9800000000000001E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,6.6E-4,5.94E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,7.6000000000000004E-4,6.0400000000000002E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,6.6E-4,5.94E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,7.2999999999999996E-4,6.0099999999999997E-3]
["CCA",2011,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,9.3000000000000005E-4,6.2000000000000006E-3]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2011,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,9.8999999999999999E-4,6.2599999999999999E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,7.5000000000000002E-4,6.0299999999999998E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,7.1000000000000002E-4,5.9899999999999997E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,6.8999999999999997E-4,5.9699999999999996E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,6.4999999999999997E-4,5.9299999999999995E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,7.3999999999999999E-4,6.0200000000000002E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,6.9999999999999999E-4,5.9800000000000001E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,6.4999999999999997E-4,5.9299999999999995E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,7.2999999999999996E-4,6.0099999999999997E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,7.2999999999999996E-4,6.0099999999999997E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,7.2999999999999996E-4,6.0099999999999997E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,7.2000000000000005E-4,6.0000000000000001E-3]
["CCA",2012,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,9.1E-4,6.1800000000000006E-3]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2012,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,4.0000000000000002E-4,5.6700000000000006E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,2.9E-4,5.5700000000000003E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,3.1E-4,5.5900000000000004E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,2.9E-4,5.5700000000000003E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,2.9E-4,5.5700000000000003E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,2.7999999999999998E-4,5.5599999999999998E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,2.5999999999999998E-4,5.5399999999999998E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,2.9999999999999997E-4,5.5799999999999999E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,2.9E-4,5.5700000000000003E-3]
["CCA",2013,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,3.6999999999999999E-4,5.64E-3]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2013,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-1.57E-3,3.7000000000000002E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-1.1199999999999999E-3,4.1600000000000005E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-1.1999999999999999E-3,4.0800000000000003E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-1.1800000000000001E-3,4.0999999999999995E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-1.14E-3,4.1399999999999996E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-1.1199999999999999E-3,4.1600000000000005E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-1.09E-3,4.1900000000000001E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-1.0300000000000001E-3,4.2500000000000003E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-1.1800000000000001E-3,4.0999999999999995E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-1.1000000000000001E-3,4.1799999999999997E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-1.0300000000000001E-3,4.2500000000000003E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-1.16E-3,4.1200000000000004E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-1.16E-3,4.1200000000000004E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-1.16E-3,4.1200000000000004E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-1.14E-3,4.1399999999999996E-3]
["CCA",2014,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-1.4400000000000001E-3,3.8300000000000001E-3]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2014,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.3200000000000001E-3,-1.0499999999999997E-3]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.5199999999999997E-3,7.6000000000000026E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-4.7999999999999996E-3,4.8000000000000039E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-4.7299999999999998E-3,5.5000000000000014E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.5999999999999999E-3,6.8000000000000005E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.4799999999999996E-3,8.0000000000000036E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.3899999999999998E-3,8.9000000000000017E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.1399999999999996E-3,1.1400000000000004E-3]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-4.7299999999999998E-3,5.5000000000000014E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.4299999999999999E-3,8.5000000000000006E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.1399999999999996E-3,1.1400000000000004E-3]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-4.64E-3,6.3999999999999994E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-4.64E-3,6.3999999999999994E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-4.64E-3,6.3999999999999994E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.5799999999999999E-3,7.000000000000001E-4]
["CCA",2015,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-5.79E-3,-5.1999999999999963E-4]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2015,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-5.0099999999999997E-3,2.6000000000000068E-4]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-3.5799999999999998E-3,1.7000000000000001E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.8E-3,1.48E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.7499999999999999E-3,1.5300000000000001E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-3.64E-3,1.64E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-3.5500000000000002E-3,1.7299999999999998E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-3.48E-3,1.8E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-3.7499999999999999E-3,1.5300000000000001E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-3.5100000000000001E-3,1.7699999999999999E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-3.2799999999999999E-3,2E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-3.6800000000000001E-3,1.5999999999999999E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-3.63E-3,1.65E-3]
["CCA",2016,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-4.5900000000000003E-3,6.8000000000000005E-4]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2016,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.8999999999999999E-3,-1.6299999999999995E-3]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.9300000000000004E-3,3.4999999999999962E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.2399999999999999E-3,4.0000000000000105E-5]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.1700000000000001E-3,1.0999999999999985E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-5.0200000000000002E-3,2.5999999999999981E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.8900000000000002E-3,3.8999999999999972E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.79E-3,4.8999999999999998E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.5199999999999997E-3,7.6000000000000026E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.1599999999999997E-3,1.2000000000000031E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.8300000000000001E-3,4.4999999999999988E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.5199999999999997E-3,7.6000000000000026E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-5.0600000000000003E-3,2.1999999999999971E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-5.0600000000000003E-3,2.1999999999999971E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-5.0600000000000003E-3,2.1999999999999971E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-5.0000000000000001E-3,2.7999999999999987E-4]
["CCA",2017,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.3200000000000001E-3,-1.0499999999999997E-3]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2017,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-4.5599999999999998E-3,7.1000000000000056E-4]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-3.2599999999999999E-3,2.0200000000000001E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.46E-3,1.82E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.4199999999999999E-3,1.8600000000000001E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-3.32E-3,1.9599999999999999E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-3.2399999999999998E-3,2.0400000000000001E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-3.1700000000000001E-3,2.1099999999999999E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.99E-3,2.2899999999999999E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-3.4099999999999998E-3,1.8700000000000001E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-3.2000000000000002E-3,2.0799999999999998E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.99E-3,2.2899999999999999E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-3.3500000000000001E-3,1.9299999999999999E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-3.31E-3,1.97E-3]
["CCA",2018,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-4.1799999999999997E-3,1.0900000000000007E-3]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2018,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-8.5500000000000003E-3,-3.2799999999999999E-3]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-6.11E-3,-8.3000000000000001E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-6.4900000000000001E-3,-1.2100000000000001E-3]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-6.4000000000000003E-3,-1.1200000000000003E-3]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-6.2100000000000002E-3,-9.3000000000000027E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-6.0600000000000003E-3,-7.8000000000000031E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-5.9300000000000004E-3,-6.500000000000004E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-5.5999999999999999E-3,-3.1999999999999997E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-6.4000000000000003E-3,-1.1200000000000003E-3]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-5.9800000000000001E-3,-7.000000000000001E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-5.5999999999999999E-3,-3.1999999999999997E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-6.2700000000000004E-3,-9.9000000000000043E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-6.2700000000000004E-3,-9.9000000000000043E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-6.2700000000000004E-3,-9.9000000000000043E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-6.1999999999999998E-3,-9.1999999999999981E-4]
["CCA",2019,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-7.8200000000000006E-3,-2.5500000000000002E-3]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2019,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-7.43E-3,-2.1599999999999996E-3]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-5.3099999999999996E-3,-2.9999999999999645E-5]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.64E-3,-3.6000000000000008E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.5599999999999998E-3,-2.7999999999999987E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-5.4000000000000003E-3,-1.2000000000000031E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-5.2700000000000004E-3,9.9999999999995925E-6]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-5.1500000000000001E-3,1.2999999999999991E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.8700000000000002E-3,4.0999999999999977E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.5599999999999998E-3,-2.7999999999999987E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-5.1999999999999998E-3,8.000000000000021E-5]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.8700000000000002E-3,4.0999999999999977E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-5.45E-3,-1.7000000000000001E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-5.45E-3,-1.7000000000000001E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-5.45E-3,-1.7000000000000001E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-5.3800000000000002E-3,-1.0000000000000026E-4]
["CCA",2020,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.7999999999999996E-3,-1.5299999999999992E-3]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2020,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-6.7099999999999998E-3,-1.4399999999999994E-3]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-4.79E-3,4.8999999999999998E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-5.0899999999999999E-3,1.9000000000000006E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-5.0299999999999997E-3,2.5000000000000022E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-4.8799999999999998E-3,4.0000000000000018E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-4.7600000000000003E-3,5.1999999999999963E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-4.6600000000000001E-3,6.1999999999999989E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-4.4000000000000003E-3,8.7999999999999971E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-5.0200000000000002E-3,2.5999999999999981E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-4.7000000000000002E-3,5.7999999999999979E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-4.4000000000000003E-3,8.7999999999999971E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-4.9300000000000004E-3,3.4999999999999962E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-4.9300000000000004E-3,3.4999999999999962E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-4.9300000000000004E-3,3.4999999999999962E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-4.8700000000000002E-3,4.0999999999999977E-4]
["CCA",2021,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-6.1399999999999996E-3,-8.6999999999999925E-4]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2021,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.5959999999999998E-2,2.1229999999999999E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.14E-2,1.668E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.2109999999999999E-2,1.7389999999999999E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.1950000000000001E-2,1.7230000000000002E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.1599999999999999E-2,1.6879999999999999E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.132E-2,1.66E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.107E-2,1.635E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.0460000000000001E-2,1.5740000000000001E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.1939999999999999E-2,1.7219999999999999E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.1169999999999999E-2,1.6449999999999999E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.0449999999999999E-2,1.5730000000000001E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.157E-2,1.685E-2]
["CCA",2022,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.461E-2,1.9880000000000002E-2]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2022,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,1.5959999999999998E-2,2.1229999999999999E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,1.14E-2,1.668E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,1.2109999999999999E-2,1.7389999999999999E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,1.1950000000000001E-2,1.7230000000000002E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,1.1599999999999999E-2,1.6879999999999999E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,1.132E-2,1.66E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,1.107E-2,1.635E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,1.0460000000000001E-2,1.5740000000000001E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,1.1939999999999999E-2,1.7219999999999999E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,1.1169999999999999E-2,1.6449999999999999E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,1.0449999999999999E-2,1.5730000000000001E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,1.171E-2,1.6989999999999998E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,1.157E-2,1.685E-2]
["CCA",2023,"Non-Continuous","2023-03-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,1.461E-2,1.9880000000000002E-2]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CCA",2023,"Continuous","2023-01-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2001,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2001,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2004,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2004,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2009,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2009,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2010,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2010,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2011,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2011,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2012,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2012,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2013,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2013,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2014,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2014,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2015,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2015,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2016,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2016,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2017,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2017,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2018,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2018,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2019,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2019,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2020,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2020,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2021,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2021,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2022,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2022,"Continuous","2022-03-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","Domestic [1]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","GS-1 [2]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TC-1 [3]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","GS-2 [4]",5.3E-3,-2.0000000000000002E-5,-3.0000000000000001E-5,5.2500000000000003E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","PA-1 [8]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","PA-2 [9]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",5.3E-3,-2.0000000000000002E-5,-2.0000000000000002E-5,5.2599999999999999E-3]
["CA-Cer",2023,"Non-Continuous","2023-01-01","9999-12-31","St. Lighting [12]",5.3E-3,-3.0000000000000001E-5,-3.0000000000000001E-5,5.2400000000000007E-3]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","Domestic [1]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","GS-1 [2]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TC-1 [3]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","GS-2 [4]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-GS-3 [5]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sec [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Pri [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Sub [6]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sec [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Pri [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-8-Standby-Sub [7]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","PA-1 [8]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","PA-2 [9]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-2 [10]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","TOU-PA-3 [11]",0,-2.0000000000000002E-5,0,-2.0000000000000002E-5]
["CA-Cer",2023,"Continuous","2023-01-01","9999-12-31","St. Lighting [12]",0,-3.0000000000000001E-5,0,-3.0000000000000001E-5]

{"sheet":"OthrPrc1","index":16,"n_rows":52,"n_cols":10,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["PRICE_TEMPLATE","PREIS","ABDATUM","BISDATUM","PREISBTR_1","PREISTYP","PREISART","MNGBASIS","TWAERS","Description"]
[null,"EQDWRBA","2022-06-01","9999-12-31",-2.0799999999999998E-3,"1","0",1,"USD","D DM: DWR Bond Adjustment"]
[null,"EQGDWRBA","2022-06-01","9999-12-31",-2.0799999999999998E-3,"1","0",1,"USD","GS: DWR Bond Adjustment"]
[null,"EQSDWRBA","2022-10-01","9999-12-31",-2.0799999999999998E-3,"1","0",1,"USD","STL: DWR Bond Adjustment"]
[null,"EQRFRCC1G1","2022-10-01","9999-12-31",3.6999999999999999E-4,"1","0",1,"USD","D DM Wildfire FRC-1 Group 1 Res"]
[null,"EQRFRCC2G1","2023-01-01","9999-12-31",5.2999999999999998E-4,"1","0",1,"USD","D DM Wildfire FRC-2 Group 1 Res"]
[null,"EQRFRCC3G1","2022-06-01","9999-12-31",0,"1","0",1,"USD","D DM Wildfire FRC-3 Group 1 Res"]
[null,"EQGFRCC1G2","2023-01-01","9999-12-31",2.9E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 2 - GS1"]
[null,"EQGFRCC2G2","2023-01-01","9999-12-31",4.0999999999999999E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 2 - GS1"]
[null,"EQGFRCC3G2","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 2 - GS1"]
[null,"EQSFRCC1G3","2023-01-01","9999-12-31",5.1999999999999995E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 3 - TC1"]
[null,"EQSFRCC2G3","2023-01-01","9999-12-31",7.3999999999999999E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 3 - TC1"]
[null,"EQSFRCC3G3","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 3 - TC1"]
[null,"EQGFRCC1G4","2022-10-01","9999-12-31",2.7E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 4 - GS2"]
[null,"EQGFRCC2G4","2023-01-01","9999-12-31",3.8999999999999999E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 4 - GS2"]
[null,"EQGFRCC3G4","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 4 - GS2"]
[null,"EQGFRCC1G5","2023-01-01","9999-12-31",2.4000000000000001E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 5 - TG3"]
[null,"EQGFRCC2G5","2023-01-01","9999-12-31",3.4000000000000002E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 5 - TG3"]
[null,"EQGFRCC3G5","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 5 - TG3"]
[null,"EQGFRCC1G6","2023-01-01","9999-12-31",1.8999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 6 - T8-SEC"]
[null,"EQGFRCC2G6","2023-01-01","9999-12-31",2.8000000000000003E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 6 - T8-SEC"]
[null,"EQGFRCC3G6","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 6 - T8-SEC"]
[null,"EQGFRCC1G7","2023-01-01","9999-12-31",1.8999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 7 - T8-PRI"]
[null,"EQGFRCC2G7","2023-01-01","9999-12-31",2.8000000000000003E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 7 - T8-PRI"]
[null,"EQGFRCC3G7","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 7 - T8-PRI"]
[null,"EQGFRCC1G8","2023-01-01","9999-12-31",8.0000000000000007E-5,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 8 - T8-SUB"]
[null,"EQGFRCC2G8","2023-01-01","9999-12-31",1.2E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 8 - T8-SUB"]
[null,"EQGFRCC3G8","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 8 - T8-SUB"]
[null,"EQGFRCC1G9","2023-01-01","9999-12-31",1.8999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 9 - T8S-SEC"]
[null,"EQGFRCC2G9","2023-01-01","9999-12-31",2.8000000000000003E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 9 - T8S-SEC"]
[null,"EQGFRCC3G9","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 9 - T8S-SEC"]
[null,"EQGFRC1G10","2023-01-01","9999-12-31",1.8999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 10 - T8S-PRI"]
[null,"EQGFRC2G10","2023-01-01","9999-12-31",2.8000000000000003E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 10 - T8S-PRI"]
[null,"EQGFRC3G10","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 10 - T8S-PRI"]
[null,"EQGFRC1G11","2023-01-01","9999-12-31",8.0000000000000007E-5,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 11 - T8S-SUB"]
[null,"EQGFRC2G11","2023-01-01","9999-12-31",1.2E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 11 - T8S-SUB"]
[null,"EQGFRC3G11","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 11 - T8S-SUB"]
[null,"EQGFRC1G12","2023-01-01","9999-12-31",2.9E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 12 - PA1"]
[null,"EQGFRC2G12","2023-01-01","9999-12-31",2.9999999999999997E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 12 - PA1"]
[null,"EQGFRC3G12","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 12 - PA1"]
[null,"EQGFRC1G13","2023-01-01","9999-12-31",2.9E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 13 - PA2"]
[null,"EQGFRC2G13","2023-01-01","9999-12-31",2.9999999999999997E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 13 - PA2"]
[null,"EQGFRC3G13","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 13 - PA2"]
[null,"EQGFRC1G14","2023-01-01","9999-12-31",2.9E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 14 - TP2"]
[null,"EQGFRC2G14","2023-01-01","9999-12-31",2.9999999999999997E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 14 - TP2"]
[null,"EQGFRC3G14","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 14 - TP2"]
[null,"EQGFRC1G15","2023-01-01","9999-12-31",1.7999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 15 - TP3"]
[null,"EQGFRC2G15","2023-01-01","9999-12-31",2.4000000000000001E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 15 - TP3"]
[null,"EQGFRC3G15","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 15 - TP3"]
[null,"EQSFRC1G16","2023-01-01","9999-12-31",8.9999999999999992E-5,"1","0",1,"USD","STL: Wildfire FRC-1 Group 16 St Lights"]
[null,"EQSFRC2G16","2023-01-01","9999-12-31",1.2E-4,"1","0",1,"USD","STL: Wildfire FRC-2 Group 16 St Lights"]
[null,"EQSFRC3G16","2022-06-01","9999-12-31",0,"1","0",1,"USD","STL: Wildfire FRC-3 Group 16 St Lights"]

{"sheet":"OthrPrc2","index":17,"n_rows":67,"n_cols":10,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
["PRICE_TEMPLATE","PREIS","ABDATUM","BISDATUM","PREISBTR_1","PREISTYP","PREISART","MNGBASIS","TWAERS","Description"]
[null,"EQDWRBA","2022-06-01","9999-12-31",-2.0799999999999998E-3,"1","0",1,"USD","D DM: DWR Bond Adjustment"]
[null,"EQGDWRBA","2022-06-01","9999-12-31",-2.0799999999999998E-3,"1","0",1,"USD","GS: DWR Bond Adjustment"]
[null,"EQSDWRBA","2022-10-01","9999-12-31",-2.0799999999999998E-3,"1","0",1,"USD","STL: DWR Bond Adjustment"]
[null,"EQRFRCC1G1","2022-10-01","9999-12-31",3.6999999999999999E-4,"1","0",1,"USD","D DM Wildfire FRC-1 Group 1 Res"]
[null,"EQRFRCC2G1","2023-01-01","9999-12-31",5.2999999999999998E-4,"1","0",1,"USD","D DM Wildfire FRC-2 Group 1 Res"]
[null,"EQRFRCC3G1","2022-06-01","9999-12-31",0,"1","0",1,"USD","D DM Wildfire FRC-3 Group 1 Res"]
[null,"EQGFRCC1G2","2023-01-01","9999-12-31",2.9E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 2 - GS1"]
[null,"EQGFRCC2G2","2023-01-01","9999-12-31",4.0999999999999999E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 2 - GS1"]
[null,"EQGFRCC3G2","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 2 - GS1"]
[null,"EQSFRCC1G3","2023-01-01","9999-12-31",5.1999999999999995E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 3 - TC1"]
[null,"EQSFRCC2G3","2023-01-01","9999-12-31",7.3999999999999999E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 3 - TC1"]
[null,"EQSFRCC3G3","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 3 - TC1"]
[null,"EQGFRCC1G4","2022-10-01","9999-12-31",2.7E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 4 - GS2"]
[null,"EQGFRCC2G4","2023-01-01","9999-12-31",3.8999999999999999E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 4 - GS2"]
[null,"EQGFRCC3G4","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 4 - GS2"]
[null,"EQGFRCC1G5","2023-01-01","9999-12-31",2.4000000000000001E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 5 - TG3"]
[null,"EQGFRCC2G5","2023-01-01","9999-12-31",3.4000000000000002E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 5 - TG3"]
[null,"EQGFRCC3G5","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 5 - TG3"]
[null,"EQGFRCC1G6","2023-01-01","9999-12-31",1.8999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 6 - T8-SEC"]
[null,"EQGFRCC2G6","2023-01-01","9999-12-31",2.8000000000000003E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 6 - T8-SEC"]
[null,"EQGFRCC3G6","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 6 - T8-SEC"]
[null,"EQGFRCC1G7","2023-01-01","9999-12-31",1.8999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 7 - T8-PRI"]
[null,"EQGFRCC2G7","2023-01-01","9999-12-31",2.8000000000000003E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 7 - T8-PRI"]
[null,"EQGFRCC3G7","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 7 - T8-PRI"]
[null,"EQGFRCC1G8","2023-01-01","9999-12-31",8.0000000000000007E-5,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 8 - T8-SUB"]
[null,"EQGFRCC2G8","2023-01-01","9999-12-31",1.2E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 8 - T8-SUB"]
[null,"EQGFRCC3G8","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 8 - T8-SUB"]
[null,"EQGFRCC1G9","2023-01-01","9999-12-31",1.8999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 9 - T8S-SEC"]
[null,"EQGFRCC2G9","2023-01-01","9999-12-31",2.8000000000000003E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 9 - T8S-SEC"]
[null,"EQGFRCC3G9","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 9 - T8S-SEC"]
[null,"EQGFRC1G10","2023-01-01","9999-12-31",1.8999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 10 - T8S-PRI"]
[null,"EQGFRC2G10","2023-01-01","9999-12-31",2.8000000000000003E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 10 - T8S-PRI"]
[null,"EQGFRC3G10","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 10 - T8S-PRI"]
[null,"EQGFRC1G11","2023-01-01","9999-12-31",8.0000000000000007E-5,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 11 - T8S-SUB"]
[null,"EQGFRC2G11","2023-01-01","9999-12-31",1.2E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 11 - T8S-SUB"]
[null,"EQGFRC3G11","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 11 - T8S-SUB"]
[null,"EQGFRC1G12","2023-01-01","9999-12-31",2.9E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 12 - PA1"]
[null,"EQGFRC2G12","2023-01-01","9999-12-31",2.9999999999999997E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 12 - PA1"]
[null,"EQGFRC3G12","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 12 - PA1"]
[null,"EQGFRC1G13","2023-01-01","9999-12-31",2.9E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 13 - PA2"]
[null,"EQGFRC2G13","2023-01-01","9999-12-31",2.9999999999999997E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 13 - PA2"]
[null,"EQGFRC3G13","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 13 - PA2"]
[null,"EQGFRC1G14","2023-01-01","9999-12-31",2.9E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 14 - TP2"]
[null,"EQGFRC2G14","2023-01-01","9999-12-31",2.9999999999999997E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 14 - TP2"]
[null,"EQGFRC3G14","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 14 - TP2"]
[null,"EQGFRC1G15","2023-01-01","9999-12-31",1.7999999999999998E-4,"1","0",1,"USD","EGS: Wildfire FRC-1 Group 15 - TP3"]
[null,"EQGFRC2G15","2023-01-01","9999-12-31",2.4000000000000001E-4,"1","0",1,"USD","EGS: Wildfire FRC-2 Group 15 - TP3"]
[null,"EQGFRC3G15","2022-06-01","9999-12-31",0,"1","0",1,"USD","EGS: Wildfire FRC-3 Group 15 - TP3"]
[null,"EQSFRC1G16","2023-01-01","9999-12-31",8.9999999999999992E-5,"1","0",1,"USD","STL: Wildfire FRC-1 Group 16 St Lights"]
[null,"EQSFRC2G16","2023-01-01","9999-12-31",1.2E-4,"1","0",1,"USD","STL: Wildfire FRC-2 Group 16 St Lights"]
[null,"EQSFRC3G16","2022-06-01","9999-12-31",0,"1","0",1,"USD","STL: Wildfire FRC-3 Group 16 St Lights"]
[null,"ELP-EVCRED","2023-01-01","9999-12-31",-0.32100000000000001,"1","0",1,"USD","EV Meter Credit"]
[null,"EL70ZERO","2000-01-01","9999-12-31",0,1,0,1,"USD","OL1-IDLE  - ZERO AMOUNT"]
[null,"EQ70ZERO","2000-01-01","9999-12-31",0,1,0,1,"USD","OL1-IDLE  - ZERO AMOUNT"]
[null,"EQGZERO","2000-01-01","9999-12-31",0,1,0,1,"USD","GS Zero Price"]
[null,"EQP-ZERO","2000-01-01","9999-12-31",0,1,0,1,"USD","Zero Price - Energy"]
[null,"EQP-ZEROKV","2000-01-01","9999-12-31",0,1,0,1,"USD","Zero Price - kVar Power Factor"]
[null,"EQP-ZEROKW","2000-01-01","9999-12-31",0,1,0,1,"USD","Zero Price - Demand"]
[null,"EQSZERO","2000-01-01","9999-12-31",0,1,0,1,"USD","Zero Price - Energy Street Light"]
[null,"EQZERO","2000-01-01","9999-12-31",0,1,0,1,"USD","Zero Price - Energy Residential"]
[null,"ETZEROHP","2000-01-01","9999-12-31",0,1,0,1,"USD","Zero Price - Horsepower"]
[null,"EL10BACSEV","2023-03-01","9999-12-31",0.315,1,0,1,"USD","TDPRIME Bsc Chg Sgl Fam with EV Submeter Credit"]
[null,"EL10BACMEV","2023-03-01","9999-12-31",0.315,1,0,1,"USD","TDPRIME Bsc Chg Mul Fam with EV Submeter Credit"]
[null,"EL36DCCEVS","2023-03-01","9999-12-31",0.14200000000000002,1,0,1,"USD","TEV7E Cust Chg Daily with EV Submeter Credit"]
[null,"EL35DCCEVS","2023-03-01","9999-12-31",0.14200000000000002,1,0,1,"USD","TEV7D Cust Chg Daily with EV Submeter Credit"]
[null,"EL37MCCEVS","2023-03-01","9999-12-31",154.99,1,0,1,"USD","TEV8 Cust Chg Monthly with EV Submeter Credit"]

{"sheet":"BllSmmry","index":18,"n_rows":301,"n_cols":164,"rows_kept":301,"cut":false,"hidden":true,"merged":[]}
[{"$f":"Tenant!$A1","v":"ID"},{"$f":"Account!$C$1","v":"CntrctNm"},{"$f":"Account!$I$1","v":"BllngRt"},{"$f":"Tenant!$B1","v":"TnntNm"},{"$f":"Tenant!$C1","v":"TnntAddrss"},{"$f":"Tenant!$D1","v":"TnntNmbr"},{"$f":"Tenant!$E1","v":"SbMtrBllngRt"},{"$f":"Tenant!$G1","v":"MdclDvcs"},{"$f":"Usage!$D1","v":"BllPrdStrtDt"},{"$f":"Usage!$E1","v":"BllPrdEndDt"},{"$f":"Usage!$F1","v":"SbMtrRdStrt"},{"$f":"Usage!$G1","v":"SbMtrRdEnd"},{"$f":"Usage!$H1","v":"TtlUsg"},{"$f":"Usage!$X1","v":"Prd1TtlDys"},{"$f":"Usage!$CS1&\"Fctr\"","v":"Prd1BscChrgFctr"},{"$f":"Usage!$CS1","v":"Prd1BscChrg"},{"$f":"Usage!$AA1","v":"Prd2TtlDys"},{"$f":"Usage!$DH1&\"Fctr\"","v":"Prd2BscChrgFctr"},{"$f":"Usage!$DH1","v":"Prd2BscChrg"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BV1&\"kWh\",Usage!$BS1&\"kWh\")","v":"UsgPrd1WntrTr1kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1DlvryEngrySmmrT1Fctr\",\"P1DlvryEngryWntrT1Fctr\")","v":"P1DlvryEngryWntrT1Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CK1,Usage!$CH1)","v":"Prd1DlvryEngryWntrTr1"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BW1&\"kWh\",Usage!$BT1&\"kWh\")","v":"UsgPrd1WntrTr2kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1DlvryEngrySmmrT2Fctr\",\"P1DlvryEngryWntrT2Fctr\")","v":"P1DlvryEngryWntrT2Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CL1,Usage!$CI1)","v":"Prd1DlvryEngryWntrTr2"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BX1&\"kWh\",Usage!$BU1&\"kWh\")","v":"UsgPrd1WntrTr3kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1DlvryEngrySmmrT3Fctr\",\"P1DlvryEngryWntrT3Fctr\")","v":"P1DlvryEngryWntrT3Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CM1,Usage!$CJ1)","v":"Prd1DlvryEngryWntrTr3"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CC1&\"kWh\",Usage!$BZ1&\"kWh\")","v":"UsgPrd2WntrTr1kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2DlvryEngrySmmrT1Fctr\",\"P2DlvryEngryWntrT1Fctr\")","v":"P2DlvryEngryWntrT1Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CZ1,Usage!$CW1)","v":"Prd2DlvryEngryWntrTr1"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CD1&\"kWh\",Usage!$CA1&\"kWh\")","v":"UsgPrd2WntrTr2kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2DlvryEngrySmmrT2Fctr\",\"P2DlvryEngryWntrT2Fctr\")","v":"P2DlvryEngryWntrT2Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$DA1,Usage!$CX1)","v":"Prd2DlvryEngryWntrTr2"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CE1&\"kWh\",Usage!$CB1&\"kWh\")","v":"UsgPrd2WntrTr3kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2DlvryEngrySmmrT3Fctr\",\"P2DlvryEngryWntrT3Fctr\")","v":"P2DlvryEngryWntrT3Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$DB1,Usage!$CY1)","v":"Prd2DlvryEngryWntrTr3"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BV1&\"kWh\",Usage!$BS1&\"kWh\")","v":"UsgPrd1SmmrTr1kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1DlvryEngrySmmrT1Fctr\",\"P1DlvryEngryWntrT1Fctr\")","v":"P1DlvryEngrySmmrT1Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CK1,Usage!$CH1)","v":"Prd1DlvryEngrySmmrTr1"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BW1&\"kWh\",Usage!$BT1&\"kWh\")","v":"UsgPrd1SmmrTr2kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1DlvryEngrySmmrT2Fctr\",\"P1DlvryEngryWntrT2Fctr\")","v":"P1DlvryEngrySmmrT2Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CL1,Usage!$CI1)","v":"Prd1DlvryEngrySmmrTr2"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BX1&\"kWh\",Usage!$BU1&\"kWh\")","v":"UsgPrd1SmmrTr3kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1DlvryEngrySmmrT3Fctr\",\"P1DlvryEngryWntrT3Fctr\")","v":"P1DlvryEngrySmmrT3Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CM1,Usage!$CJ1)","v":"Prd1DlvryEngrySmmrTr3"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CC1&\"kWh\",Usage!$BZ1&\"kWh\")","v":"UsgPrd2SmmrTr1kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2DlvryEngrySmmrT1Fctr\",\"P2DlvryEngryWntrT1Fctr\")","v":"P2DlvryEngrySmmrT1Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CZ1,Usage!$CW1)","v":"Prd2DlvryEngrySmmrTr1"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CD1&\"kWh\",Usage!$CA1&\"kWh\")","v":"UsgPrd2SmmrTr2kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2DlvryEngrySmmrT2Fctr\",\"P2DlvryEngryWntrT2Fctr\")","v":"P2DlvryEngrySmmrT2Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$DA1,Usage!$CX1)","v":"Prd2DlvryEngrySmmrTr2"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CE1&\"kWh\",Usage!$CB1&\"kWh\")","v":"UsgPrd2SmmrTr3kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2DlvryEngrySmmrT3Fctr\",\"P2DlvryEngryWntrT3Fctr\")","v":"P2DlvryEngrySmmrT3Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$DB1,Usage!$CY1)","v":"Prd2DlvryEngrySmmrTr3"},{"$f":"Usage!$CO1&\"kWh\"","v":"Prd1WldfrChrgkWh"},{"$f":"Usage!$CO1&\"Fctr\"","v":"Prd1WldfrChrgFctr"},{"$f":"Usage!$CO1","v":"Prd1WldfrChrg"},{"$f":"Usage!$DD1&\"kWh\"","v":"Prd2WldfrChrgkWh"},{"$f":"Usage!$DD1&\"Fctr\"","v":"Prd2WldfrChrgFctr"},{"$f":"Usage!$DD1","v":"Prd2WldfrChrg"},{"$f":"Usage!$CQ1&\"kWh\"","v":"Prd1DWRAdjstmntkWh"},{"$f":"Usage!$CQ1&\"Fctr\"","v":"Prd1DWRAdjstmntFctr"},{"$f":"Usage!$CQ1","v":"Prd1DWRAdjstmnt"},{"$f":"Usage!$DF1&\"kWh\"","v":"Prd2DWRAdjstmntkWh"},{"$f":"Usage!$DF1&\"Fctr\"","v":"Prd2DWRAdjstmntFctr"},{"$f":"Usage!$DF1","v":"Prd2DWRAdjstmnt"},{"$f":"Usage!$DP1","v":"TtlBlncOfMnmmChrg"},"CAREDscnt","FERADscnt",{"$f":"Usage!$GN1","v":"CAClmtCrdt"},{"$f":"Usage!$GO1","v":"DlvrySbttl"},{"$f":"Usage!$ED1&\"kWh\"","v":"Prd1WldfrChrgkWh"},{"$f":"Usage!$ED1&\"Fctr\"","v":"Prd1WldfrChrgFctr"},{"$f":"Usage!$ED1","v":"Prd1WldfrChrg"},{"$f":"Usage!$FI1&\"kWh\"","v":"Prd2WldfrChrgkWh"},{"$f":"Usage!$FI1&\"Fctr\"","v":"Prd2WldfrChrgFctr"},{"$f":"Usage!$FI1","v":"Prd2WldfrChrg"},{"$f":"Usage!$EF1&\"kWh\"","v":"Prd1DWRAdjstmntkWh"},{"$f":"Usage!$EF1&\"Fctr\"","v":"Prd1DWRAdjstmntFctr"},{"$f":"Usage!$EF1","v":"Prd1DWRAdjstmnt"},{"$f":"Usage!$FK1&\"kWh\"","v":"Prd2DWRAdjstmntkWh"},{"$f":"Usage!$FK1&\"Fctr\"","v":"Prd2DWRAdjstmntFctr"},{"$f":"Usage!$FK1","v":"Prd2DWRAdjstmnt"},{"$f":"Usage!$EH1&\"kWh\"","v":"Prd1PCIAkWh"},{"$f":"Usage!$EH1&\"Fctr\"","v":"Prd1PCIAFctr"},{"$f":"Usage!$EH1","v":"Prd1PCIA"},{"$f":"Usage!$FM1&\"kWh\"","v":"Prd2PCIAkWh"},{"$f":"Usage!$FM1&\"Fctr\"","v":"Prd2PCIAFctr"},{"$f":"Usage!$FM1","v":"Prd2PCIA"},{"$f":"Usage!$EJ1&\"kWh\"","v":"Prd1CTCkWh"},{"$f":"Usage!$EJ1&\"Fctr\"","v":"Prd1CTCFctr"},{"$f":"Usage!$EJ1","v":"Prd1CTC"},{"$f":"Usage!$FO1&\"kWh\"","v":"Prd2CTCkWh"},{"$f":"Usage!$FO1&\"Fctr\"","v":"Prd2CTCFctr"},{"$f":"Usage!$FO1","v":"Prd2CTC"},{"$f":"IF(Account!$M$2=TRUE,Usage!$GT1,IF(Account!$Q$2=TRUE,Usage!$GU1,\"DACCASbttl\"))","v":"DACCASbttl"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BV1&\" kWh\",Usage!$BS1&\" kWh\")","v":"UsgPrd1WntrTr1 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1GnrtnEngrySmmrT1Fctr\",\"P1GnrtnEngryWntrT1Fctr\")","v":"P1GnrtnEngryWntrT1Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$EQ1,Usage!$EN1)","v":"Prd1GnrtnEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BW1&\" kWh\",Usage!$BT1&\" kWh\")","v":"UsgPrd1WntrTr2 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1GnrtnEngrySmmrT2Fctr\",\"P1GnrtnEngryWntrT2Fctr\")","v":"P1GnrtnEngryWntrT2Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$ER1,Usage!$EO1)","v":"Prd1GnrtnEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BX1&\" kWh\",Usage!$BU1&\" kWh\")","v":"UsgPrd1WntrTr3 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P1GnrtnEngrySmmrT3Fctr\",\"P1GnrtnEngryWntrT3Fctr\")","v":"P1GnrtnEngryWntrT3Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$ES1,Usage!$EP1)","v":"Prd1GnrtnEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CC1&\" kWh\",Usage!$BZ1&\" kWh\")","v":"UsgPrd2WntrTr1 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2GnrtnEngrySmmrT1Fctr\",\"P2GnrtnEngryWntrT1Fctr\")","v":"P2GnrtnEngryWntrT1Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$FV1,Usage!$FS1)","v":"Prd2GnrtnEnrgyChrgWntrTr1"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CD1&\" kWh\",Usage!$CA1&\" kWh\")","v":"UsgPrd2WntrTr2 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2GnrtnEngrySmmrT2Fctr\",\"P2GnrtnEngryWntrT2Fctr\")","v":"P2GnrtnEngryWntrT2Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$FW1,Usage!$FT1)","v":"Prd2GnrtnEnrgyChrgWntrTr2"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CE1&\" kWh\",Usage!$CB1&\" kWh\")","v":"UsgPrd2WntrTr3 kWh"},{"$f":"IF(Usage!$M2=\"Summer\",\"P2GnrtnEngrySmmrT3Fctr\",\"P2GnrtnEngryWntrT3Fctr\")","v":"P2GnrtnEngryWntrT3Fctr"},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$FX1,Usage!$FU1)","v":"Prd2GnrtnEnrgyChrgWntrTr3"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BV1&\" kWh\",Usage!$BS1&\" kWh\")","v":"UsgPrd1SmmrTr1 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1GnrtnEngrySmmrT1Fctr\",\"P1GnrtnEngryWntrT1Fctr\")","v":"P1GnrtnEngrySmmrT1Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$EQ1,Usage!$EN1)","v":"Prd1GnrtnEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BW1&\" kWh\",Usage!$BT1&\" kWh\")","v":"UsgPrd1SmmrTr2 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1GnrtnEngrySmmrT2Fctr\",\"P1GnrtnEngryWntrT2Fctr\")","v":"P1GnrtnEngrySmmrT2Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$ER1,Usage!$EO1)","v":"Prd1GnrtnEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BX1&\" kWh\",Usage!$BU1&\" kWh\")","v":"UsgPrd1SmmrTr3 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P1GnrtnEngrySmmrT3Fctr\",\"P1GnrtnEngryWntrT3Fctr\")","v":"P1GnrtnEngrySmmrT3Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$ES1,Usage!$EP1)","v":"Prd1GnrtnEnrgyChrgSmmrTr3"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CC1&\" kWh\",Usage!$BZ1&\" kWh\")","v":"UsgPrd2SmmrTr1 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2GnrtnEngrySmmrT1Fctr\",\"P2GnrtnEngryWntrT1Fctr\")","v":"P2GnrtnEngrySmmrT1Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$FV1,Usage!$FS1)","v":"Prd2GnrtnEnrgyChrgSmmrTr1"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CD1&\" kWh\",Usage!$CA1&\" kWh\")","v":"UsgPrd2SmmrTr2 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2GnrtnEngrySmmrT2Fctr\",\"P2GnrtnEngryWntrT2Fctr\")","v":"P2GnrtnEngrySmmrT2Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$FW1,Usage!$FT1)","v":"Prd2GnrtnEnrgyChrgSmmrTr2"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CE1&\" kWh\",Usage!$CB1&\" kWh\")","v":"UsgPrd2SmmrTr3 kWh"},{"$f":"IF(Usage!$M2<>\"Summer\",\"P2GnrtnEngrySmmrT3Fctr\",\"P2GnrtnEngryWntrT3Fctr\")","v":"P2GnrtnEngrySmmrT3Fctr"},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$FX1,Usage!$FU1)","v":"Prd2GnrtnEnrgyChrgSmmrTr3"},{"$f":"Usage!$GV1","v":"GnrtnSbttl"},{"$f":"Usage!$GW1","v":"GnrtnMncplSrchrgTtl"},{"$f":"Usage!$GY1&\"kWh\"","v":"Prd1FxdRcvryChrgkWh"},{"$f":"Usage!$GY1&\"Fctr\"","v":"Prd1FxdRcvryChrgFctr"},{"$f":"Usage!$GY1","v":"Prd1FxdRcvryChrg"},{"$f":"Usage!$HA1&\"kWh\"","v":"Prd2FxdRcvryChrgkWh"},{"$f":"Usage!$HA1&\"Fctr\"","v":"Prd2FxdRcvryChrgFctr"},{"$f":"Usage!$HA1","v":"Prd2FxdRcvryChrg"},"OthrSbttl",{"$f":"Usage!$HC1","v":"SbttlOfChrgs"},{"$f":"Tenant!$H1","v":"UUTExmpt"},{"$f":"Usage!$HD1","v":"SbttlOfUUTChrgs"},{"$f":"Account!$Y$1","v":"UUTPrvs"},{"$f":"Usage!$HG1","v":"UUTTxPrvs"},{"$f":"Usage!$HD1","v":"SbttlOfUUTChrgs"},{"$f":"Account!$X$1","v":"UUTCrrnt"},{"$f":"Usage!$HH1","v":"UUTTxCrrnt"},{"$f":"Usage!$HK1","v":"OldDysFrCtyFrnchsSrchrg"},"OldCtyFrnchsSrchrgPrcnt",{"$f":"Usage!$HP1","v":"OldCtyFrnchsSrchrg"},{"$f":"Usage!$HO1","v":"NwSbttlCtyFrnchsSrchrg"},"NwCtyFrnchsSrchrgPrcnt",{"$f":"Usage!$HQ1","v":"NwCtyFrnchsSrchrg"},{"$f":"Tenant!$I1","v":"SttTxExmpt"},{"$f":"Usage!$HU1","v":"OldkWhSttTx"},{"$f":"Account!$AB$1&\"Fctr\"","v":"SttTxPrvsFctr"},{"$f":"Usage!$HW1","v":"SttTxPrvs"},{"$f":"Usage!$HV1","v":"NwkWhSttTx"},{"$f":"Account!$AA$1&\"Fctr\"","v":"SttTxCrrntFctr"},{"$f":"Usage!$HX1","v":"SttTxCrrnt"},"YrNwChrgs"]
[{"$f":"Tenant!$A2","v":1},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B2","v":0},{"$f":"Tenant!$C2","v":0},{"$f":"Tenant!$D2","v":0},{"$f":"Tenant!$E2","v":0},{"$f":"Tenant!$G2","v":0},{"$f":"Usage!$D2","v":"00:00:00"},{"$f":"Usage!$E2","v":"00:00:00"},{"$f":"Usage!$F2","v":0},{"$f":"Usage!$G2","v":0},{"$f":"Usage!$H2","v":0},{"$f":"Usage!$X2","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS2,2)","v":0},{"$f":"Usage!$AA2","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH2,2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BV2,Usage!$BS2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M2=\"Summer\",Usage!$CK2,Usage!$CH2),2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BW2,Usage!$BT2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M3=\"Summer\",Usage!$CL2,Usage!$CI2),2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BX2,Usage!$BU2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M3=\"Summer\",Usage!$CM2,Usage!$CJ2),2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CC2,Usage!$BZ2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M3=\"Summer\",Usage!$CZ2,Usage!$CW2),2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CD2,Usage!$CA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M3=\"Summer\",Usage!$DA2,Usage!$CX2),2)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CE2,Usage!$CB2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2=\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M2=\"Summer\",Usage!$DB2,Usage!$CY2),2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BV2,Usage!$BS2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M2<>\"Summer\",Usage!$CK2,Usage!$CH2),2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BW2,Usage!$BT2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M3<>\"Summer\",Usage!$CL2,Usage!$CI2),2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BX2,Usage!$BU2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M3<>\"Summer\",Usage!$CM2,Usage!$CJ2),2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CC2,Usage!$BZ2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M2<>\"Summer\",Usage!$CZ2,Usage!$CW2),2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CD2,Usage!$CA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M3<>\"Summer\",Usage!$DA2,Usage!$CX2),2)","v":0},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CE2,Usage!$CB2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M2<>\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M2<>\"Summer\",$G2<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M2=\"Summer\",$G2=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M3<>\"Summer\",Usage!$DB2,Usage!$CY2),2)","v":0},{"$f":"SUM($T2,$W2,$Z2,$AL2,$AO2,$AR2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN2=TRUE,SUM($BD2*$BE2),Usage!$CO2),2)","v":0},{"$f":"SUM($AC2,$AF2,$AI2,$AU2,$AX2,$BA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC2=TRUE,SUM($BG2*$BH2),Usage!$DD2),2)","v":0},{"$f":"SUM($T2,$W2,$Z2,$AL2,$AO2,$AR2)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP2=TRUE,SUM($BJ2*$BK2),Usage!$CQ2),2)","v":0},{"$f":"SUM($AC2,$AF2,$AI2,$AU2,$AX2,$BA2)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE2=TRUE,SUM($BM2*$BN2),Usage!$DF2),2)","v":0},{"$f":"ROUND(Usage!$DP2,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV2,2),ROUND(Usage!$DZ2,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX2,2),ROUND(Usage!$EB2,2))","v":0},{"$f":"ROUND(Usage!$GN2,2)","v":0},{"$f":"SUM($P2,S2,$V2,$Y2,$AB2,$AE2,$AH2,$AK2,$AN2,$AQ2,$AT2,$AW2,$AZ2,$BC2,$BF2,$BI2,$BL2,$BO2,$BP2,$BQ2,$BR2,$BS2)","v":0},{"$f":"$BD2","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC2=TRUE,SUM($BU2*$BV2),Usage!$ED2),2)","v":0},{"$f":"$BG2","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH2=TRUE,SUM($BX2*$BY2),Usage!$FI2),2)","v":0},{"$f":"$BJ2","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE2=TRUE,SUM($CA2*$CB2),Usage!$EF2),2)","v":0},{"$f":"$BM2","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ2=TRUE,SUM($CD2*$CE2),Usage!$FK2),2)","v":0},{"$f":"SUM($T2,$W2,$Z2,$AL2,$AO2,$AR2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH2,2)","v":0},{"$f":"SUM($AC2,$AF2,$AI2,$AU2,$AX2,$BA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM2,2)","v":0},{"$f":"SUM($T2,$W2,$Z2,$AL2,$AO2,$AR2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ2,2)","v":0},{"$f":"SUM($AC2,$AF2,$AI2,$AU2,$AX2,$BA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M2<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO2,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW2,$BZ2,$CC2,$CF2,$CI2,$CL2,$CO2,$CR2),0)","v":0},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BV2,Usage!$BS2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2=\"Summer\",Usage!$EQ2,Usage!$EN2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BW2,Usage!$BT2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2=\"Summer\",Usage!$ER2,Usage!$EO2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$BX2,Usage!$BU2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2=\"Summer\",Usage!$ES2,Usage!$EP2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CC2,Usage!$BZ2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2=\"Summer\",Usage!$FV2,Usage!$FS2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CD2,Usage!$CA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2=\"Summer\",Usage!$FW2,Usage!$FT2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2=\"Summer\",Usage!$CE2,Usage!$CB2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2=\"Summer\",Usage!$FX2,Usage!$FU2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BV2,Usage!$BS2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2<>\"Summer\",Usage!$EQ2,Usage!$EN2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BW2,Usage!$BT2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2<>\"Summer\",Usage!$ER2,Usage!$EO2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$BX2,Usage!$BU2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2<>\"Summer\",Usage!$ES2,Usage!$EP2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CC2,Usage!$BZ2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2<>\"Summer\",Usage!$FV2,Usage!$FS2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CD2,Usage!$CA2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2<>\"Summer\",Usage!$FW2,Usage!$FT2),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M2<>\"Summer\",Usage!$CE2,Usage!$CB2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M2<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M2<>\"Summer\",Usage!$FX2,Usage!$FU2),2))","v":{"$error":"#VALUE!"}},{"$f":"SUM($CV2,$CY2,$DB2,$DE2,$DH2,$DK2,$DN2,$DQ2,$DT2,$DW2,$DZ2,$EC2)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(Usage!$GW2,2)","v":0},{"$f":"SUM($T2,$W2,$Z2,$AL2,$AO2,$AR2)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY2,2)","v":0},{"$f":"SUM($AC2,$AF2,$AI2,$AU2,$AX2,$BA2)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA2,2)","v":0},{"$f":"SUM($EE2,$EH2,$EK2)","v":0},{"$f":"SUM($BT2,$CS2,$ED2,$EL2)","v":{"$error":"#VALUE!"}},{"$f":"Tenant!$H2","v":0},{"$f":"Usage!$HD2","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"ROUND(SUM($EO2*$EP2),2)","v":0},{"$f":"Usage!$HD2","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"ROUND(SUM($ER2*$ES2),2)","v":0},{"$f":"ROUND(Usage!$HN2,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"ROUND(SUM($EU2*$EV2),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Usage!$HO2,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"ROUND(SUM($EX2*$EY2),2)","v":{"$error":"#DIV/0!"}},{"$f":"Tenant!$I2","v":0},{"$f":"Usage!$HU2","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW2,2)","v":0},{"$f":"Usage!$HV2","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX2,2)","v":0},{"$f":"SUM($BT2,$CS2,$ED2,$EL2,$EQ2,$ET2,$EW2,$EZ2,$FD2,$FG2)","v":{"$error":"#VALUE!"}}]
[{"$f":"Tenant!$A3","v":2},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B3","v":0},{"$f":"Tenant!$C3","v":0},{"$f":"Tenant!$D3","v":0},{"$f":"Tenant!$E3","v":0},{"$f":"Tenant!$G3","v":0},{"$f":"Usage!$D3","v":"00:00:00"},{"$f":"Usage!$E3","v":"00:00:00"},{"$f":"Usage!$F3","v":0},{"$f":"Usage!$G3","v":0},{"$f":"Usage!$H3","v":0},{"$f":"Usage!$X3","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS3,2)","v":0},{"$f":"Usage!$AA3","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH3,2)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BV3,Usage!$BS3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M3=\"Summer\",Usage!$CK3,Usage!$CH3),2)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BW3,Usage!$BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M4=\"Summer\",Usage!$CL3,Usage!$CI3),2)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BX3,Usage!$BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M4=\"Summer\",Usage!$CM3,Usage!$CJ3),2)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CC3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M4=\"Summer\",Usage!$CZ3,Usage!$CW3),2)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CD3,Usage!$CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M4=\"Summer\",Usage!$DA3,Usage!$CX3),2)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CE3,Usage!$CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3=\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M3=\"Summer\",Usage!$DB3,Usage!$CY3),2)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BV3,Usage!$BS3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M3<>\"Summer\",Usage!$CK3,Usage!$CH3),2)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BW3,Usage!$BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M4<>\"Summer\",Usage!$CL3,Usage!$CI3),2)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BX3,Usage!$BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M4<>\"Summer\",Usage!$CM3,Usage!$CJ3),2)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CC3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M3<>\"Summer\",Usage!$CZ3,Usage!$CW3),2)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CD3,Usage!$CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M4<>\"Summer\",Usage!$DA3,Usage!$CX3),2)","v":0},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CE3,Usage!$CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M3<>\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M3<>\"Summer\",$G3<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M3=\"Summer\",$G3=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M4<>\"Summer\",Usage!$DB3,Usage!$CY3),2)","v":0},{"$f":"SUM($T3,$W3,$Z3,$AL3,$AO3,$AR3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN3=TRUE,SUM($BD3*$BE3),Usage!$CO3),2)","v":0},{"$f":"SUM($AC3,$AF3,$AI3,$AU3,$AX3,$BA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC3=TRUE,SUM($BG3*$BH3),Usage!$DD3),2)","v":0},{"$f":"SUM($T3,$W3,$Z3,$AL3,$AO3,$AR3)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP3=TRUE,SUM($BJ3*$BK3),Usage!$CQ3),2)","v":0},{"$f":"SUM($AC3,$AF3,$AI3,$AU3,$AX3,$BA3)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE3=TRUE,SUM($BM3*$BN3),Usage!$DF3),2)","v":0},{"$f":"ROUND(Usage!$DP3,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV3,2),ROUND(Usage!$DZ3,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX3,2),ROUND(Usage!$EB3,2))","v":0},{"$f":"ROUND(Usage!$GN3,2)","v":0},{"$f":"SUM($P3,S3,$V3,$Y3,$AB3,$AE3,$AH3,$AK3,$AN3,$AQ3,$AT3,$AW3,$AZ3,$BC3,$BF3,$BI3,$BL3,$BO3,$BP3,$BQ3,$BR3,$BS3)","v":0},{"$f":"$BD3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC3=TRUE,SUM($BU3*$BV3),Usage!$ED3),2)","v":0},{"$f":"$BG3","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH3=TRUE,SUM($BX3*$BY3),Usage!$FI3),2)","v":0},{"$f":"$BJ3","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE3=TRUE,SUM($CA3*$CB3),Usage!$EF3),2)","v":0},{"$f":"$BM3","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ3=TRUE,SUM($CD3*$CE3),Usage!$FK3),2)","v":0},{"$f":"SUM($T3,$W3,$Z3,$AL3,$AO3,$AR3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH3,2)","v":0},{"$f":"SUM($AC3,$AF3,$AI3,$AU3,$AX3,$BA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM3,2)","v":0},{"$f":"SUM($T3,$W3,$Z3,$AL3,$AO3,$AR3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ3,2)","v":0},{"$f":"SUM($AC3,$AF3,$AI3,$AU3,$AX3,$BA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M3<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO3,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW3,$BZ3,$CC3,$CF3,$CI3,$CL3,$CO3,$CR3),0)","v":0},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BV3,Usage!$BS3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3=\"Summer\",Usage!$EQ3,Usage!$EN3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BW3,Usage!$BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3=\"Summer\",Usage!$ER3,Usage!$EO3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$BX3,Usage!$BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3=\"Summer\",Usage!$ES3,Usage!$EP3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CC3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3=\"Summer\",Usage!$FV3,Usage!$FS3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CD3,Usage!$CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3=\"Summer\",Usage!$FW3,Usage!$FT3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3=\"Summer\",Usage!$CE3,Usage!$CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3=\"Summer\",Usage!$FX3,Usage!$FU3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z3<>\"Summer\",Usage!$BW3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3<>\"Summer\",Usage!$EQ3,Usage!$EN3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BW3,Usage!$BT3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3<>\"Summer\",Usage!$ER3,Usage!$EO3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$BX3,Usage!$BU3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3<>\"Summer\",Usage!$ES3,Usage!$EP3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CC3,Usage!$BZ3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3<>\"Summer\",Usage!$FV3,Usage!$FS3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CD3,Usage!$CA3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3<>\"Summer\",Usage!$FW3,Usage!$FT3),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M3<>\"Summer\",Usage!$CE3,Usage!$CB3)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M3<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M3<>\"Summer\",Usage!$FX3,Usage!$FU3),2))","v":{"$error":"#VALUE!"}},{"$f":"SUM($CV3,$CY3,$DB3,$DE3,$DH3,$DK3,$DN3,$DQ3,$DT3,$DW3,$DZ3,$EC3)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(Usage!$GW3,2)","v":0},{"$f":"SUM($T3,$W3,$Z3,$AL3,$AO3,$AR3)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY3,2)","v":0},{"$f":"SUM($AC3,$AF3,$AI3,$AU3,$AX3,$BA3)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA3,2)","v":0},{"$f":"SUM($EE3,$EH3,$EK3)","v":0},{"$f":"SUM($BT3,$CS3,$ED3,$EL3)","v":{"$error":"#VALUE!"}},{"$f":"Tenant!$H3","v":0},{"$f":"Usage!$HD3","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"ROUND(SUM($EO3*$EP3),2)","v":0},{"$f":"Usage!$HD3","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"ROUND(SUM($ER3*$ES3),2)","v":0},{"$f":"ROUND(Usage!$HN3,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"ROUND(SUM($EU3*$EV3),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Usage!$HO3,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"ROUND(SUM($EX3*$EY3),2)","v":{"$error":"#DIV/0!"}},{"$f":"Tenant!$I3","v":0},{"$f":"Usage!$HU3","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW3,2)","v":0},{"$f":"Usage!$HV3","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX3,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A4","v":3},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B4","v":0},{"$f":"Tenant!$C4","v":0},{"$f":"Tenant!$D4","v":0},{"$f":"Tenant!$E4","v":0},{"$f":"Tenant!$G4","v":0},{"$f":"Usage!$D4","v":"00:00:00"},{"$f":"Usage!$E4","v":"00:00:00"},{"$f":"Usage!$F4","v":0},{"$f":"Usage!$G4","v":0},{"$f":"Usage!$H4","v":0},{"$f":"Usage!$X4","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS4,2)","v":0},{"$f":"Usage!$AA4","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH4,2)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BV4,Usage!$BS4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M4=\"Summer\",Usage!$CK4,Usage!$CH4),2)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BW4,Usage!$BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M5=\"Summer\",Usage!$CL4,Usage!$CI4),2)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BX4,Usage!$BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M5=\"Summer\",Usage!$CM4,Usage!$CJ4),2)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CC4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M5=\"Summer\",Usage!$CZ4,Usage!$CW4),2)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CD4,Usage!$CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M5=\"Summer\",Usage!$DA4,Usage!$CX4),2)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CE4,Usage!$CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4=\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M4=\"Summer\",Usage!$DB4,Usage!$CY4),2)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BV4,Usage!$BS4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M4<>\"Summer\",Usage!$CK4,Usage!$CH4),2)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BW4,Usage!$BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M5<>\"Summer\",Usage!$CL4,Usage!$CI4),2)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BX4,Usage!$BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M5<>\"Summer\",Usage!$CM4,Usage!$CJ4),2)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CC4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M4<>\"Summer\",Usage!$CZ4,Usage!$CW4),2)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CD4,Usage!$CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M5<>\"Summer\",Usage!$DA4,Usage!$CX4),2)","v":0},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CE4,Usage!$CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M4<>\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M4<>\"Summer\",$G4<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M4=\"Summer\",$G4=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M5<>\"Summer\",Usage!$DB4,Usage!$CY4),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M4=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN4=TRUE,SUM($BD4*$BE4),Usage!$CO4),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M4=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC4=TRUE,SUM($BG4*$BH4),Usage!$DD4),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP4=TRUE,SUM($BJ4*$BK4),Usage!$CQ4),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE4=TRUE,SUM($BM4*$BN4),Usage!$DF4),2)","v":0},{"$f":"ROUND(Usage!$DP4,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV4,2),ROUND(Usage!$DZ4,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX4,2),ROUND(Usage!$EB4,2))","v":0},{"$f":"ROUND(Usage!$GN4,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC4=TRUE,SUM($BU4*$BV4),Usage!$ED4),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH4=TRUE,SUM($BX4*$BY4),Usage!$FI4),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE4=TRUE,SUM($CA4*$CB4),Usage!$EF4),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ4=TRUE,SUM($CD4*$CE4),Usage!$FK4),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH4,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM4,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ4,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M4<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO4,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW4,$BZ4,$CC4,$CF4,$CI4,$CL4,$CO4,$CR4),0)","v":0},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BV4,Usage!$BS4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4=\"Summer\",Usage!$EQ4,Usage!$EN4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BW4,Usage!$BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4=\"Summer\",Usage!$ER4,Usage!$EO4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$BX4,Usage!$BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4=\"Summer\",Usage!$ES4,Usage!$EP4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CC4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4=\"Summer\",Usage!$FV4,Usage!$FS4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CD4,Usage!$CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4=\"Summer\",Usage!$FW4,Usage!$FT4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4=\"Summer\",Usage!$CE4,Usage!$CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4=\"Summer\",Usage!$FX4,Usage!$FU4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z4<>\"Summer\",Usage!$BW4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4<>\"Summer\",Usage!$EQ4,Usage!$EN4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BW4,Usage!$BT4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4<>\"Summer\",Usage!$ER4,Usage!$EO4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$BX4,Usage!$BU4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4<>\"Summer\",Usage!$ES4,Usage!$EP4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CC4,Usage!$BZ4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4<>\"Summer\",Usage!$FV4,Usage!$FS4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CD4,Usage!$CA4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4<>\"Summer\",Usage!$FW4,Usage!$FT4),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M4<>\"Summer\",Usage!$CE4,Usage!$CB4)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M4<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M4<>\"Summer\",Usage!$FX4,Usage!$FU4),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW4,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY4,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA4,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H4","v":0},{"$f":"Usage!$HD4","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD4","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN4,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO4,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I4","v":0},{"$f":"Usage!$HU4","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW4,2)","v":0},{"$f":"Usage!$HV4","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX4,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A5","v":4},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B5","v":0},{"$f":"Tenant!$C5","v":0},{"$f":"Tenant!$D5","v":0},{"$f":"Tenant!$E5","v":0},{"$f":"Tenant!$G5","v":0},{"$f":"Usage!$D5","v":"00:00:00"},{"$f":"Usage!$E5","v":"00:00:00"},{"$f":"Usage!$F5","v":0},{"$f":"Usage!$G5","v":0},{"$f":"Usage!$H5","v":0},{"$f":"Usage!$X5","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS5,2)","v":0},{"$f":"Usage!$AA5","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH5,2)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BV5,Usage!$BS5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M5=\"Summer\",Usage!$CK5,Usage!$CH5),2)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BW5,Usage!$BT5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M6=\"Summer\",Usage!$CL5,Usage!$CI5),2)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BX5,Usage!$BU5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M6=\"Summer\",Usage!$CM5,Usage!$CJ5),2)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CC5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M6=\"Summer\",Usage!$CZ5,Usage!$CW5),2)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CD5,Usage!$CA5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M6=\"Summer\",Usage!$DA5,Usage!$CX5),2)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CE5,Usage!$CB5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5=\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M5=\"Summer\",Usage!$DB5,Usage!$CY5),2)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BV5,Usage!$BS5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M5<>\"Summer\",Usage!$CK5,Usage!$CH5),2)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BW5,Usage!$BT5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M6<>\"Summer\",Usage!$CL5,Usage!$CI5),2)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BX5,Usage!$BU5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M6<>\"Summer\",Usage!$CM5,Usage!$CJ5),2)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CC5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M5<>\"Summer\",Usage!$CZ5,Usage!$CW5),2)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CD5,Usage!$CA5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M6<>\"Summer\",Usage!$DA5,Usage!$CX5),2)","v":0},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CE5,Usage!$CB5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M5<>\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M5<>\"Summer\",$G5<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M5=\"Summer\",$G5=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M6<>\"Summer\",Usage!$DB5,Usage!$CY5),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M5=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN5=TRUE,SUM($BD5*$BE5),Usage!$CO5),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M5=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC5=TRUE,SUM($BG5*$BH5),Usage!$DD5),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP5=TRUE,SUM($BJ5*$BK5),Usage!$CQ5),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE5=TRUE,SUM($BM5*$BN5),Usage!$DF5),2)","v":0},{"$f":"ROUND(Usage!$DP5,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV5,2),ROUND(Usage!$DZ5,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX5,2),ROUND(Usage!$EB5,2))","v":0},{"$f":"ROUND(Usage!$GN5,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC5=TRUE,SUM($BU5*$BV5),Usage!$ED5),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH5=TRUE,SUM($BX5*$BY5),Usage!$FI5),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE5=TRUE,SUM($CA5*$CB5),Usage!$EF5),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ5=TRUE,SUM($CD5*$CE5),Usage!$FK5),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH5,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM5,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ5,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M5<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO5,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW5,$BZ5,$CC5,$CF5,$CI5,$CL5,$CO5,$CR5),0)","v":0},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BV5,Usage!$BS5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5=\"Summer\",Usage!$EQ5,Usage!$EN5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BW5,Usage!$BT5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5=\"Summer\",Usage!$ER5,Usage!$EO5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$BX5,Usage!$BU5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5=\"Summer\",Usage!$ES5,Usage!$EP5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CC5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5=\"Summer\",Usage!$FV5,Usage!$FS5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CD5,Usage!$CA5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5=\"Summer\",Usage!$FW5,Usage!$FT5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5=\"Summer\",Usage!$CE5,Usage!$CB5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5=\"Summer\",Usage!$FX5,Usage!$FU5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z5<>\"Summer\",Usage!$BW5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5<>\"Summer\",Usage!$EQ5,Usage!$EN5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BW5,Usage!$BT5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5<>\"Summer\",Usage!$ER5,Usage!$EO5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$BX5,Usage!$BU5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5<>\"Summer\",Usage!$ES5,Usage!$EP5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CC5,Usage!$BZ5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5<>\"Summer\",Usage!$FV5,Usage!$FS5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CD5,Usage!$CA5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5<>\"Summer\",Usage!$FW5,Usage!$FT5),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M5<>\"Summer\",Usage!$CE5,Usage!$CB5)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M5<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M5<>\"Summer\",Usage!$FX5,Usage!$FU5),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW5,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY5,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA5,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H5","v":0},{"$f":"Usage!$HD5","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD5","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN5,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO5,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I5","v":0},{"$f":"Usage!$HU5","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW5,2)","v":0},{"$f":"Usage!$HV5","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX5,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A6","v":5},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B6","v":0},{"$f":"Tenant!$C6","v":0},{"$f":"Tenant!$D6","v":0},{"$f":"Tenant!$E6","v":0},{"$f":"Tenant!$G6","v":0},{"$f":"Usage!$D6","v":"00:00:00"},{"$f":"Usage!$E6","v":"00:00:00"},{"$f":"Usage!$F6","v":0},{"$f":"Usage!$G6","v":0},{"$f":"Usage!$H6","v":0},{"$f":"Usage!$X6","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS6,2)","v":0},{"$f":"Usage!$AA6","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH6,2)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BV6,Usage!$BS6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M6=\"Summer\",Usage!$CK6,Usage!$CH6),2)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BW6,Usage!$BT6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M7=\"Summer\",Usage!$CL6,Usage!$CI6),2)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BX6,Usage!$BU6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M7=\"Summer\",Usage!$CM6,Usage!$CJ6),2)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CC6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M7=\"Summer\",Usage!$CZ6,Usage!$CW6),2)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CD6,Usage!$CA6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M7=\"Summer\",Usage!$DA6,Usage!$CX6),2)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CE6,Usage!$CB6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6=\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M6=\"Summer\",Usage!$DB6,Usage!$CY6),2)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BV6,Usage!$BS6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M6<>\"Summer\",Usage!$CK6,Usage!$CH6),2)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BW6,Usage!$BT6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M7<>\"Summer\",Usage!$CL6,Usage!$CI6),2)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BX6,Usage!$BU6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M7<>\"Summer\",Usage!$CM6,Usage!$CJ6),2)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CC6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M6<>\"Summer\",Usage!$CZ6,Usage!$CW6),2)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CD6,Usage!$CA6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M7<>\"Summer\",Usage!$DA6,Usage!$CX6),2)","v":0},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CE6,Usage!$CB6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M6<>\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M6<>\"Summer\",$G6<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M6=\"Summer\",$G6=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M7<>\"Summer\",Usage!$DB6,Usage!$CY6),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M6=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN6=TRUE,SUM($BD6*$BE6),Usage!$CO6),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M6=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC6=TRUE,SUM($BG6*$BH6),Usage!$DD6),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP6=TRUE,SUM($BJ6*$BK6),Usage!$CQ6),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE6=TRUE,SUM($BM6*$BN6),Usage!$DF6),2)","v":0},{"$f":"ROUND(Usage!$DP6,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV6,2),ROUND(Usage!$DZ6,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX6,2),ROUND(Usage!$EB6,2))","v":0},{"$f":"ROUND(Usage!$GN6,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC6=TRUE,SUM($BU6*$BV6),Usage!$ED6),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH6=TRUE,SUM($BX6*$BY6),Usage!$FI6),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE6=TRUE,SUM($CA6*$CB6),Usage!$EF6),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ6=TRUE,SUM($CD6*$CE6),Usage!$FK6),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH6,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM6,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ6,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M6<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO6,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW6,$BZ6,$CC6,$CF6,$CI6,$CL6,$CO6,$CR6),0)","v":0},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BV6,Usage!$BS6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6=\"Summer\",Usage!$EQ6,Usage!$EN6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BW6,Usage!$BT6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6=\"Summer\",Usage!$ER6,Usage!$EO6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$BX6,Usage!$BU6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6=\"Summer\",Usage!$ES6,Usage!$EP6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CC6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6=\"Summer\",Usage!$FV6,Usage!$FS6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CD6,Usage!$CA6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6=\"Summer\",Usage!$FW6,Usage!$FT6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6=\"Summer\",Usage!$CE6,Usage!$CB6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6=\"Summer\",Usage!$FX6,Usage!$FU6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z6<>\"Summer\",Usage!$BW6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6<>\"Summer\",Usage!$EQ6,Usage!$EN6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BW6,Usage!$BT6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6<>\"Summer\",Usage!$ER6,Usage!$EO6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$BX6,Usage!$BU6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6<>\"Summer\",Usage!$ES6,Usage!$EP6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CC6,Usage!$BZ6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6<>\"Summer\",Usage!$FV6,Usage!$FS6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CD6,Usage!$CA6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6<>\"Summer\",Usage!$FW6,Usage!$FT6),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M6<>\"Summer\",Usage!$CE6,Usage!$CB6)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M6<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M6<>\"Summer\",Usage!$FX6,Usage!$FU6),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW6,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY6,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA6,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H6","v":0},{"$f":"Usage!$HD6","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD6","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN6,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO6,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I6","v":0},{"$f":"Usage!$HU6","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW6,2)","v":0},{"$f":"Usage!$HV6","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX6,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A7","v":6},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B7","v":0},{"$f":"Tenant!$C7","v":0},{"$f":"Tenant!$D7","v":0},{"$f":"Tenant!$E7","v":0},{"$f":"Tenant!$G7","v":0},{"$f":"Usage!$D7","v":"00:00:00"},{"$f":"Usage!$E7","v":"00:00:00"},{"$f":"Usage!$F7","v":0},{"$f":"Usage!$G7","v":0},{"$f":"Usage!$H7","v":0},{"$f":"Usage!$X7","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS7,2)","v":0},{"$f":"Usage!$AA7","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH7,2)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BV7,Usage!$BS7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M7=\"Summer\",Usage!$CK7,Usage!$CH7),2)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BW7,Usage!$BT7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M8=\"Summer\",Usage!$CL7,Usage!$CI7),2)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BX7,Usage!$BU7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M8=\"Summer\",Usage!$CM7,Usage!$CJ7),2)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CC7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M8=\"Summer\",Usage!$CZ7,Usage!$CW7),2)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CD7,Usage!$CA7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M8=\"Summer\",Usage!$DA7,Usage!$CX7),2)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CE7,Usage!$CB7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7=\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M7=\"Summer\",Usage!$DB7,Usage!$CY7),2)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BV7,Usage!$BS7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M7<>\"Summer\",Usage!$CK7,Usage!$CH7),2)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BW7,Usage!$BT7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M8<>\"Summer\",Usage!$CL7,Usage!$CI7),2)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BX7,Usage!$BU7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M8<>\"Summer\",Usage!$CM7,Usage!$CJ7),2)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CC7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M7<>\"Summer\",Usage!$CZ7,Usage!$CW7),2)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CD7,Usage!$CA7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M8<>\"Summer\",Usage!$DA7,Usage!$CX7),2)","v":0},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CE7,Usage!$CB7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M7<>\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M7<>\"Summer\",$G7<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M7=\"Summer\",$G7=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M8<>\"Summer\",Usage!$DB7,Usage!$CY7),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M7=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN7=TRUE,SUM($BD7*$BE7),Usage!$CO7),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M7=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC7=TRUE,SUM($BG7*$BH7),Usage!$DD7),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP7=TRUE,SUM($BJ7*$BK7),Usage!$CQ7),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE7=TRUE,SUM($BM7*$BN7),Usage!$DF7),2)","v":0},{"$f":"ROUND(Usage!$DP7,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV7,2),ROUND(Usage!$DZ7,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX7,2),ROUND(Usage!$EB7,2))","v":0},{"$f":"ROUND(Usage!$GN7,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC7=TRUE,SUM($BU7*$BV7),Usage!$ED7),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH7=TRUE,SUM($BX7*$BY7),Usage!$FI7),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE7=TRUE,SUM($CA7*$CB7),Usage!$EF7),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ7=TRUE,SUM($CD7*$CE7),Usage!$FK7),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH7,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM7,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ7,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M7<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO7,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW7,$BZ7,$CC7,$CF7,$CI7,$CL7,$CO7,$CR7),0)","v":0},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BV7,Usage!$BS7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7=\"Summer\",Usage!$EQ7,Usage!$EN7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BW7,Usage!$BT7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7=\"Summer\",Usage!$ER7,Usage!$EO7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$BX7,Usage!$BU7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7=\"Summer\",Usage!$ES7,Usage!$EP7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CC7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7=\"Summer\",Usage!$FV7,Usage!$FS7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CD7,Usage!$CA7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7=\"Summer\",Usage!$FW7,Usage!$FT7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7=\"Summer\",Usage!$CE7,Usage!$CB7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7=\"Summer\",Usage!$FX7,Usage!$FU7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z7<>\"Summer\",Usage!$BW7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7<>\"Summer\",Usage!$EQ7,Usage!$EN7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BW7,Usage!$BT7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7<>\"Summer\",Usage!$ER7,Usage!$EO7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$BX7,Usage!$BU7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7<>\"Summer\",Usage!$ES7,Usage!$EP7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CC7,Usage!$BZ7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7<>\"Summer\",Usage!$FV7,Usage!$FS7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CD7,Usage!$CA7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7<>\"Summer\",Usage!$FW7,Usage!$FT7),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M7<>\"Summer\",Usage!$CE7,Usage!$CB7)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M7<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M7<>\"Summer\",Usage!$FX7,Usage!$FU7),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW7,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY7,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA7,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H7","v":0},{"$f":"Usage!$HD7","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD7","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN7,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO7,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I7","v":0},{"$f":"Usage!$HU7","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW7,2)","v":0},{"$f":"Usage!$HV7","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX7,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A8","v":7},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B8","v":0},{"$f":"Tenant!$C8","v":0},{"$f":"Tenant!$D8","v":0},{"$f":"Tenant!$E8","v":0},{"$f":"Tenant!$G8","v":0},{"$f":"Usage!$D8","v":"00:00:00"},{"$f":"Usage!$E8","v":"00:00:00"},{"$f":"Usage!$F8","v":0},{"$f":"Usage!$G8","v":0},{"$f":"Usage!$H8","v":0},{"$f":"Usage!$X8","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS8,2)","v":0},{"$f":"Usage!$AA8","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH8,2)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BV8,Usage!$BS8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M8=\"Summer\",Usage!$CK8,Usage!$CH8),2)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BW8,Usage!$BT8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M9=\"Summer\",Usage!$CL8,Usage!$CI8),2)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BX8,Usage!$BU8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M9=\"Summer\",Usage!$CM8,Usage!$CJ8),2)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CC8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M9=\"Summer\",Usage!$CZ8,Usage!$CW8),2)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CD8,Usage!$CA8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M9=\"Summer\",Usage!$DA8,Usage!$CX8),2)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CE8,Usage!$CB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8=\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M8=\"Summer\",Usage!$DB8,Usage!$CY8),2)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BV8,Usage!$BS8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M8<>\"Summer\",Usage!$CK8,Usage!$CH8),2)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BW8,Usage!$BT8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M9<>\"Summer\",Usage!$CL8,Usage!$CI8),2)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BX8,Usage!$BU8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M9<>\"Summer\",Usage!$CM8,Usage!$CJ8),2)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CC8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M8<>\"Summer\",Usage!$CZ8,Usage!$CW8),2)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CD8,Usage!$CA8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M9<>\"Summer\",Usage!$DA8,Usage!$CX8),2)","v":0},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CE8,Usage!$CB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M8<>\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M8<>\"Summer\",$G8<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M8=\"Summer\",$G8=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M9<>\"Summer\",Usage!$DB8,Usage!$CY8),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M8=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN8=TRUE,SUM($BD8*$BE8),Usage!$CO8),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M8=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC8=TRUE,SUM($BG8*$BH8),Usage!$DD8),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP8=TRUE,SUM($BJ8*$BK8),Usage!$CQ8),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE8=TRUE,SUM($BM8*$BN8),Usage!$DF8),2)","v":0},{"$f":"ROUND(Usage!$DP8,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV8,2),ROUND(Usage!$DZ8,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX8,2),ROUND(Usage!$EB8,2))","v":0},{"$f":"ROUND(Usage!$GN8,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC8=TRUE,SUM($BU8*$BV8),Usage!$ED8),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH8=TRUE,SUM($BX8*$BY8),Usage!$FI8),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE8=TRUE,SUM($CA8*$CB8),Usage!$EF8),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ8=TRUE,SUM($CD8*$CE8),Usage!$FK8),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH8,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM8,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ8,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M8<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO8,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW8,$BZ8,$CC8,$CF8,$CI8,$CL8,$CO8,$CR8),0)","v":0},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BV8,Usage!$BS8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8=\"Summer\",Usage!$EQ8,Usage!$EN8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BW8,Usage!$BT8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8=\"Summer\",Usage!$ER8,Usage!$EO8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$BX8,Usage!$BU8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8=\"Summer\",Usage!$ES8,Usage!$EP8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CC8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8=\"Summer\",Usage!$FV8,Usage!$FS8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CD8,Usage!$CA8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8=\"Summer\",Usage!$FW8,Usage!$FT8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8=\"Summer\",Usage!$CE8,Usage!$CB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8=\"Summer\",Usage!$FX8,Usage!$FU8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z8<>\"Summer\",Usage!$BW8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8<>\"Summer\",Usage!$EQ8,Usage!$EN8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BW8,Usage!$BT8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8<>\"Summer\",Usage!$ER8,Usage!$EO8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$BX8,Usage!$BU8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8<>\"Summer\",Usage!$ES8,Usage!$EP8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CC8,Usage!$BZ8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8<>\"Summer\",Usage!$FV8,Usage!$FS8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CD8,Usage!$CA8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8<>\"Summer\",Usage!$FW8,Usage!$FT8),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M8<>\"Summer\",Usage!$CE8,Usage!$CB8)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M8<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M8<>\"Summer\",Usage!$FX8,Usage!$FU8),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW8,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY8,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA8,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H8","v":0},{"$f":"Usage!$HD8","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD8","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN8,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO8,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I8","v":0},{"$f":"Usage!$HU8","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW8,2)","v":0},{"$f":"Usage!$HV8","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX8,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A9","v":8},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B9","v":0},{"$f":"Tenant!$C9","v":0},{"$f":"Tenant!$D9","v":0},{"$f":"Tenant!$E9","v":0},{"$f":"Tenant!$G9","v":0},{"$f":"Usage!$D9","v":"00:00:00"},{"$f":"Usage!$E9","v":"00:00:00"},{"$f":"Usage!$F9","v":0},{"$f":"Usage!$G9","v":0},{"$f":"Usage!$H9","v":0},{"$f":"Usage!$X9","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS9,2)","v":0},{"$f":"Usage!$AA9","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH9,2)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BV9,Usage!$BS9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M9=\"Summer\",Usage!$CK9,Usage!$CH9),2)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BW9,Usage!$BT9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M10=\"Summer\",Usage!$CL9,Usage!$CI9),2)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BX9,Usage!$BU9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M10=\"Summer\",Usage!$CM9,Usage!$CJ9),2)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CC9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M10=\"Summer\",Usage!$CZ9,Usage!$CW9),2)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CD9,Usage!$CA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M10=\"Summer\",Usage!$DA9,Usage!$CX9),2)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CE9,Usage!$CB9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9=\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M9=\"Summer\",Usage!$DB9,Usage!$CY9),2)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BV9,Usage!$BS9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M9<>\"Summer\",Usage!$CK9,Usage!$CH9),2)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BW9,Usage!$BT9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M10<>\"Summer\",Usage!$CL9,Usage!$CI9),2)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BX9,Usage!$BU9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M10<>\"Summer\",Usage!$CM9,Usage!$CJ9),2)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CC9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M9<>\"Summer\",Usage!$CZ9,Usage!$CW9),2)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CD9,Usage!$CA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M10<>\"Summer\",Usage!$DA9,Usage!$CX9),2)","v":0},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CE9,Usage!$CB9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M9<>\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M9<>\"Summer\",$G9<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M9=\"Summer\",$G9=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M10<>\"Summer\",Usage!$DB9,Usage!$CY9),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M9=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN9=TRUE,SUM($BD9*$BE9),Usage!$CO9),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M9=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC9=TRUE,SUM($BG9*$BH9),Usage!$DD9),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP9=TRUE,SUM($BJ9*$BK9),Usage!$CQ9),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE9=TRUE,SUM($BM9*$BN9),Usage!$DF9),2)","v":0},{"$f":"ROUND(Usage!$DP9,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV9,2),ROUND(Usage!$DZ9,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX9,2),ROUND(Usage!$EB9,2))","v":0},{"$f":"ROUND(Usage!$GN9,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC9=TRUE,SUM($BU9*$BV9),Usage!$ED9),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH9=TRUE,SUM($BX9*$BY9),Usage!$FI9),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE9=TRUE,SUM($CA9*$CB9),Usage!$EF9),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ9=TRUE,SUM($CD9*$CE9),Usage!$FK9),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH9,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM9,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ9,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M9<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO9,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW9,$BZ9,$CC9,$CF9,$CI9,$CL9,$CO9,$CR9),0)","v":0},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BV9,Usage!$BS9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9=\"Summer\",Usage!$EQ9,Usage!$EN9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BW9,Usage!$BT9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9=\"Summer\",Usage!$ER9,Usage!$EO9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$BX9,Usage!$BU9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9=\"Summer\",Usage!$ES9,Usage!$EP9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CC9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9=\"Summer\",Usage!$FV9,Usage!$FS9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CD9,Usage!$CA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9=\"Summer\",Usage!$FW9,Usage!$FT9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9=\"Summer\",Usage!$CE9,Usage!$CB9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9=\"Summer\",Usage!$FX9,Usage!$FU9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z9<>\"Summer\",Usage!$BW9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9<>\"Summer\",Usage!$EQ9,Usage!$EN9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BW9,Usage!$BT9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9<>\"Summer\",Usage!$ER9,Usage!$EO9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$BX9,Usage!$BU9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9<>\"Summer\",Usage!$ES9,Usage!$EP9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CC9,Usage!$BZ9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9<>\"Summer\",Usage!$FV9,Usage!$FS9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CD9,Usage!$CA9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9<>\"Summer\",Usage!$FW9,Usage!$FT9),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M9<>\"Summer\",Usage!$CE9,Usage!$CB9)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M9<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M9<>\"Summer\",Usage!$FX9,Usage!$FU9),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW9,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY9,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA9,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H9","v":0},{"$f":"Usage!$HD9","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD9","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN9,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO9,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I9","v":0},{"$f":"Usage!$HU9","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW9,2)","v":0},{"$f":"Usage!$HV9","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX9,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A10","v":9},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B10","v":0},{"$f":"Tenant!$C10","v":0},{"$f":"Tenant!$D10","v":0},{"$f":"Tenant!$E10","v":0},{"$f":"Tenant!$G10","v":0},{"$f":"Usage!$D10","v":"00:00:00"},{"$f":"Usage!$E10","v":"00:00:00"},{"$f":"Usage!$F10","v":0},{"$f":"Usage!$G10","v":0},{"$f":"Usage!$H10","v":0},{"$f":"Usage!$X10","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS10,2)","v":0},{"$f":"Usage!$AA10","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH10,2)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BV10,Usage!$BS10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M10=\"Summer\",Usage!$CK10,Usage!$CH10),2)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BW10,Usage!$BT10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M11=\"Summer\",Usage!$CL10,Usage!$CI10),2)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BX10,Usage!$BU10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M11=\"Summer\",Usage!$CM10,Usage!$CJ10),2)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CC10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M11=\"Summer\",Usage!$CZ10,Usage!$CW10),2)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CD10,Usage!$CA10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M11=\"Summer\",Usage!$DA10,Usage!$CX10),2)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CE10,Usage!$CB10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10=\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M10=\"Summer\",Usage!$DB10,Usage!$CY10),2)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BV10,Usage!$BS10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M10<>\"Summer\",Usage!$CK10,Usage!$CH10),2)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BW10,Usage!$BT10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M11<>\"Summer\",Usage!$CL10,Usage!$CI10),2)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BX10,Usage!$BU10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M11<>\"Summer\",Usage!$CM10,Usage!$CJ10),2)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CC10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M10<>\"Summer\",Usage!$CZ10,Usage!$CW10),2)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CD10,Usage!$CA10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M11<>\"Summer\",Usage!$DA10,Usage!$CX10),2)","v":0},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CE10,Usage!$CB10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M10<>\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M10<>\"Summer\",$G10<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M10=\"Summer\",$G10=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M11<>\"Summer\",Usage!$DB10,Usage!$CY10),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M10=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN10=TRUE,SUM($BD10*$BE10),Usage!$CO10),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M10=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC10=TRUE,SUM($BG10*$BH10),Usage!$DD10),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP10=TRUE,SUM($BJ10*$BK10),Usage!$CQ10),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE10=TRUE,SUM($BM10*$BN10),Usage!$DF10),2)","v":0},{"$f":"ROUND(Usage!$DP10,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV10,2),ROUND(Usage!$DZ10,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX10,2),ROUND(Usage!$EB10,2))","v":0},{"$f":"ROUND(Usage!$GN10,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC10=TRUE,SUM($BU10*$BV10),Usage!$ED10),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH10=TRUE,SUM($BX10*$BY10),Usage!$FI10),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE10=TRUE,SUM($CA10*$CB10),Usage!$EF10),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ10=TRUE,SUM($CD10*$CE10),Usage!$FK10),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH10,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM10,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ10,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M10<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO10,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW10,$BZ10,$CC10,$CF10,$CI10,$CL10,$CO10,$CR10),0)","v":0},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BV10,Usage!$BS10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10=\"Summer\",Usage!$EQ10,Usage!$EN10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BW10,Usage!$BT10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10=\"Summer\",Usage!$ER10,Usage!$EO10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$BX10,Usage!$BU10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10=\"Summer\",Usage!$ES10,Usage!$EP10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CC10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10=\"Summer\",Usage!$FV10,Usage!$FS10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CD10,Usage!$CA10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10=\"Summer\",Usage!$FW10,Usage!$FT10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10=\"Summer\",Usage!$CE10,Usage!$CB10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10=\"Summer\",Usage!$FX10,Usage!$FU10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z10<>\"Summer\",Usage!$BW10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10<>\"Summer\",Usage!$EQ10,Usage!$EN10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BW10,Usage!$BT10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10<>\"Summer\",Usage!$ER10,Usage!$EO10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$BX10,Usage!$BU10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10<>\"Summer\",Usage!$ES10,Usage!$EP10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CC10,Usage!$BZ10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10<>\"Summer\",Usage!$FV10,Usage!$FS10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CD10,Usage!$CA10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10<>\"Summer\",Usage!$FW10,Usage!$FT10),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M10<>\"Summer\",Usage!$CE10,Usage!$CB10)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M10<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M10<>\"Summer\",Usage!$FX10,Usage!$FU10),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW10,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY10,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA10,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H10","v":0},{"$f":"Usage!$HD10","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD10","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN10,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO10,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I10","v":0},{"$f":"Usage!$HU10","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW10,2)","v":0},{"$f":"Usage!$HV10","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX10,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A11","v":10},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B11","v":0},{"$f":"Tenant!$C11","v":0},{"$f":"Tenant!$D11","v":0},{"$f":"Tenant!$E11","v":0},{"$f":"Tenant!$G11","v":0},{"$f":"Usage!$D11","v":"00:00:00"},{"$f":"Usage!$E11","v":"00:00:00"},{"$f":"Usage!$F11","v":0},{"$f":"Usage!$G11","v":0},{"$f":"Usage!$H11","v":0},{"$f":"Usage!$X11","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS11,2)","v":0},{"$f":"Usage!$AA11","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH11,2)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BV11,Usage!$BS11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M11=\"Summer\",Usage!$CK11,Usage!$CH11),2)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BW11,Usage!$BT11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M12=\"Summer\",Usage!$CL11,Usage!$CI11),2)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BX11,Usage!$BU11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M12=\"Summer\",Usage!$CM11,Usage!$CJ11),2)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CC11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M12=\"Summer\",Usage!$CZ11,Usage!$CW11),2)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CD11,Usage!$CA11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M12=\"Summer\",Usage!$DA11,Usage!$CX11),2)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CE11,Usage!$CB11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11=\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M11=\"Summer\",Usage!$DB11,Usage!$CY11),2)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BV11,Usage!$BS11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M11<>\"Summer\",Usage!$CK11,Usage!$CH11),2)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BW11,Usage!$BT11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M12<>\"Summer\",Usage!$CL11,Usage!$CI11),2)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BX11,Usage!$BU11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M12<>\"Summer\",Usage!$CM11,Usage!$CJ11),2)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CC11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M11<>\"Summer\",Usage!$CZ11,Usage!$CW11),2)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CD11,Usage!$CA11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M12<>\"Summer\",Usage!$DA11,Usage!$CX11),2)","v":0},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CE11,Usage!$CB11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M11<>\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M11<>\"Summer\",$G11<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M11=\"Summer\",$G11=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M12<>\"Summer\",Usage!$DB11,Usage!$CY11),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M11=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN11=TRUE,SUM($BD11*$BE11),Usage!$CO11),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M11=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC11=TRUE,SUM($BG11*$BH11),Usage!$DD11),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP11=TRUE,SUM($BJ11*$BK11),Usage!$CQ11),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE11=TRUE,SUM($BM11*$BN11),Usage!$DF11),2)","v":0},{"$f":"ROUND(Usage!$DP11,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV11,2),ROUND(Usage!$DZ11,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX11,2),ROUND(Usage!$EB11,2))","v":0},{"$f":"ROUND(Usage!$GN11,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC11=TRUE,SUM($BU11*$BV11),Usage!$ED11),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH11=TRUE,SUM($BX11*$BY11),Usage!$FI11),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE11=TRUE,SUM($CA11*$CB11),Usage!$EF11),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ11=TRUE,SUM($CD11*$CE11),Usage!$FK11),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH11,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM11,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ11,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M11<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO11,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW11,$BZ11,$CC11,$CF11,$CI11,$CL11,$CO11,$CR11),0)","v":0},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BV11,Usage!$BS11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11=\"Summer\",Usage!$EQ11,Usage!$EN11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BW11,Usage!$BT11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11=\"Summer\",Usage!$ER11,Usage!$EO11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$BX11,Usage!$BU11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11=\"Summer\",Usage!$ES11,Usage!$EP11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CC11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11=\"Summer\",Usage!$FV11,Usage!$FS11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CD11,Usage!$CA11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11=\"Summer\",Usage!$FW11,Usage!$FT11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11=\"Summer\",Usage!$CE11,Usage!$CB11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11=\"Summer\",Usage!$FX11,Usage!$FU11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z11<>\"Summer\",Usage!$BW11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11<>\"Summer\",Usage!$EQ11,Usage!$EN11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BW11,Usage!$BT11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11<>\"Summer\",Usage!$ER11,Usage!$EO11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$BX11,Usage!$BU11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11<>\"Summer\",Usage!$ES11,Usage!$EP11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CC11,Usage!$BZ11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11<>\"Summer\",Usage!$FV11,Usage!$FS11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CD11,Usage!$CA11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11<>\"Summer\",Usage!$FW11,Usage!$FT11),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M11<>\"Summer\",Usage!$CE11,Usage!$CB11)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M11<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M11<>\"Summer\",Usage!$FX11,Usage!$FU11),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW11,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY11,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA11,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H11","v":0},{"$f":"Usage!$HD11","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD11","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN11,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO11,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I11","v":0},{"$f":"Usage!$HU11","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW11,2)","v":0},{"$f":"Usage!$HV11","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX11,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A12","v":11},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B12","v":0},{"$f":"Tenant!$C12","v":0},{"$f":"Tenant!$D12","v":0},{"$f":"Tenant!$E12","v":0},{"$f":"Tenant!$G12","v":0},{"$f":"Usage!$D12","v":"00:00:00"},{"$f":"Usage!$E12","v":"00:00:00"},{"$f":"Usage!$F12","v":0},{"$f":"Usage!$G12","v":0},{"$f":"Usage!$H12","v":0},{"$f":"Usage!$X12","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS12,2)","v":0},{"$f":"Usage!$AA12","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH12,2)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BV12,Usage!$BS12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M12=\"Summer\",Usage!$CK12,Usage!$CH12),2)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BW12,Usage!$BT12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M13=\"Summer\",Usage!$CL12,Usage!$CI12),2)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BX12,Usage!$BU12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M13=\"Summer\",Usage!$CM12,Usage!$CJ12),2)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CC12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M13=\"Summer\",Usage!$CZ12,Usage!$CW12),2)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CD12,Usage!$CA12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M13=\"Summer\",Usage!$DA12,Usage!$CX12),2)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CE12,Usage!$CB12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12=\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M12=\"Summer\",Usage!$DB12,Usage!$CY12),2)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BV12,Usage!$BS12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M12<>\"Summer\",Usage!$CK12,Usage!$CH12),2)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BW12,Usage!$BT12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M13<>\"Summer\",Usage!$CL12,Usage!$CI12),2)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BX12,Usage!$BU12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M13<>\"Summer\",Usage!$CM12,Usage!$CJ12),2)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CC12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M12<>\"Summer\",Usage!$CZ12,Usage!$CW12),2)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CD12,Usage!$CA12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M13<>\"Summer\",Usage!$DA12,Usage!$CX12),2)","v":0},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CE12,Usage!$CB12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M12<>\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M12<>\"Summer\",$G12<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M12=\"Summer\",$G12=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M13<>\"Summer\",Usage!$DB12,Usage!$CY12),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M12=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN12=TRUE,SUM($BD12*$BE12),Usage!$CO12),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M12=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC12=TRUE,SUM($BG12*$BH12),Usage!$DD12),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP12=TRUE,SUM($BJ12*$BK12),Usage!$CQ12),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE12=TRUE,SUM($BM12*$BN12),Usage!$DF12),2)","v":0},{"$f":"ROUND(Usage!$DP12,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV12,2),ROUND(Usage!$DZ12,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX12,2),ROUND(Usage!$EB12,2))","v":0},{"$f":"ROUND(Usage!$GN12,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC12=TRUE,SUM($BU12*$BV12),Usage!$ED12),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH12=TRUE,SUM($BX12*$BY12),Usage!$FI12),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE12=TRUE,SUM($CA12*$CB12),Usage!$EF12),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ12=TRUE,SUM($CD12*$CE12),Usage!$FK12),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH12,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM12,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ12,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M12<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO12,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW12,$BZ12,$CC12,$CF12,$CI12,$CL12,$CO12,$CR12),0)","v":0},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BV12,Usage!$BS12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12=\"Summer\",Usage!$EQ12,Usage!$EN12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BW12,Usage!$BT12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12=\"Summer\",Usage!$ER12,Usage!$EO12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$BX12,Usage!$BU12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12=\"Summer\",Usage!$ES12,Usage!$EP12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CC12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12=\"Summer\",Usage!$FV12,Usage!$FS12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CD12,Usage!$CA12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12=\"Summer\",Usage!$FW12,Usage!$FT12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12=\"Summer\",Usage!$CE12,Usage!$CB12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12=\"Summer\",Usage!$FX12,Usage!$FU12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z12<>\"Summer\",Usage!$BW12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12<>\"Summer\",Usage!$EQ12,Usage!$EN12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BW12,Usage!$BT12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12<>\"Summer\",Usage!$ER12,Usage!$EO12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$BX12,Usage!$BU12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12<>\"Summer\",Usage!$ES12,Usage!$EP12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CC12,Usage!$BZ12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12<>\"Summer\",Usage!$FV12,Usage!$FS12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CD12,Usage!$CA12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12<>\"Summer\",Usage!$FW12,Usage!$FT12),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M12<>\"Summer\",Usage!$CE12,Usage!$CB12)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M12<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M12<>\"Summer\",Usage!$FX12,Usage!$FU12),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW12,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY12,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA12,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H12","v":0},{"$f":"Usage!$HD12","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD12","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN12,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO12,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I12","v":0},{"$f":"Usage!$HU12","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW12,2)","v":0},{"$f":"Usage!$HV12","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX12,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A13","v":12},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B13","v":0},{"$f":"Tenant!$C13","v":0},{"$f":"Tenant!$D13","v":0},{"$f":"Tenant!$E13","v":0},{"$f":"Tenant!$G13","v":0},{"$f":"Usage!$D13","v":"00:00:00"},{"$f":"Usage!$E13","v":"00:00:00"},{"$f":"Usage!$F13","v":0},{"$f":"Usage!$G13","v":0},{"$f":"Usage!$H13","v":0},{"$f":"Usage!$X13","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS13,2)","v":0},{"$f":"Usage!$AA13","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH13,2)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BV13,Usage!$BS13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M13=\"Summer\",Usage!$CK13,Usage!$CH13),2)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BW13,Usage!$BT13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M14=\"Summer\",Usage!$CL13,Usage!$CI13),2)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BX13,Usage!$BU13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M14=\"Summer\",Usage!$CM13,Usage!$CJ13),2)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CC13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M14=\"Summer\",Usage!$CZ13,Usage!$CW13),2)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CD13,Usage!$CA13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M14=\"Summer\",Usage!$DA13,Usage!$CX13),2)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CE13,Usage!$CB13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13=\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M13=\"Summer\",Usage!$DB13,Usage!$CY13),2)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BV13,Usage!$BS13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M13<>\"Summer\",Usage!$CK13,Usage!$CH13),2)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BW13,Usage!$BT13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M14<>\"Summer\",Usage!$CL13,Usage!$CI13),2)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BX13,Usage!$BU13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M14<>\"Summer\",Usage!$CM13,Usage!$CJ13),2)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CC13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M13<>\"Summer\",Usage!$CZ13,Usage!$CW13),2)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CD13,Usage!$CA13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M14<>\"Summer\",Usage!$DA13,Usage!$CX13),2)","v":0},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CE13,Usage!$CB13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M13<>\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M13<>\"Summer\",$G13<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M13=\"Summer\",$G13=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M14<>\"Summer\",Usage!$DB13,Usage!$CY13),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M13=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN13=TRUE,SUM($BD13*$BE13),Usage!$CO13),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M13=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC13=TRUE,SUM($BG13*$BH13),Usage!$DD13),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP13=TRUE,SUM($BJ13*$BK13),Usage!$CQ13),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE13=TRUE,SUM($BM13*$BN13),Usage!$DF13),2)","v":0},{"$f":"ROUND(Usage!$DP13,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV13,2),ROUND(Usage!$DZ13,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX13,2),ROUND(Usage!$EB13,2))","v":0},{"$f":"ROUND(Usage!$GN13,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC13=TRUE,SUM($BU13*$BV13),Usage!$ED13),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH13=TRUE,SUM($BX13*$BY13),Usage!$FI13),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE13=TRUE,SUM($CA13*$CB13),Usage!$EF13),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ13=TRUE,SUM($CD13*$CE13),Usage!$FK13),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH13,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM13,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ13,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M13<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO13,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW13,$BZ13,$CC13,$CF13,$CI13,$CL13,$CO13,$CR13),0)","v":0},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BV13,Usage!$BS13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13=\"Summer\",Usage!$EQ13,Usage!$EN13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BW13,Usage!$BT13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13=\"Summer\",Usage!$ER13,Usage!$EO13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$BX13,Usage!$BU13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13=\"Summer\",Usage!$ES13,Usage!$EP13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CC13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13=\"Summer\",Usage!$FV13,Usage!$FS13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CD13,Usage!$CA13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13=\"Summer\",Usage!$FW13,Usage!$FT13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13=\"Summer\",Usage!$CE13,Usage!$CB13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13=\"Summer\",Usage!$FX13,Usage!$FU13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z13<>\"Summer\",Usage!$BW13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13<>\"Summer\",Usage!$EQ13,Usage!$EN13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BW13,Usage!$BT13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13<>\"Summer\",Usage!$ER13,Usage!$EO13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$BX13,Usage!$BU13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13<>\"Summer\",Usage!$ES13,Usage!$EP13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CC13,Usage!$BZ13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13<>\"Summer\",Usage!$FV13,Usage!$FS13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CD13,Usage!$CA13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13<>\"Summer\",Usage!$FW13,Usage!$FT13),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M13<>\"Summer\",Usage!$CE13,Usage!$CB13)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M13<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M13<>\"Summer\",Usage!$FX13,Usage!$FU13),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW13,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY13,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA13,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H13","v":0},{"$f":"Usage!$HD13","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD13","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN13,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO13,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I13","v":0},{"$f":"Usage!$HU13","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW13,2)","v":0},{"$f":"Usage!$HV13","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX13,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A14","v":13},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B14","v":0},{"$f":"Tenant!$C14","v":0},{"$f":"Tenant!$D14","v":0},{"$f":"Tenant!$E14","v":0},{"$f":"Tenant!$G14","v":0},{"$f":"Usage!$D14","v":"00:00:00"},{"$f":"Usage!$E14","v":"00:00:00"},{"$f":"Usage!$F14","v":0},{"$f":"Usage!$G14","v":0},{"$f":"Usage!$H14","v":0},{"$f":"Usage!$X14","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS14,2)","v":0},{"$f":"Usage!$AA14","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH14,2)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BV14,Usage!$BS14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M14=\"Summer\",Usage!$CK14,Usage!$CH14),2)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BW14,Usage!$BT14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M15=\"Summer\",Usage!$CL14,Usage!$CI14),2)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BX14,Usage!$BU14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M15=\"Summer\",Usage!$CM14,Usage!$CJ14),2)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CC14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M15=\"Summer\",Usage!$CZ14,Usage!$CW14),2)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CD14,Usage!$CA14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M15=\"Summer\",Usage!$DA14,Usage!$CX14),2)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CE14,Usage!$CB14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14=\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M14=\"Summer\",Usage!$DB14,Usage!$CY14),2)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BV14,Usage!$BS14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M14<>\"Summer\",Usage!$CK14,Usage!$CH14),2)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BW14,Usage!$BT14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M15<>\"Summer\",Usage!$CL14,Usage!$CI14),2)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BX14,Usage!$BU14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M15<>\"Summer\",Usage!$CM14,Usage!$CJ14),2)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CC14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M14<>\"Summer\",Usage!$CZ14,Usage!$CW14),2)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CD14,Usage!$CA14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M15<>\"Summer\",Usage!$DA14,Usage!$CX14),2)","v":0},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CE14,Usage!$CB14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M14<>\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M14<>\"Summer\",$G14<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M14=\"Summer\",$G14=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M15<>\"Summer\",Usage!$DB14,Usage!$CY14),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M14=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN14=TRUE,SUM($BD14*$BE14),Usage!$CO14),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M14=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC14=TRUE,SUM($BG14*$BH14),Usage!$DD14),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP14=TRUE,SUM($BJ14*$BK14),Usage!$CQ14),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE14=TRUE,SUM($BM14*$BN14),Usage!$DF14),2)","v":0},{"$f":"ROUND(Usage!$DP14,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV14,2),ROUND(Usage!$DZ14,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX14,2),ROUND(Usage!$EB14,2))","v":0},{"$f":"ROUND(Usage!$GN14,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC14=TRUE,SUM($BU14*$BV14),Usage!$ED14),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH14=TRUE,SUM($BX14*$BY14),Usage!$FI14),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE14=TRUE,SUM($CA14*$CB14),Usage!$EF14),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ14=TRUE,SUM($CD14*$CE14),Usage!$FK14),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH14,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM14,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ14,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M14<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO14,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW14,$BZ14,$CC14,$CF14,$CI14,$CL14,$CO14,$CR14),0)","v":0},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BV14,Usage!$BS14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14=\"Summer\",Usage!$EQ14,Usage!$EN14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BW14,Usage!$BT14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14=\"Summer\",Usage!$ER14,Usage!$EO14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$BX14,Usage!$BU14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14=\"Summer\",Usage!$ES14,Usage!$EP14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CC14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14=\"Summer\",Usage!$FV14,Usage!$FS14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CD14,Usage!$CA14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14=\"Summer\",Usage!$FW14,Usage!$FT14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14=\"Summer\",Usage!$CE14,Usage!$CB14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14=\"Summer\",Usage!$FX14,Usage!$FU14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z14<>\"Summer\",Usage!$BW14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14<>\"Summer\",Usage!$EQ14,Usage!$EN14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BW14,Usage!$BT14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14<>\"Summer\",Usage!$ER14,Usage!$EO14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$BX14,Usage!$BU14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14<>\"Summer\",Usage!$ES14,Usage!$EP14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CC14,Usage!$BZ14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14<>\"Summer\",Usage!$FV14,Usage!$FS14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CD14,Usage!$CA14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14<>\"Summer\",Usage!$FW14,Usage!$FT14),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M14<>\"Summer\",Usage!$CE14,Usage!$CB14)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M14<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M14<>\"Summer\",Usage!$FX14,Usage!$FU14),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW14,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY14,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA14,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H14","v":0},{"$f":"Usage!$HD14","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD14","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN14,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO14,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I14","v":0},{"$f":"Usage!$HU14","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW14,2)","v":0},{"$f":"Usage!$HV14","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX14,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A15","v":14},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B15","v":0},{"$f":"Tenant!$C15","v":0},{"$f":"Tenant!$D15","v":0},{"$f":"Tenant!$E15","v":0},{"$f":"Tenant!$G15","v":0},{"$f":"Usage!$D15","v":"00:00:00"},{"$f":"Usage!$E15","v":"00:00:00"},{"$f":"Usage!$F15","v":0},{"$f":"Usage!$G15","v":0},{"$f":"Usage!$H15","v":0},{"$f":"Usage!$X15","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS15,2)","v":0},{"$f":"Usage!$AA15","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH15,2)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BV15,Usage!$BS15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M15=\"Summer\",Usage!$CK15,Usage!$CH15),2)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BW15,Usage!$BT15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M16=\"Summer\",Usage!$CL15,Usage!$CI15),2)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BX15,Usage!$BU15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M16=\"Summer\",Usage!$CM15,Usage!$CJ15),2)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CC15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M16=\"Summer\",Usage!$CZ15,Usage!$CW15),2)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CD15,Usage!$CA15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M16=\"Summer\",Usage!$DA15,Usage!$CX15),2)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CE15,Usage!$CB15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15=\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M15=\"Summer\",Usage!$DB15,Usage!$CY15),2)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BV15,Usage!$BS15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M15<>\"Summer\",Usage!$CK15,Usage!$CH15),2)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BW15,Usage!$BT15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M16<>\"Summer\",Usage!$CL15,Usage!$CI15),2)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BX15,Usage!$BU15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M16<>\"Summer\",Usage!$CM15,Usage!$CJ15),2)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CC15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M15<>\"Summer\",Usage!$CZ15,Usage!$CW15),2)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CD15,Usage!$CA15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M16<>\"Summer\",Usage!$DA15,Usage!$CX15),2)","v":0},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CE15,Usage!$CB15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M15<>\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M15<>\"Summer\",$G15<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M15=\"Summer\",$G15=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M16<>\"Summer\",Usage!$DB15,Usage!$CY15),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M15=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN15=TRUE,SUM($BD15*$BE15),Usage!$CO15),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M15=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC15=TRUE,SUM($BG15*$BH15),Usage!$DD15),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP15=TRUE,SUM($BJ15*$BK15),Usage!$CQ15),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE15=TRUE,SUM($BM15*$BN15),Usage!$DF15),2)","v":0},{"$f":"ROUND(Usage!$DP15,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV15,2),ROUND(Usage!$DZ15,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX15,2),ROUND(Usage!$EB15,2))","v":0},{"$f":"ROUND(Usage!$GN15,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC15=TRUE,SUM($BU15*$BV15),Usage!$ED15),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH15=TRUE,SUM($BX15*$BY15),Usage!$FI15),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE15=TRUE,SUM($CA15*$CB15),Usage!$EF15),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ15=TRUE,SUM($CD15*$CE15),Usage!$FK15),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH15,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM15,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ15,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M15<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO15,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW15,$BZ15,$CC15,$CF15,$CI15,$CL15,$CO15,$CR15),0)","v":0},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BV15,Usage!$BS15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15=\"Summer\",Usage!$EQ15,Usage!$EN15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BW15,Usage!$BT15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15=\"Summer\",Usage!$ER15,Usage!$EO15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$BX15,Usage!$BU15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15=\"Summer\",Usage!$ES15,Usage!$EP15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CC15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15=\"Summer\",Usage!$FV15,Usage!$FS15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CD15,Usage!$CA15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15=\"Summer\",Usage!$FW15,Usage!$FT15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15=\"Summer\",Usage!$CE15,Usage!$CB15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15=\"Summer\",Usage!$FX15,Usage!$FU15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z15<>\"Summer\",Usage!$BW15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15<>\"Summer\",Usage!$EQ15,Usage!$EN15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BW15,Usage!$BT15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15<>\"Summer\",Usage!$ER15,Usage!$EO15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$BX15,Usage!$BU15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15<>\"Summer\",Usage!$ES15,Usage!$EP15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CC15,Usage!$BZ15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15<>\"Summer\",Usage!$FV15,Usage!$FS15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CD15,Usage!$CA15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15<>\"Summer\",Usage!$FW15,Usage!$FT15),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M15<>\"Summer\",Usage!$CE15,Usage!$CB15)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M15<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M15<>\"Summer\",Usage!$FX15,Usage!$FU15),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW15,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY15,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA15,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H15","v":0},{"$f":"Usage!$HD15","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD15","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN15,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO15,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I15","v":0},{"$f":"Usage!$HU15","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW15,2)","v":0},{"$f":"Usage!$HV15","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX15,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A16","v":15},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B16","v":0},{"$f":"Tenant!$C16","v":0},{"$f":"Tenant!$D16","v":0},{"$f":"Tenant!$E16","v":0},{"$f":"Tenant!$G16","v":0},{"$f":"Usage!$D16","v":"00:00:00"},{"$f":"Usage!$E16","v":"00:00:00"},{"$f":"Usage!$F16","v":0},{"$f":"Usage!$G16","v":0},{"$f":"Usage!$H16","v":0},{"$f":"Usage!$X16","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS16,2)","v":0},{"$f":"Usage!$AA16","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH16,2)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BV16,Usage!$BS16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M16=\"Summer\",Usage!$CK16,Usage!$CH16),2)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BW16,Usage!$BT16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M17=\"Summer\",Usage!$CL16,Usage!$CI16),2)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BX16,Usage!$BU16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M17=\"Summer\",Usage!$CM16,Usage!$CJ16),2)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CC16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M17=\"Summer\",Usage!$CZ16,Usage!$CW16),2)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CD16,Usage!$CA16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M17=\"Summer\",Usage!$DA16,Usage!$CX16),2)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CE16,Usage!$CB16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16=\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M16=\"Summer\",Usage!$DB16,Usage!$CY16),2)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BV16,Usage!$BS16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M16<>\"Summer\",Usage!$CK16,Usage!$CH16),2)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BW16,Usage!$BT16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M17<>\"Summer\",Usage!$CL16,Usage!$CI16),2)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BX16,Usage!$BU16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M17<>\"Summer\",Usage!$CM16,Usage!$CJ16),2)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CC16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M16<>\"Summer\",Usage!$CZ16,Usage!$CW16),2)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CD16,Usage!$CA16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M17<>\"Summer\",Usage!$DA16,Usage!$CX16),2)","v":0},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CE16,Usage!$CB16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M16<>\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M16<>\"Summer\",$G16<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M16=\"Summer\",$G16=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M17<>\"Summer\",Usage!$DB16,Usage!$CY16),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M16=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN16=TRUE,SUM($BD16*$BE16),Usage!$CO16),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M16=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC16=TRUE,SUM($BG16*$BH16),Usage!$DD16),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP16=TRUE,SUM($BJ16*$BK16),Usage!$CQ16),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE16=TRUE,SUM($BM16*$BN16),Usage!$DF16),2)","v":0},{"$f":"ROUND(Usage!$DP16,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV16,2),ROUND(Usage!$DZ16,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX16,2),ROUND(Usage!$EB16,2))","v":0},{"$f":"ROUND(Usage!$GN16,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC16=TRUE,SUM($BU16*$BV16),Usage!$ED16),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH16=TRUE,SUM($BX16*$BY16),Usage!$FI16),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE16=TRUE,SUM($CA16*$CB16),Usage!$EF16),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ16=TRUE,SUM($CD16*$CE16),Usage!$FK16),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH16,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM16,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ16,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M16<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO16,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW16,$BZ16,$CC16,$CF16,$CI16,$CL16,$CO16,$CR16),0)","v":0},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BV16,Usage!$BS16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16=\"Summer\",Usage!$EQ16,Usage!$EN16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BW16,Usage!$BT16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16=\"Summer\",Usage!$ER16,Usage!$EO16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$BX16,Usage!$BU16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16=\"Summer\",Usage!$ES16,Usage!$EP16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CC16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16=\"Summer\",Usage!$FV16,Usage!$FS16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CD16,Usage!$CA16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16=\"Summer\",Usage!$FW16,Usage!$FT16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16=\"Summer\",Usage!$CE16,Usage!$CB16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16=\"Summer\",Usage!$FX16,Usage!$FU16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z16<>\"Summer\",Usage!$BW16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16<>\"Summer\",Usage!$EQ16,Usage!$EN16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BW16,Usage!$BT16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16<>\"Summer\",Usage!$ER16,Usage!$EO16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$BX16,Usage!$BU16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16<>\"Summer\",Usage!$ES16,Usage!$EP16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CC16,Usage!$BZ16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16<>\"Summer\",Usage!$FV16,Usage!$FS16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CD16,Usage!$CA16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16<>\"Summer\",Usage!$FW16,Usage!$FT16),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M16<>\"Summer\",Usage!$CE16,Usage!$CB16)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M16<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M16<>\"Summer\",Usage!$FX16,Usage!$FU16),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW16,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY16,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA16,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H16","v":0},{"$f":"Usage!$HD16","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD16","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN16,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO16,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I16","v":0},{"$f":"Usage!$HU16","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW16,2)","v":0},{"$f":"Usage!$HV16","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX16,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A17","v":16},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B17","v":0},{"$f":"Tenant!$C17","v":0},{"$f":"Tenant!$D17","v":0},{"$f":"Tenant!$E17","v":0},{"$f":"Tenant!$G17","v":0},{"$f":"Usage!$D17","v":"00:00:00"},{"$f":"Usage!$E17","v":"00:00:00"},{"$f":"Usage!$F17","v":0},{"$f":"Usage!$G17","v":0},{"$f":"Usage!$H17","v":0},{"$f":"Usage!$X17","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS17,2)","v":0},{"$f":"Usage!$AA17","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH17,2)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BV17,Usage!$BS17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M17=\"Summer\",Usage!$CK17,Usage!$CH17),2)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BW17,Usage!$BT17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M18=\"Summer\",Usage!$CL17,Usage!$CI17),2)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BX17,Usage!$BU17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M18=\"Summer\",Usage!$CM17,Usage!$CJ17),2)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CC17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M18=\"Summer\",Usage!$CZ17,Usage!$CW17),2)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CD17,Usage!$CA17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M18=\"Summer\",Usage!$DA17,Usage!$CX17),2)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CE17,Usage!$CB17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17=\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M17=\"Summer\",Usage!$DB17,Usage!$CY17),2)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BV17,Usage!$BS17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M17<>\"Summer\",Usage!$CK17,Usage!$CH17),2)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BW17,Usage!$BT17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M18<>\"Summer\",Usage!$CL17,Usage!$CI17),2)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BX17,Usage!$BU17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M18<>\"Summer\",Usage!$CM17,Usage!$CJ17),2)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CC17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M17<>\"Summer\",Usage!$CZ17,Usage!$CW17),2)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CD17,Usage!$CA17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M18<>\"Summer\",Usage!$DA17,Usage!$CX17),2)","v":0},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CE17,Usage!$CB17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M17<>\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M17<>\"Summer\",$G17<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M17=\"Summer\",$G17=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M18<>\"Summer\",Usage!$DB17,Usage!$CY17),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M17=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN17=TRUE,SUM($BD17*$BE17),Usage!$CO17),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M17=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC17=TRUE,SUM($BG17*$BH17),Usage!$DD17),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP17=TRUE,SUM($BJ17*$BK17),Usage!$CQ17),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE17=TRUE,SUM($BM17*$BN17),Usage!$DF17),2)","v":0},{"$f":"ROUND(Usage!$DP17,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV17,2),ROUND(Usage!$DZ17,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX17,2),ROUND(Usage!$EB17,2))","v":0},{"$f":"ROUND(Usage!$GN17,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC17=TRUE,SUM($BU17*$BV17),Usage!$ED17),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH17=TRUE,SUM($BX17*$BY17),Usage!$FI17),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE17=TRUE,SUM($CA17*$CB17),Usage!$EF17),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ17=TRUE,SUM($CD17*$CE17),Usage!$FK17),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH17,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM17,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ17,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M17<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO17,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW17,$BZ17,$CC17,$CF17,$CI17,$CL17,$CO17,$CR17),0)","v":0},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BV17,Usage!$BS17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17=\"Summer\",Usage!$EQ17,Usage!$EN17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BW17,Usage!$BT17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17=\"Summer\",Usage!$ER17,Usage!$EO17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$BX17,Usage!$BU17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17=\"Summer\",Usage!$ES17,Usage!$EP17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CC17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17=\"Summer\",Usage!$FV17,Usage!$FS17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CD17,Usage!$CA17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17=\"Summer\",Usage!$FW17,Usage!$FT17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17=\"Summer\",Usage!$CE17,Usage!$CB17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17=\"Summer\",Usage!$FX17,Usage!$FU17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z17<>\"Summer\",Usage!$BW17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17<>\"Summer\",Usage!$EQ17,Usage!$EN17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BW17,Usage!$BT17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17<>\"Summer\",Usage!$ER17,Usage!$EO17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$BX17,Usage!$BU17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17<>\"Summer\",Usage!$ES17,Usage!$EP17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CC17,Usage!$BZ17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17<>\"Summer\",Usage!$FV17,Usage!$FS17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CD17,Usage!$CA17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17<>\"Summer\",Usage!$FW17,Usage!$FT17),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M17<>\"Summer\",Usage!$CE17,Usage!$CB17)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M17<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M17<>\"Summer\",Usage!$FX17,Usage!$FU17),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW17,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY17,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA17,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H17","v":0},{"$f":"Usage!$HD17","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD17","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN17,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO17,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I17","v":0},{"$f":"Usage!$HU17","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW17,2)","v":0},{"$f":"Usage!$HV17","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX17,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A18","v":17},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B18","v":0},{"$f":"Tenant!$C18","v":0},{"$f":"Tenant!$D18","v":0},{"$f":"Tenant!$E18","v":0},{"$f":"Tenant!$G18","v":0},{"$f":"Usage!$D18","v":"00:00:00"},{"$f":"Usage!$E18","v":"00:00:00"},{"$f":"Usage!$F18","v":0},{"$f":"Usage!$G18","v":0},{"$f":"Usage!$H18","v":0},{"$f":"Usage!$X18","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS18,2)","v":0},{"$f":"Usage!$AA18","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH18,2)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BV18,Usage!$BS18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M18=\"Summer\",Usage!$CK18,Usage!$CH18),2)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BW18,Usage!$BT18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M19=\"Summer\",Usage!$CL18,Usage!$CI18),2)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BX18,Usage!$BU18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M19=\"Summer\",Usage!$CM18,Usage!$CJ18),2)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CC18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M19=\"Summer\",Usage!$CZ18,Usage!$CW18),2)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CD18,Usage!$CA18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M19=\"Summer\",Usage!$DA18,Usage!$CX18),2)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CE18,Usage!$CB18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18=\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M18=\"Summer\",Usage!$DB18,Usage!$CY18),2)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BV18,Usage!$BS18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M18<>\"Summer\",Usage!$CK18,Usage!$CH18),2)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BW18,Usage!$BT18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M19<>\"Summer\",Usage!$CL18,Usage!$CI18),2)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BX18,Usage!$BU18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M19<>\"Summer\",Usage!$CM18,Usage!$CJ18),2)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CC18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M18<>\"Summer\",Usage!$CZ18,Usage!$CW18),2)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CD18,Usage!$CA18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M19<>\"Summer\",Usage!$DA18,Usage!$CX18),2)","v":0},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CE18,Usage!$CB18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M18<>\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M18<>\"Summer\",$G18<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M18=\"Summer\",$G18=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M19<>\"Summer\",Usage!$DB18,Usage!$CY18),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M18=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN18=TRUE,SUM($BD18*$BE18),Usage!$CO18),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M18=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC18=TRUE,SUM($BG18*$BH18),Usage!$DD18),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP18=TRUE,SUM($BJ18*$BK18),Usage!$CQ18),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE18=TRUE,SUM($BM18*$BN18),Usage!$DF18),2)","v":0},{"$f":"ROUND(Usage!$DP18,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV18,2),ROUND(Usage!$DZ18,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX18,2),ROUND(Usage!$EB18,2))","v":0},{"$f":"ROUND(Usage!$GN18,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC18=TRUE,SUM($BU18*$BV18),Usage!$ED18),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH18=TRUE,SUM($BX18*$BY18),Usage!$FI18),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE18=TRUE,SUM($CA18*$CB18),Usage!$EF18),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ18=TRUE,SUM($CD18*$CE18),Usage!$FK18),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH18,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM18,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ18,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M18<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO18,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW18,$BZ18,$CC18,$CF18,$CI18,$CL18,$CO18,$CR18),0)","v":0},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BV18,Usage!$BS18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18=\"Summer\",Usage!$EQ18,Usage!$EN18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BW18,Usage!$BT18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18=\"Summer\",Usage!$ER18,Usage!$EO18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$BX18,Usage!$BU18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18=\"Summer\",Usage!$ES18,Usage!$EP18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CC18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18=\"Summer\",Usage!$FV18,Usage!$FS18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CD18,Usage!$CA18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18=\"Summer\",Usage!$FW18,Usage!$FT18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18=\"Summer\",Usage!$CE18,Usage!$CB18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18=\"Summer\",Usage!$FX18,Usage!$FU18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z18<>\"Summer\",Usage!$BW18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18<>\"Summer\",Usage!$EQ18,Usage!$EN18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BW18,Usage!$BT18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18<>\"Summer\",Usage!$ER18,Usage!$EO18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$BX18,Usage!$BU18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18<>\"Summer\",Usage!$ES18,Usage!$EP18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CC18,Usage!$BZ18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18<>\"Summer\",Usage!$FV18,Usage!$FS18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CD18,Usage!$CA18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18<>\"Summer\",Usage!$FW18,Usage!$FT18),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M18<>\"Summer\",Usage!$CE18,Usage!$CB18)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M18<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M18<>\"Summer\",Usage!$FX18,Usage!$FU18),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW18,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY18,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA18,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H18","v":0},{"$f":"Usage!$HD18","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD18","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN18,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO18,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I18","v":0},{"$f":"Usage!$HU18","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW18,2)","v":0},{"$f":"Usage!$HV18","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX18,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A19","v":18},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B19","v":0},{"$f":"Tenant!$C19","v":0},{"$f":"Tenant!$D19","v":0},{"$f":"Tenant!$E19","v":0},{"$f":"Tenant!$G19","v":0},{"$f":"Usage!$D19","v":"00:00:00"},{"$f":"Usage!$E19","v":"00:00:00"},{"$f":"Usage!$F19","v":0},{"$f":"Usage!$G19","v":0},{"$f":"Usage!$H19","v":0},{"$f":"Usage!$X19","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS19,2)","v":0},{"$f":"Usage!$AA19","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH19,2)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BV19,Usage!$BS19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M19=\"Summer\",Usage!$CK19,Usage!$CH19),2)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BW19,Usage!$BT19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M20=\"Summer\",Usage!$CL19,Usage!$CI19),2)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BX19,Usage!$BU19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M20=\"Summer\",Usage!$CM19,Usage!$CJ19),2)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CC19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M20=\"Summer\",Usage!$CZ19,Usage!$CW19),2)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CD19,Usage!$CA19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M20=\"Summer\",Usage!$DA19,Usage!$CX19),2)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CE19,Usage!$CB19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19=\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M19=\"Summer\",Usage!$DB19,Usage!$CY19),2)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BV19,Usage!$BS19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M19<>\"Summer\",Usage!$CK19,Usage!$CH19),2)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BW19,Usage!$BT19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M20<>\"Summer\",Usage!$CL19,Usage!$CI19),2)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BX19,Usage!$BU19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M20<>\"Summer\",Usage!$CM19,Usage!$CJ19),2)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CC19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M19<>\"Summer\",Usage!$CZ19,Usage!$CW19),2)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CD19,Usage!$CA19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M20<>\"Summer\",Usage!$DA19,Usage!$CX19),2)","v":0},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CE19,Usage!$CB19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M19<>\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M19<>\"Summer\",$G19<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M19=\"Summer\",$G19=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M20<>\"Summer\",Usage!$DB19,Usage!$CY19),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M19=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN19=TRUE,SUM($BD19*$BE19),Usage!$CO19),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M19=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC19=TRUE,SUM($BG19*$BH19),Usage!$DD19),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP19=TRUE,SUM($BJ19*$BK19),Usage!$CQ19),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE19=TRUE,SUM($BM19*$BN19),Usage!$DF19),2)","v":0},{"$f":"ROUND(Usage!$DP19,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV19,2),ROUND(Usage!$DZ19,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX19,2),ROUND(Usage!$EB19,2))","v":0},{"$f":"ROUND(Usage!$GN19,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC19=TRUE,SUM($BU19*$BV19),Usage!$ED19),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH19=TRUE,SUM($BX19*$BY19),Usage!$FI19),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE19=TRUE,SUM($CA19*$CB19),Usage!$EF19),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ19=TRUE,SUM($CD19*$CE19),Usage!$FK19),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH19,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM19,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ19,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M19<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO19,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW19,$BZ19,$CC19,$CF19,$CI19,$CL19,$CO19,$CR19),0)","v":0},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BV19,Usage!$BS19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19=\"Summer\",Usage!$EQ19,Usage!$EN19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BW19,Usage!$BT19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19=\"Summer\",Usage!$ER19,Usage!$EO19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$BX19,Usage!$BU19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19=\"Summer\",Usage!$ES19,Usage!$EP19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CC19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19=\"Summer\",Usage!$FV19,Usage!$FS19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CD19,Usage!$CA19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19=\"Summer\",Usage!$FW19,Usage!$FT19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19=\"Summer\",Usage!$CE19,Usage!$CB19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19=\"Summer\",Usage!$FX19,Usage!$FU19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z19<>\"Summer\",Usage!$BW19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19<>\"Summer\",Usage!$EQ19,Usage!$EN19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BW19,Usage!$BT19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19<>\"Summer\",Usage!$ER19,Usage!$EO19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$BX19,Usage!$BU19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19<>\"Summer\",Usage!$ES19,Usage!$EP19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CC19,Usage!$BZ19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19<>\"Summer\",Usage!$FV19,Usage!$FS19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CD19,Usage!$CA19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19<>\"Summer\",Usage!$FW19,Usage!$FT19),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M19<>\"Summer\",Usage!$CE19,Usage!$CB19)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M19<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M19<>\"Summer\",Usage!$FX19,Usage!$FU19),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW19,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY19,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA19,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H19","v":0},{"$f":"Usage!$HD19","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD19","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN19,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO19,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I19","v":0},{"$f":"Usage!$HU19","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW19,2)","v":0},{"$f":"Usage!$HV19","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX19,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A20","v":19},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B20","v":0},{"$f":"Tenant!$C20","v":0},{"$f":"Tenant!$D20","v":0},{"$f":"Tenant!$E20","v":0},{"$f":"Tenant!$G20","v":0},{"$f":"Usage!$D20","v":"00:00:00"},{"$f":"Usage!$E20","v":"00:00:00"},{"$f":"Usage!$F20","v":0},{"$f":"Usage!$G20","v":0},{"$f":"Usage!$H20","v":0},{"$f":"Usage!$X20","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS20,2)","v":0},{"$f":"Usage!$AA20","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH20,2)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BV20,Usage!$BS20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M20=\"Summer\",Usage!$CK20,Usage!$CH20),2)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BW20,Usage!$BT20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M21=\"Summer\",Usage!$CL20,Usage!$CI20),2)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BX20,Usage!$BU20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M21=\"Summer\",Usage!$CM20,Usage!$CJ20),2)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CC20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M21=\"Summer\",Usage!$CZ20,Usage!$CW20),2)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CD20,Usage!$CA20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M21=\"Summer\",Usage!$DA20,Usage!$CX20),2)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CE20,Usage!$CB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20=\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M20=\"Summer\",Usage!$DB20,Usage!$CY20),2)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BV20,Usage!$BS20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M20<>\"Summer\",Usage!$CK20,Usage!$CH20),2)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BW20,Usage!$BT20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M21<>\"Summer\",Usage!$CL20,Usage!$CI20),2)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BX20,Usage!$BU20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M21<>\"Summer\",Usage!$CM20,Usage!$CJ20),2)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CC20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M20<>\"Summer\",Usage!$CZ20,Usage!$CW20),2)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CD20,Usage!$CA20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M21<>\"Summer\",Usage!$DA20,Usage!$CX20),2)","v":0},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CE20,Usage!$CB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M20<>\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M20<>\"Summer\",$G20<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M20=\"Summer\",$G20=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M21<>\"Summer\",Usage!$DB20,Usage!$CY20),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M20=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN20=TRUE,SUM($BD20*$BE20),Usage!$CO20),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M20=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC20=TRUE,SUM($BG20*$BH20),Usage!$DD20),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP20=TRUE,SUM($BJ20*$BK20),Usage!$CQ20),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE20=TRUE,SUM($BM20*$BN20),Usage!$DF20),2)","v":0},{"$f":"ROUND(Usage!$DP20,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV20,2),ROUND(Usage!$DZ20,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX20,2),ROUND(Usage!$EB20,2))","v":0},{"$f":"ROUND(Usage!$GN20,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC20=TRUE,SUM($BU20*$BV20),Usage!$ED20),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH20=TRUE,SUM($BX20*$BY20),Usage!$FI20),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE20=TRUE,SUM($CA20*$CB20),Usage!$EF20),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ20=TRUE,SUM($CD20*$CE20),Usage!$FK20),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH20,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM20,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ20,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M20<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO20,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW20,$BZ20,$CC20,$CF20,$CI20,$CL20,$CO20,$CR20),0)","v":0},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BV20,Usage!$BS20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20=\"Summer\",Usage!$EQ20,Usage!$EN20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BW20,Usage!$BT20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20=\"Summer\",Usage!$ER20,Usage!$EO20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$BX20,Usage!$BU20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20=\"Summer\",Usage!$ES20,Usage!$EP20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CC20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20=\"Summer\",Usage!$FV20,Usage!$FS20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CD20,Usage!$CA20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20=\"Summer\",Usage!$FW20,Usage!$FT20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20=\"Summer\",Usage!$CE20,Usage!$CB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20=\"Summer\",Usage!$FX20,Usage!$FU20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z20<>\"Summer\",Usage!$BW20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20<>\"Summer\",Usage!$EQ20,Usage!$EN20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BW20,Usage!$BT20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20<>\"Summer\",Usage!$ER20,Usage!$EO20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$BX20,Usage!$BU20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20<>\"Summer\",Usage!$ES20,Usage!$EP20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CC20,Usage!$BZ20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20<>\"Summer\",Usage!$FV20,Usage!$FS20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CD20,Usage!$CA20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20<>\"Summer\",Usage!$FW20,Usage!$FT20),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M20<>\"Summer\",Usage!$CE20,Usage!$CB20)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M20<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M20<>\"Summer\",Usage!$FX20,Usage!$FU20),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW20,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY20,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA20,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H20","v":0},{"$f":"Usage!$HD20","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD20","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN20,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO20,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I20","v":0},{"$f":"Usage!$HU20","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW20,2)","v":0},{"$f":"Usage!$HV20","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX20,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A21","v":20},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B21","v":0},{"$f":"Tenant!$C21","v":0},{"$f":"Tenant!$D21","v":0},{"$f":"Tenant!$E21","v":0},{"$f":"Tenant!$G21","v":0},{"$f":"Usage!$D21","v":"00:00:00"},{"$f":"Usage!$E21","v":"00:00:00"},{"$f":"Usage!$F21","v":0},{"$f":"Usage!$G21","v":0},{"$f":"Usage!$H21","v":0},{"$f":"Usage!$X21","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS21,2)","v":0},{"$f":"Usage!$AA21","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH21,2)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BV21,Usage!$BS21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M21=\"Summer\",Usage!$CK21,Usage!$CH21),2)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BW21,Usage!$BT21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M22=\"Summer\",Usage!$CL21,Usage!$CI21),2)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BX21,Usage!$BU21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M22=\"Summer\",Usage!$CM21,Usage!$CJ21),2)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CC21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M22=\"Summer\",Usage!$CZ21,Usage!$CW21),2)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CD21,Usage!$CA21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M22=\"Summer\",Usage!$DA21,Usage!$CX21),2)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CE21,Usage!$CB21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21=\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M21=\"Summer\",Usage!$DB21,Usage!$CY21),2)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BV21,Usage!$BS21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M21<>\"Summer\",Usage!$CK21,Usage!$CH21),2)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BW21,Usage!$BT21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M22<>\"Summer\",Usage!$CL21,Usage!$CI21),2)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BX21,Usage!$BU21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M22<>\"Summer\",Usage!$CM21,Usage!$CJ21),2)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CC21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M21<>\"Summer\",Usage!$CZ21,Usage!$CW21),2)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CD21,Usage!$CA21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M22<>\"Summer\",Usage!$DA21,Usage!$CX21),2)","v":0},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CE21,Usage!$CB21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M21<>\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M21<>\"Summer\",$G21<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M21=\"Summer\",$G21=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M22<>\"Summer\",Usage!$DB21,Usage!$CY21),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M21=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN21=TRUE,SUM($BD21*$BE21),Usage!$CO21),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M21=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC21=TRUE,SUM($BG21*$BH21),Usage!$DD21),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP21=TRUE,SUM($BJ21*$BK21),Usage!$CQ21),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE21=TRUE,SUM($BM21*$BN21),Usage!$DF21),2)","v":0},{"$f":"ROUND(Usage!$DP21,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV21,2),ROUND(Usage!$DZ21,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX21,2),ROUND(Usage!$EB21,2))","v":0},{"$f":"ROUND(Usage!$GN21,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC21=TRUE,SUM($BU21*$BV21),Usage!$ED21),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH21=TRUE,SUM($BX21*$BY21),Usage!$FI21),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE21=TRUE,SUM($CA21*$CB21),Usage!$EF21),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ21=TRUE,SUM($CD21*$CE21),Usage!$FK21),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH21,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM21,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ21,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M21<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO21,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW21,$BZ21,$CC21,$CF21,$CI21,$CL21,$CO21,$CR21),0)","v":0},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BV21,Usage!$BS21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21=\"Summer\",Usage!$EQ21,Usage!$EN21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BW21,Usage!$BT21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21=\"Summer\",Usage!$ER21,Usage!$EO21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$BX21,Usage!$BU21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21=\"Summer\",Usage!$ES21,Usage!$EP21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CC21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21=\"Summer\",Usage!$FV21,Usage!$FS21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CD21,Usage!$CA21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21=\"Summer\",Usage!$FW21,Usage!$FT21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21=\"Summer\",Usage!$CE21,Usage!$CB21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21=\"Summer\",Usage!$FX21,Usage!$FU21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z21<>\"Summer\",Usage!$BW21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21<>\"Summer\",Usage!$EQ21,Usage!$EN21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BW21,Usage!$BT21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21<>\"Summer\",Usage!$ER21,Usage!$EO21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$BX21,Usage!$BU21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21<>\"Summer\",Usage!$ES21,Usage!$EP21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CC21,Usage!$BZ21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21<>\"Summer\",Usage!$FV21,Usage!$FS21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CD21,Usage!$CA21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21<>\"Summer\",Usage!$FW21,Usage!$FT21),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M21<>\"Summer\",Usage!$CE21,Usage!$CB21)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M21<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M21<>\"Summer\",Usage!$FX21,Usage!$FU21),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW21,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY21,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA21,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H21","v":0},{"$f":"Usage!$HD21","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD21","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN21,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO21,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I21","v":0},{"$f":"Usage!$HU21","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW21,2)","v":0},{"$f":"Usage!$HV21","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX21,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A22","v":21},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B22","v":0},{"$f":"Tenant!$C22","v":0},{"$f":"Tenant!$D22","v":0},{"$f":"Tenant!$E22","v":0},{"$f":"Tenant!$G22","v":0},{"$f":"Usage!$D22","v":"00:00:00"},{"$f":"Usage!$E22","v":"00:00:00"},{"$f":"Usage!$F22","v":0},{"$f":"Usage!$G22","v":0},{"$f":"Usage!$H22","v":0},{"$f":"Usage!$X22","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS22,2)","v":0},{"$f":"Usage!$AA22","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH22,2)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BV22,Usage!$BS22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M22=\"Summer\",Usage!$CK22,Usage!$CH22),2)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BW22,Usage!$BT22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M23=\"Summer\",Usage!$CL22,Usage!$CI22),2)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BX22,Usage!$BU22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M23=\"Summer\",Usage!$CM22,Usage!$CJ22),2)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CC22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M23=\"Summer\",Usage!$CZ22,Usage!$CW22),2)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CD22,Usage!$CA22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M23=\"Summer\",Usage!$DA22,Usage!$CX22),2)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CE22,Usage!$CB22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22=\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M22=\"Summer\",Usage!$DB22,Usage!$CY22),2)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BV22,Usage!$BS22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M22<>\"Summer\",Usage!$CK22,Usage!$CH22),2)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BW22,Usage!$BT22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M23<>\"Summer\",Usage!$CL22,Usage!$CI22),2)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BX22,Usage!$BU22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M23<>\"Summer\",Usage!$CM22,Usage!$CJ22),2)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CC22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M22<>\"Summer\",Usage!$CZ22,Usage!$CW22),2)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CD22,Usage!$CA22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M23<>\"Summer\",Usage!$DA22,Usage!$CX22),2)","v":0},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CE22,Usage!$CB22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M22<>\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M22<>\"Summer\",$G22<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M22=\"Summer\",$G22=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M23<>\"Summer\",Usage!$DB22,Usage!$CY22),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M22=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN22=TRUE,SUM($BD22*$BE22),Usage!$CO22),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M22=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC22=TRUE,SUM($BG22*$BH22),Usage!$DD22),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP22=TRUE,SUM($BJ22*$BK22),Usage!$CQ22),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE22=TRUE,SUM($BM22*$BN22),Usage!$DF22),2)","v":0},{"$f":"ROUND(Usage!$DP22,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV22,2),ROUND(Usage!$DZ22,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX22,2),ROUND(Usage!$EB22,2))","v":0},{"$f":"ROUND(Usage!$GN22,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC22=TRUE,SUM($BU22*$BV22),Usage!$ED22),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH22=TRUE,SUM($BX22*$BY22),Usage!$FI22),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE22=TRUE,SUM($CA22*$CB22),Usage!$EF22),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ22=TRUE,SUM($CD22*$CE22),Usage!$FK22),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH22,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM22,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ22,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M22<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO22,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW22,$BZ22,$CC22,$CF22,$CI22,$CL22,$CO22,$CR22),0)","v":0},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BV22,Usage!$BS22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22=\"Summer\",Usage!$EQ22,Usage!$EN22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BW22,Usage!$BT22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22=\"Summer\",Usage!$ER22,Usage!$EO22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$BX22,Usage!$BU22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22=\"Summer\",Usage!$ES22,Usage!$EP22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CC22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22=\"Summer\",Usage!$FV22,Usage!$FS22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CD22,Usage!$CA22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22=\"Summer\",Usage!$FW22,Usage!$FT22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22=\"Summer\",Usage!$CE22,Usage!$CB22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22=\"Summer\",Usage!$FX22,Usage!$FU22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z22<>\"Summer\",Usage!$BW22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22<>\"Summer\",Usage!$EQ22,Usage!$EN22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BW22,Usage!$BT22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22<>\"Summer\",Usage!$ER22,Usage!$EO22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$BX22,Usage!$BU22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22<>\"Summer\",Usage!$ES22,Usage!$EP22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CC22,Usage!$BZ22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22<>\"Summer\",Usage!$FV22,Usage!$FS22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CD22,Usage!$CA22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22<>\"Summer\",Usage!$FW22,Usage!$FT22),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M22<>\"Summer\",Usage!$CE22,Usage!$CB22)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M22<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M22<>\"Summer\",Usage!$FX22,Usage!$FU22),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW22,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY22,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA22,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H22","v":0},{"$f":"Usage!$HD22","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD22","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN22,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO22,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I22","v":0},{"$f":"Usage!$HU22","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW22,2)","v":0},{"$f":"Usage!$HV22","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX22,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A23","v":22},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B23","v":0},{"$f":"Tenant!$C23","v":0},{"$f":"Tenant!$D23","v":0},{"$f":"Tenant!$E23","v":0},{"$f":"Tenant!$G23","v":0},{"$f":"Usage!$D23","v":"00:00:00"},{"$f":"Usage!$E23","v":"00:00:00"},{"$f":"Usage!$F23","v":0},{"$f":"Usage!$G23","v":0},{"$f":"Usage!$H23","v":0},{"$f":"Usage!$X23","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS23,2)","v":0},{"$f":"Usage!$AA23","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH23,2)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BV23,Usage!$BS23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M23=\"Summer\",Usage!$CK23,Usage!$CH23),2)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BW23,Usage!$BT23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M24=\"Summer\",Usage!$CL23,Usage!$CI23),2)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BX23,Usage!$BU23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M24=\"Summer\",Usage!$CM23,Usage!$CJ23),2)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CC23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M24=\"Summer\",Usage!$CZ23,Usage!$CW23),2)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CD23,Usage!$CA23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M24=\"Summer\",Usage!$DA23,Usage!$CX23),2)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CE23,Usage!$CB23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23=\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M23=\"Summer\",Usage!$DB23,Usage!$CY23),2)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BV23,Usage!$BS23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M23<>\"Summer\",Usage!$CK23,Usage!$CH23),2)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BW23,Usage!$BT23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M24<>\"Summer\",Usage!$CL23,Usage!$CI23),2)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BX23,Usage!$BU23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M24<>\"Summer\",Usage!$CM23,Usage!$CJ23),2)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CC23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M23<>\"Summer\",Usage!$CZ23,Usage!$CW23),2)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CD23,Usage!$CA23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M24<>\"Summer\",Usage!$DA23,Usage!$CX23),2)","v":0},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CE23,Usage!$CB23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M23<>\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M23<>\"Summer\",$G23<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M23=\"Summer\",$G23=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M24<>\"Summer\",Usage!$DB23,Usage!$CY23),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M23=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN23=TRUE,SUM($BD23*$BE23),Usage!$CO23),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M23=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC23=TRUE,SUM($BG23*$BH23),Usage!$DD23),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP23=TRUE,SUM($BJ23*$BK23),Usage!$CQ23),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE23=TRUE,SUM($BM23*$BN23),Usage!$DF23),2)","v":0},{"$f":"ROUND(Usage!$DP23,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV23,2),ROUND(Usage!$DZ23,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX23,2),ROUND(Usage!$EB23,2))","v":0},{"$f":"ROUND(Usage!$GN23,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC23=TRUE,SUM($BU23*$BV23),Usage!$ED23),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH23=TRUE,SUM($BX23*$BY23),Usage!$FI23),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE23=TRUE,SUM($CA23*$CB23),Usage!$EF23),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ23=TRUE,SUM($CD23*$CE23),Usage!$FK23),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH23,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM23,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ23,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M23<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO23,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW23,$BZ23,$CC23,$CF23,$CI23,$CL23,$CO23,$CR23),0)","v":0},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BV23,Usage!$BS23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23=\"Summer\",Usage!$EQ23,Usage!$EN23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BW23,Usage!$BT23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23=\"Summer\",Usage!$ER23,Usage!$EO23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$BX23,Usage!$BU23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23=\"Summer\",Usage!$ES23,Usage!$EP23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CC23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23=\"Summer\",Usage!$FV23,Usage!$FS23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CD23,Usage!$CA23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23=\"Summer\",Usage!$FW23,Usage!$FT23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23=\"Summer\",Usage!$CE23,Usage!$CB23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23=\"Summer\",Usage!$FX23,Usage!$FU23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z23<>\"Summer\",Usage!$BW23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23<>\"Summer\",Usage!$EQ23,Usage!$EN23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BW23,Usage!$BT23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23<>\"Summer\",Usage!$ER23,Usage!$EO23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$BX23,Usage!$BU23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23<>\"Summer\",Usage!$ES23,Usage!$EP23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CC23,Usage!$BZ23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23<>\"Summer\",Usage!$FV23,Usage!$FS23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CD23,Usage!$CA23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23<>\"Summer\",Usage!$FW23,Usage!$FT23),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M23<>\"Summer\",Usage!$CE23,Usage!$CB23)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M23<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M23<>\"Summer\",Usage!$FX23,Usage!$FU23),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW23,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY23,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA23,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H23","v":0},{"$f":"Usage!$HD23","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD23","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN23,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO23,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I23","v":0},{"$f":"Usage!$HU23","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW23,2)","v":0},{"$f":"Usage!$HV23","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX23,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A24","v":23},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B24","v":0},{"$f":"Tenant!$C24","v":0},{"$f":"Tenant!$D24","v":0},{"$f":"Tenant!$E24","v":0},{"$f":"Tenant!$G24","v":0},{"$f":"Usage!$D24","v":"00:00:00"},{"$f":"Usage!$E24","v":"00:00:00"},{"$f":"Usage!$F24","v":0},{"$f":"Usage!$G24","v":0},{"$f":"Usage!$H24","v":0},{"$f":"Usage!$X24","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS24,2)","v":0},{"$f":"Usage!$AA24","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH24,2)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BV24,Usage!$BS24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M24=\"Summer\",Usage!$CK24,Usage!$CH24),2)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BW24,Usage!$BT24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M25=\"Summer\",Usage!$CL24,Usage!$CI24),2)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BX24,Usage!$BU24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M25=\"Summer\",Usage!$CM24,Usage!$CJ24),2)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CC24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M25=\"Summer\",Usage!$CZ24,Usage!$CW24),2)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CD24,Usage!$CA24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M25=\"Summer\",Usage!$DA24,Usage!$CX24),2)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CE24,Usage!$CB24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24=\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M24=\"Summer\",Usage!$DB24,Usage!$CY24),2)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BV24,Usage!$BS24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M24<>\"Summer\",Usage!$CK24,Usage!$CH24),2)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BW24,Usage!$BT24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M25<>\"Summer\",Usage!$CL24,Usage!$CI24),2)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BX24,Usage!$BU24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M25<>\"Summer\",Usage!$CM24,Usage!$CJ24),2)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CC24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M24<>\"Summer\",Usage!$CZ24,Usage!$CW24),2)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CD24,Usage!$CA24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M25<>\"Summer\",Usage!$DA24,Usage!$CX24),2)","v":0},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CE24,Usage!$CB24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M24<>\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M24<>\"Summer\",$G24<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M24=\"Summer\",$G24=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M25<>\"Summer\",Usage!$DB24,Usage!$CY24),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M24=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN24=TRUE,SUM($BD24*$BE24),Usage!$CO24),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M24=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC24=TRUE,SUM($BG24*$BH24),Usage!$DD24),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP24=TRUE,SUM($BJ24*$BK24),Usage!$CQ24),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE24=TRUE,SUM($BM24*$BN24),Usage!$DF24),2)","v":0},{"$f":"ROUND(Usage!$DP24,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV24,2),ROUND(Usage!$DZ24,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX24,2),ROUND(Usage!$EB24,2))","v":0},{"$f":"ROUND(Usage!$GN24,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC24=TRUE,SUM($BU24*$BV24),Usage!$ED24),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH24=TRUE,SUM($BX24*$BY24),Usage!$FI24),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE24=TRUE,SUM($CA24*$CB24),Usage!$EF24),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ24=TRUE,SUM($CD24*$CE24),Usage!$FK24),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH24,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM24,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ24,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M24<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO24,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW24,$BZ24,$CC24,$CF24,$CI24,$CL24,$CO24,$CR24),0)","v":0},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BV24,Usage!$BS24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24=\"Summer\",Usage!$EQ24,Usage!$EN24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BW24,Usage!$BT24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24=\"Summer\",Usage!$ER24,Usage!$EO24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$BX24,Usage!$BU24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24=\"Summer\",Usage!$ES24,Usage!$EP24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CC24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24=\"Summer\",Usage!$FV24,Usage!$FS24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CD24,Usage!$CA24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24=\"Summer\",Usage!$FW24,Usage!$FT24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24=\"Summer\",Usage!$CE24,Usage!$CB24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24=\"Summer\",Usage!$FX24,Usage!$FU24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z24<>\"Summer\",Usage!$BW24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24<>\"Summer\",Usage!$EQ24,Usage!$EN24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BW24,Usage!$BT24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24<>\"Summer\",Usage!$ER24,Usage!$EO24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$BX24,Usage!$BU24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24<>\"Summer\",Usage!$ES24,Usage!$EP24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CC24,Usage!$BZ24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24<>\"Summer\",Usage!$FV24,Usage!$FS24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CD24,Usage!$CA24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24<>\"Summer\",Usage!$FW24,Usage!$FT24),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M24<>\"Summer\",Usage!$CE24,Usage!$CB24)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M24<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M24<>\"Summer\",Usage!$FX24,Usage!$FU24),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW24,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY24,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA24,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H24","v":0},{"$f":"Usage!$HD24","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD24","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN24,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO24,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I24","v":0},{"$f":"Usage!$HU24","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW24,2)","v":0},{"$f":"Usage!$HV24","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX24,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A25","v":24},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B25","v":0},{"$f":"Tenant!$C25","v":0},{"$f":"Tenant!$D25","v":0},{"$f":"Tenant!$E25","v":0},{"$f":"Tenant!$G25","v":0},{"$f":"Usage!$D25","v":"00:00:00"},{"$f":"Usage!$E25","v":"00:00:00"},{"$f":"Usage!$F25","v":0},{"$f":"Usage!$G25","v":0},{"$f":"Usage!$H25","v":0},{"$f":"Usage!$X25","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS25,2)","v":0},{"$f":"Usage!$AA25","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH25,2)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BV25,Usage!$BS25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M25=\"Summer\",Usage!$CK25,Usage!$CH25),2)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BW25,Usage!$BT25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M26=\"Summer\",Usage!$CL25,Usage!$CI25),2)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BX25,Usage!$BU25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M26=\"Summer\",Usage!$CM25,Usage!$CJ25),2)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CC25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M26=\"Summer\",Usage!$CZ25,Usage!$CW25),2)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CD25,Usage!$CA25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M26=\"Summer\",Usage!$DA25,Usage!$CX25),2)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CE25,Usage!$CB25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25=\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M25=\"Summer\",Usage!$DB25,Usage!$CY25),2)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BV25,Usage!$BS25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M25<>\"Summer\",Usage!$CK25,Usage!$CH25),2)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BW25,Usage!$BT25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M26<>\"Summer\",Usage!$CL25,Usage!$CI25),2)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BX25,Usage!$BU25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M26<>\"Summer\",Usage!$CM25,Usage!$CJ25),2)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CC25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M25<>\"Summer\",Usage!$CZ25,Usage!$CW25),2)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CD25,Usage!$CA25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M26<>\"Summer\",Usage!$DA25,Usage!$CX25),2)","v":0},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CE25,Usage!$CB25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M25<>\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M25<>\"Summer\",$G25<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M25=\"Summer\",$G25=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M26<>\"Summer\",Usage!$DB25,Usage!$CY25),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M25=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN25=TRUE,SUM($BD25*$BE25),Usage!$CO25),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M25=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC25=TRUE,SUM($BG25*$BH25),Usage!$DD25),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP25=TRUE,SUM($BJ25*$BK25),Usage!$CQ25),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE25=TRUE,SUM($BM25*$BN25),Usage!$DF25),2)","v":0},{"$f":"ROUND(Usage!$DP25,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV25,2),ROUND(Usage!$DZ25,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX25,2),ROUND(Usage!$EB25,2))","v":0},{"$f":"ROUND(Usage!$GN25,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC25=TRUE,SUM($BU25*$BV25),Usage!$ED25),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH25=TRUE,SUM($BX25*$BY25),Usage!$FI25),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE25=TRUE,SUM($CA25*$CB25),Usage!$EF25),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ25=TRUE,SUM($CD25*$CE25),Usage!$FK25),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH25,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM25,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ25,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M25<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO25,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW25,$BZ25,$CC25,$CF25,$CI25,$CL25,$CO25,$CR25),0)","v":0},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BV25,Usage!$BS25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25=\"Summer\",Usage!$EQ25,Usage!$EN25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BW25,Usage!$BT25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25=\"Summer\",Usage!$ER25,Usage!$EO25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$BX25,Usage!$BU25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25=\"Summer\",Usage!$ES25,Usage!$EP25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CC25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25=\"Summer\",Usage!$FV25,Usage!$FS25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CD25,Usage!$CA25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25=\"Summer\",Usage!$FW25,Usage!$FT25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25=\"Summer\",Usage!$CE25,Usage!$CB25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25=\"Summer\",Usage!$FX25,Usage!$FU25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z25<>\"Summer\",Usage!$BW25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25<>\"Summer\",Usage!$EQ25,Usage!$EN25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BW25,Usage!$BT25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25<>\"Summer\",Usage!$ER25,Usage!$EO25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$BX25,Usage!$BU25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25<>\"Summer\",Usage!$ES25,Usage!$EP25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CC25,Usage!$BZ25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25<>\"Summer\",Usage!$FV25,Usage!$FS25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CD25,Usage!$CA25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25<>\"Summer\",Usage!$FW25,Usage!$FT25),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M25<>\"Summer\",Usage!$CE25,Usage!$CB25)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M25<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M25<>\"Summer\",Usage!$FX25,Usage!$FU25),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW25,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY25,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA25,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H25","v":0},{"$f":"Usage!$HD25","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD25","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN25,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO25,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I25","v":0},{"$f":"Usage!$HU25","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW25,2)","v":0},{"$f":"Usage!$HV25","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX25,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A26","v":25},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B26","v":0},{"$f":"Tenant!$C26","v":0},{"$f":"Tenant!$D26","v":0},{"$f":"Tenant!$E26","v":0},{"$f":"Tenant!$G26","v":0},{"$f":"Usage!$D26","v":"00:00:00"},{"$f":"Usage!$E26","v":"00:00:00"},{"$f":"Usage!$F26","v":0},{"$f":"Usage!$G26","v":0},{"$f":"Usage!$H26","v":0},{"$f":"Usage!$X26","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS26,2)","v":0},{"$f":"Usage!$AA26","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH26,2)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BV26,Usage!$BS26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M26=\"Summer\",Usage!$CK26,Usage!$CH26),2)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BW26,Usage!$BT26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M27=\"Summer\",Usage!$CL26,Usage!$CI26),2)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BX26,Usage!$BU26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M27=\"Summer\",Usage!$CM26,Usage!$CJ26),2)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CC26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M27=\"Summer\",Usage!$CZ26,Usage!$CW26),2)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CD26,Usage!$CA26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M27=\"Summer\",Usage!$DA26,Usage!$CX26),2)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CE26,Usage!$CB26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26=\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M26=\"Summer\",Usage!$DB26,Usage!$CY26),2)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BV26,Usage!$BS26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M26<>\"Summer\",Usage!$CK26,Usage!$CH26),2)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BW26,Usage!$BT26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M27<>\"Summer\",Usage!$CL26,Usage!$CI26),2)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BX26,Usage!$BU26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M27<>\"Summer\",Usage!$CM26,Usage!$CJ26),2)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CC26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M26<>\"Summer\",Usage!$CZ26,Usage!$CW26),2)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CD26,Usage!$CA26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M27<>\"Summer\",Usage!$DA26,Usage!$CX26),2)","v":0},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CE26,Usage!$CB26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M26<>\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M26<>\"Summer\",$G26<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M26=\"Summer\",$G26=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M27<>\"Summer\",Usage!$DB26,Usage!$CY26),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M26=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN26=TRUE,SUM($BD26*$BE26),Usage!$CO26),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M26=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC26=TRUE,SUM($BG26*$BH26),Usage!$DD26),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP26=TRUE,SUM($BJ26*$BK26),Usage!$CQ26),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE26=TRUE,SUM($BM26*$BN26),Usage!$DF26),2)","v":0},{"$f":"ROUND(Usage!$DP26,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV26,2),ROUND(Usage!$DZ26,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX26,2),ROUND(Usage!$EB26,2))","v":0},{"$f":"ROUND(Usage!$GN26,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC26=TRUE,SUM($BU26*$BV26),Usage!$ED26),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH26=TRUE,SUM($BX26*$BY26),Usage!$FI26),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE26=TRUE,SUM($CA26*$CB26),Usage!$EF26),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ26=TRUE,SUM($CD26*$CE26),Usage!$FK26),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH26,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM26,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ26,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M26<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO26,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW26,$BZ26,$CC26,$CF26,$CI26,$CL26,$CO26,$CR26),0)","v":0},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BV26,Usage!$BS26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26=\"Summer\",Usage!$EQ26,Usage!$EN26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BW26,Usage!$BT26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26=\"Summer\",Usage!$ER26,Usage!$EO26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$BX26,Usage!$BU26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26=\"Summer\",Usage!$ES26,Usage!$EP26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CC26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26=\"Summer\",Usage!$FV26,Usage!$FS26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CD26,Usage!$CA26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26=\"Summer\",Usage!$FW26,Usage!$FT26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26=\"Summer\",Usage!$CE26,Usage!$CB26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26=\"Summer\",Usage!$FX26,Usage!$FU26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z26<>\"Summer\",Usage!$BW26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26<>\"Summer\",Usage!$EQ26,Usage!$EN26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BW26,Usage!$BT26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26<>\"Summer\",Usage!$ER26,Usage!$EO26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$BX26,Usage!$BU26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26<>\"Summer\",Usage!$ES26,Usage!$EP26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CC26,Usage!$BZ26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26<>\"Summer\",Usage!$FV26,Usage!$FS26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CD26,Usage!$CA26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26<>\"Summer\",Usage!$FW26,Usage!$FT26),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M26<>\"Summer\",Usage!$CE26,Usage!$CB26)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M26<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M26<>\"Summer\",Usage!$FX26,Usage!$FU26),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW26,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY26,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA26,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H26","v":0},{"$f":"Usage!$HD26","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD26","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN26,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO26,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I26","v":0},{"$f":"Usage!$HU26","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW26,2)","v":0},{"$f":"Usage!$HV26","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX26,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A27","v":26},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B27","v":0},{"$f":"Tenant!$C27","v":0},{"$f":"Tenant!$D27","v":0},{"$f":"Tenant!$E27","v":0},{"$f":"Tenant!$G27","v":0},{"$f":"Usage!$D27","v":"00:00:00"},{"$f":"Usage!$E27","v":"00:00:00"},{"$f":"Usage!$F27","v":0},{"$f":"Usage!$G27","v":0},{"$f":"Usage!$H27","v":0},{"$f":"Usage!$X27","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS27,2)","v":0},{"$f":"Usage!$AA27","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH27,2)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BV27,Usage!$BS27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M27=\"Summer\",Usage!$CK27,Usage!$CH27),2)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BW27,Usage!$BT27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M28=\"Summer\",Usage!$CL27,Usage!$CI27),2)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BX27,Usage!$BU27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M28=\"Summer\",Usage!$CM27,Usage!$CJ27),2)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CC27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M28=\"Summer\",Usage!$CZ27,Usage!$CW27),2)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CD27,Usage!$CA27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M28=\"Summer\",Usage!$DA27,Usage!$CX27),2)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CE27,Usage!$CB27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27=\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M27=\"Summer\",Usage!$DB27,Usage!$CY27),2)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BV27,Usage!$BS27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M27<>\"Summer\",Usage!$CK27,Usage!$CH27),2)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BW27,Usage!$BT27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M28<>\"Summer\",Usage!$CL27,Usage!$CI27),2)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BX27,Usage!$BU27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M28<>\"Summer\",Usage!$CM27,Usage!$CJ27),2)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CC27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M27<>\"Summer\",Usage!$CZ27,Usage!$CW27),2)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CD27,Usage!$CA27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M28<>\"Summer\",Usage!$DA27,Usage!$CX27),2)","v":0},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CE27,Usage!$CB27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M27<>\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M27<>\"Summer\",$G27<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M27=\"Summer\",$G27=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M28<>\"Summer\",Usage!$DB27,Usage!$CY27),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M27=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN27=TRUE,SUM($BD27*$BE27),Usage!$CO27),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M27=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC27=TRUE,SUM($BG27*$BH27),Usage!$DD27),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP27=TRUE,SUM($BJ27*$BK27),Usage!$CQ27),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE27=TRUE,SUM($BM27*$BN27),Usage!$DF27),2)","v":0},{"$f":"ROUND(Usage!$DP27,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV27,2),ROUND(Usage!$DZ27,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX27,2),ROUND(Usage!$EB27,2))","v":0},{"$f":"ROUND(Usage!$GN27,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC27=TRUE,SUM($BU27*$BV27),Usage!$ED27),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH27=TRUE,SUM($BX27*$BY27),Usage!$FI27),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE27=TRUE,SUM($CA27*$CB27),Usage!$EF27),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ27=TRUE,SUM($CD27*$CE27),Usage!$FK27),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH27,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM27,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ27,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M27<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO27,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW27,$BZ27,$CC27,$CF27,$CI27,$CL27,$CO27,$CR27),0)","v":0},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BV27,Usage!$BS27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27=\"Summer\",Usage!$EQ27,Usage!$EN27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BW27,Usage!$BT27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27=\"Summer\",Usage!$ER27,Usage!$EO27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$BX27,Usage!$BU27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27=\"Summer\",Usage!$ES27,Usage!$EP27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CC27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27=\"Summer\",Usage!$FV27,Usage!$FS27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CD27,Usage!$CA27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27=\"Summer\",Usage!$FW27,Usage!$FT27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27=\"Summer\",Usage!$CE27,Usage!$CB27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27=\"Summer\",Usage!$FX27,Usage!$FU27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z27<>\"Summer\",Usage!$BW27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27<>\"Summer\",Usage!$EQ27,Usage!$EN27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BW27,Usage!$BT27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27<>\"Summer\",Usage!$ER27,Usage!$EO27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$BX27,Usage!$BU27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27<>\"Summer\",Usage!$ES27,Usage!$EP27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CC27,Usage!$BZ27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27<>\"Summer\",Usage!$FV27,Usage!$FS27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CD27,Usage!$CA27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27<>\"Summer\",Usage!$FW27,Usage!$FT27),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M27<>\"Summer\",Usage!$CE27,Usage!$CB27)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M27<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M27<>\"Summer\",Usage!$FX27,Usage!$FU27),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW27,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY27,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA27,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H27","v":0},{"$f":"Usage!$HD27","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD27","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN27,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO27,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I27","v":0},{"$f":"Usage!$HU27","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW27,2)","v":0},{"$f":"Usage!$HV27","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX27,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A28","v":27},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B28","v":0},{"$f":"Tenant!$C28","v":0},{"$f":"Tenant!$D28","v":0},{"$f":"Tenant!$E28","v":0},{"$f":"Tenant!$G28","v":0},{"$f":"Usage!$D28","v":"00:00:00"},{"$f":"Usage!$E28","v":"00:00:00"},{"$f":"Usage!$F28","v":0},{"$f":"Usage!$G28","v":0},{"$f":"Usage!$H28","v":0},{"$f":"Usage!$X28","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS28,2)","v":0},{"$f":"Usage!$AA28","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH28,2)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BV28,Usage!$BS28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M28=\"Summer\",Usage!$CK28,Usage!$CH28),2)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BW28,Usage!$BT28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M29=\"Summer\",Usage!$CL28,Usage!$CI28),2)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BX28,Usage!$BU28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M29=\"Summer\",Usage!$CM28,Usage!$CJ28),2)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CC28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M29=\"Summer\",Usage!$CZ28,Usage!$CW28),2)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CD28,Usage!$CA28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M29=\"Summer\",Usage!$DA28,Usage!$CX28),2)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CE28,Usage!$CB28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28=\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M28=\"Summer\",Usage!$DB28,Usage!$CY28),2)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BV28,Usage!$BS28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M28<>\"Summer\",Usage!$CK28,Usage!$CH28),2)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BW28,Usage!$BT28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M29<>\"Summer\",Usage!$CL28,Usage!$CI28),2)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BX28,Usage!$BU28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M29<>\"Summer\",Usage!$CM28,Usage!$CJ28),2)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CC28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M28<>\"Summer\",Usage!$CZ28,Usage!$CW28),2)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CD28,Usage!$CA28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M29<>\"Summer\",Usage!$DA28,Usage!$CX28),2)","v":0},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CE28,Usage!$CB28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M28<>\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M28<>\"Summer\",$G28<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M28=\"Summer\",$G28=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M29<>\"Summer\",Usage!$DB28,Usage!$CY28),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M28=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN28=TRUE,SUM($BD28*$BE28),Usage!$CO28),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M28=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC28=TRUE,SUM($BG28*$BH28),Usage!$DD28),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP28=TRUE,SUM($BJ28*$BK28),Usage!$CQ28),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE28=TRUE,SUM($BM28*$BN28),Usage!$DF28),2)","v":0},{"$f":"ROUND(Usage!$DP28,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV28,2),ROUND(Usage!$DZ28,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX28,2),ROUND(Usage!$EB28,2))","v":0},{"$f":"ROUND(Usage!$GN28,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC28=TRUE,SUM($BU28*$BV28),Usage!$ED28),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH28=TRUE,SUM($BX28*$BY28),Usage!$FI28),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE28=TRUE,SUM($CA28*$CB28),Usage!$EF28),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ28=TRUE,SUM($CD28*$CE28),Usage!$FK28),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH28,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM28,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ28,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M28<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO28,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW28,$BZ28,$CC28,$CF28,$CI28,$CL28,$CO28,$CR28),0)","v":0},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BV28,Usage!$BS28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28=\"Summer\",Usage!$EQ28,Usage!$EN28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BW28,Usage!$BT28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28=\"Summer\",Usage!$ER28,Usage!$EO28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$BX28,Usage!$BU28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28=\"Summer\",Usage!$ES28,Usage!$EP28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CC28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28=\"Summer\",Usage!$FV28,Usage!$FS28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CD28,Usage!$CA28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28=\"Summer\",Usage!$FW28,Usage!$FT28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28=\"Summer\",Usage!$CE28,Usage!$CB28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28=\"Summer\",Usage!$FX28,Usage!$FU28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z28<>\"Summer\",Usage!$BW28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28<>\"Summer\",Usage!$EQ28,Usage!$EN28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BW28,Usage!$BT28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28<>\"Summer\",Usage!$ER28,Usage!$EO28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$BX28,Usage!$BU28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28<>\"Summer\",Usage!$ES28,Usage!$EP28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CC28,Usage!$BZ28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28<>\"Summer\",Usage!$FV28,Usage!$FS28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CD28,Usage!$CA28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28<>\"Summer\",Usage!$FW28,Usage!$FT28),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M28<>\"Summer\",Usage!$CE28,Usage!$CB28)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M28<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M28<>\"Summer\",Usage!$FX28,Usage!$FU28),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW28,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY28,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA28,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H28","v":0},{"$f":"Usage!$HD28","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD28","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN28,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO28,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I28","v":0},{"$f":"Usage!$HU28","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW28,2)","v":0},{"$f":"Usage!$HV28","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX28,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A29","v":28},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B29","v":0},{"$f":"Tenant!$C29","v":0},{"$f":"Tenant!$D29","v":0},{"$f":"Tenant!$E29","v":0},{"$f":"Tenant!$G29","v":0},{"$f":"Usage!$D29","v":"00:00:00"},{"$f":"Usage!$E29","v":"00:00:00"},{"$f":"Usage!$F29","v":0},{"$f":"Usage!$G29","v":0},{"$f":"Usage!$H29","v":0},{"$f":"Usage!$X29","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS29,2)","v":0},{"$f":"Usage!$AA29","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH29,2)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BV29,Usage!$BS29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M29=\"Summer\",Usage!$CK29,Usage!$CH29),2)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BW29,Usage!$BT29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M30=\"Summer\",Usage!$CL29,Usage!$CI29),2)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BX29,Usage!$BU29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M30=\"Summer\",Usage!$CM29,Usage!$CJ29),2)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CC29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M30=\"Summer\",Usage!$CZ29,Usage!$CW29),2)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CD29,Usage!$CA29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M30=\"Summer\",Usage!$DA29,Usage!$CX29),2)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CE29,Usage!$CB29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29=\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M29=\"Summer\",Usage!$DB29,Usage!$CY29),2)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BV29,Usage!$BS29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M29<>\"Summer\",Usage!$CK29,Usage!$CH29),2)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BW29,Usage!$BT29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M30<>\"Summer\",Usage!$CL29,Usage!$CI29),2)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BX29,Usage!$BU29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M30<>\"Summer\",Usage!$CM29,Usage!$CJ29),2)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CC29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M29<>\"Summer\",Usage!$CZ29,Usage!$CW29),2)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CD29,Usage!$CA29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M30<>\"Summer\",Usage!$DA29,Usage!$CX29),2)","v":0},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CE29,Usage!$CB29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M29<>\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M29<>\"Summer\",$G29<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M29=\"Summer\",$G29=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M30<>\"Summer\",Usage!$DB29,Usage!$CY29),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M29=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN29=TRUE,SUM($BD29*$BE29),Usage!$CO29),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M29=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC29=TRUE,SUM($BG29*$BH29),Usage!$DD29),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP29=TRUE,SUM($BJ29*$BK29),Usage!$CQ29),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE29=TRUE,SUM($BM29*$BN29),Usage!$DF29),2)","v":0},{"$f":"ROUND(Usage!$DP29,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV29,2),ROUND(Usage!$DZ29,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX29,2),ROUND(Usage!$EB29,2))","v":0},{"$f":"ROUND(Usage!$GN29,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC29=TRUE,SUM($BU29*$BV29),Usage!$ED29),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH29=TRUE,SUM($BX29*$BY29),Usage!$FI29),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE29=TRUE,SUM($CA29*$CB29),Usage!$EF29),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ29=TRUE,SUM($CD29*$CE29),Usage!$FK29),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH29,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM29,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ29,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M29<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO29,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW29,$BZ29,$CC29,$CF29,$CI29,$CL29,$CO29,$CR29),0)","v":0},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BV29,Usage!$BS29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29=\"Summer\",Usage!$EQ29,Usage!$EN29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BW29,Usage!$BT29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29=\"Summer\",Usage!$ER29,Usage!$EO29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$BX29,Usage!$BU29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29=\"Summer\",Usage!$ES29,Usage!$EP29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CC29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29=\"Summer\",Usage!$FV29,Usage!$FS29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CD29,Usage!$CA29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29=\"Summer\",Usage!$FW29,Usage!$FT29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29=\"Summer\",Usage!$CE29,Usage!$CB29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29=\"Summer\",Usage!$FX29,Usage!$FU29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z29<>\"Summer\",Usage!$BW29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29<>\"Summer\",Usage!$EQ29,Usage!$EN29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BW29,Usage!$BT29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29<>\"Summer\",Usage!$ER29,Usage!$EO29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$BX29,Usage!$BU29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29<>\"Summer\",Usage!$ES29,Usage!$EP29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CC29,Usage!$BZ29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29<>\"Summer\",Usage!$FV29,Usage!$FS29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CD29,Usage!$CA29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29<>\"Summer\",Usage!$FW29,Usage!$FT29),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M29<>\"Summer\",Usage!$CE29,Usage!$CB29)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M29<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M29<>\"Summer\",Usage!$FX29,Usage!$FU29),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW29,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY29,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA29,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H29","v":0},{"$f":"Usage!$HD29","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD29","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN29,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO29,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I29","v":0},{"$f":"Usage!$HU29","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW29,2)","v":0},{"$f":"Usage!$HV29","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX29,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A30","v":29},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B30","v":0},{"$f":"Tenant!$C30","v":0},{"$f":"Tenant!$D30","v":0},{"$f":"Tenant!$E30","v":0},{"$f":"Tenant!$G30","v":0},{"$f":"Usage!$D30","v":"00:00:00"},{"$f":"Usage!$E30","v":"00:00:00"},{"$f":"Usage!$F30","v":0},{"$f":"Usage!$G30","v":0},{"$f":"Usage!$H30","v":0},{"$f":"Usage!$X30","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS30,2)","v":0},{"$f":"Usage!$AA30","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH30,2)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BV30,Usage!$BS30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M30=\"Summer\",Usage!$CK30,Usage!$CH30),2)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BW30,Usage!$BT30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M31=\"Summer\",Usage!$CL30,Usage!$CI30),2)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BX30,Usage!$BU30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M31=\"Summer\",Usage!$CM30,Usage!$CJ30),2)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CC30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M31=\"Summer\",Usage!$CZ30,Usage!$CW30),2)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CD30,Usage!$CA30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M31=\"Summer\",Usage!$DA30,Usage!$CX30),2)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CE30,Usage!$CB30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30=\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M30=\"Summer\",Usage!$DB30,Usage!$CY30),2)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BV30,Usage!$BS30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M30<>\"Summer\",Usage!$CK30,Usage!$CH30),2)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BW30,Usage!$BT30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M31<>\"Summer\",Usage!$CL30,Usage!$CI30),2)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BX30,Usage!$BU30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M31<>\"Summer\",Usage!$CM30,Usage!$CJ30),2)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CC30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M30<>\"Summer\",Usage!$CZ30,Usage!$CW30),2)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CD30,Usage!$CA30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M31<>\"Summer\",Usage!$DA30,Usage!$CX30),2)","v":0},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CE30,Usage!$CB30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M30<>\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M30<>\"Summer\",$G30<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M30=\"Summer\",$G30=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M31<>\"Summer\",Usage!$DB30,Usage!$CY30),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M30=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN30=TRUE,SUM($BD30*$BE30),Usage!$CO30),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M30=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC30=TRUE,SUM($BG30*$BH30),Usage!$DD30),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP30=TRUE,SUM($BJ30*$BK30),Usage!$CQ30),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE30=TRUE,SUM($BM30*$BN30),Usage!$DF30),2)","v":0},{"$f":"ROUND(Usage!$DP30,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV30,2),ROUND(Usage!$DZ30,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX30,2),ROUND(Usage!$EB30,2))","v":0},{"$f":"ROUND(Usage!$GN30,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC30=TRUE,SUM($BU30*$BV30),Usage!$ED30),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH30=TRUE,SUM($BX30*$BY30),Usage!$FI30),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE30=TRUE,SUM($CA30*$CB30),Usage!$EF30),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ30=TRUE,SUM($CD30*$CE30),Usage!$FK30),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH30,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM30,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ30,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M30<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO30,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW30,$BZ30,$CC30,$CF30,$CI30,$CL30,$CO30,$CR30),0)","v":0},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BV30,Usage!$BS30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30=\"Summer\",Usage!$EQ30,Usage!$EN30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BW30,Usage!$BT30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30=\"Summer\",Usage!$ER30,Usage!$EO30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$BX30,Usage!$BU30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30=\"Summer\",Usage!$ES30,Usage!$EP30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CC30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30=\"Summer\",Usage!$FV30,Usage!$FS30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CD30,Usage!$CA30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30=\"Summer\",Usage!$FW30,Usage!$FT30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30=\"Summer\",Usage!$CE30,Usage!$CB30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30=\"Summer\",Usage!$FX30,Usage!$FU30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z30<>\"Summer\",Usage!$BW30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30<>\"Summer\",Usage!$EQ30,Usage!$EN30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BW30,Usage!$BT30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30<>\"Summer\",Usage!$ER30,Usage!$EO30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$BX30,Usage!$BU30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30<>\"Summer\",Usage!$ES30,Usage!$EP30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CC30,Usage!$BZ30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30<>\"Summer\",Usage!$FV30,Usage!$FS30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CD30,Usage!$CA30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30<>\"Summer\",Usage!$FW30,Usage!$FT30),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M30<>\"Summer\",Usage!$CE30,Usage!$CB30)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M30<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M30<>\"Summer\",Usage!$FX30,Usage!$FU30),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW30,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY30,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA30,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H30","v":0},{"$f":"Usage!$HD30","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD30","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN30,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO30,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I30","v":0},{"$f":"Usage!$HU30","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW30,2)","v":0},{"$f":"Usage!$HV30","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX30,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A31","v":30},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B31","v":0},{"$f":"Tenant!$C31","v":0},{"$f":"Tenant!$D31","v":0},{"$f":"Tenant!$E31","v":0},{"$f":"Tenant!$G31","v":0},{"$f":"Usage!$D31","v":"00:00:00"},{"$f":"Usage!$E31","v":"00:00:00"},{"$f":"Usage!$F31","v":0},{"$f":"Usage!$G31","v":0},{"$f":"Usage!$H31","v":0},{"$f":"Usage!$X31","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS31,2)","v":0},{"$f":"Usage!$AA31","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH31,2)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BV31,Usage!$BS31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M31=\"Summer\",Usage!$CK31,Usage!$CH31),2)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BW31,Usage!$BT31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M32=\"Summer\",Usage!$CL31,Usage!$CI31),2)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BX31,Usage!$BU31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M32=\"Summer\",Usage!$CM31,Usage!$CJ31),2)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CC31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M32=\"Summer\",Usage!$CZ31,Usage!$CW31),2)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CD31,Usage!$CA31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M32=\"Summer\",Usage!$DA31,Usage!$CX31),2)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CE31,Usage!$CB31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31=\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M31=\"Summer\",Usage!$DB31,Usage!$CY31),2)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BV31,Usage!$BS31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M31<>\"Summer\",Usage!$CK31,Usage!$CH31),2)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BW31,Usage!$BT31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M32<>\"Summer\",Usage!$CL31,Usage!$CI31),2)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BX31,Usage!$BU31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M32<>\"Summer\",Usage!$CM31,Usage!$CJ31),2)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CC31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M31<>\"Summer\",Usage!$CZ31,Usage!$CW31),2)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CD31,Usage!$CA31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M32<>\"Summer\",Usage!$DA31,Usage!$CX31),2)","v":0},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CE31,Usage!$CB31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M31<>\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M31<>\"Summer\",$G31<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M31=\"Summer\",$G31=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M32<>\"Summer\",Usage!$DB31,Usage!$CY31),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M31=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN31=TRUE,SUM($BD31*$BE31),Usage!$CO31),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M31=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC31=TRUE,SUM($BG31*$BH31),Usage!$DD31),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP31=TRUE,SUM($BJ31*$BK31),Usage!$CQ31),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE31=TRUE,SUM($BM31*$BN31),Usage!$DF31),2)","v":0},{"$f":"ROUND(Usage!$DP31,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV31,2),ROUND(Usage!$DZ31,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX31,2),ROUND(Usage!$EB31,2))","v":0},{"$f":"ROUND(Usage!$GN31,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC31=TRUE,SUM($BU31*$BV31),Usage!$ED31),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH31=TRUE,SUM($BX31*$BY31),Usage!$FI31),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE31=TRUE,SUM($CA31*$CB31),Usage!$EF31),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ31=TRUE,SUM($CD31*$CE31),Usage!$FK31),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH31,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM31,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ31,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M31<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO31,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW31,$BZ31,$CC31,$CF31,$CI31,$CL31,$CO31,$CR31),0)","v":0},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BV31,Usage!$BS31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31=\"Summer\",Usage!$EQ31,Usage!$EN31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BW31,Usage!$BT31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31=\"Summer\",Usage!$ER31,Usage!$EO31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$BX31,Usage!$BU31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31=\"Summer\",Usage!$ES31,Usage!$EP31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CC31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31=\"Summer\",Usage!$FV31,Usage!$FS31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CD31,Usage!$CA31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31=\"Summer\",Usage!$FW31,Usage!$FT31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31=\"Summer\",Usage!$CE31,Usage!$CB31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31=\"Summer\",Usage!$FX31,Usage!$FU31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z31<>\"Summer\",Usage!$BW31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31<>\"Summer\",Usage!$EQ31,Usage!$EN31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BW31,Usage!$BT31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31<>\"Summer\",Usage!$ER31,Usage!$EO31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$BX31,Usage!$BU31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31<>\"Summer\",Usage!$ES31,Usage!$EP31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CC31,Usage!$BZ31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31<>\"Summer\",Usage!$FV31,Usage!$FS31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CD31,Usage!$CA31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31<>\"Summer\",Usage!$FW31,Usage!$FT31),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M31<>\"Summer\",Usage!$CE31,Usage!$CB31)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M31<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M31<>\"Summer\",Usage!$FX31,Usage!$FU31),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW31,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY31,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA31,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H31","v":0},{"$f":"Usage!$HD31","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD31","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN31,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO31,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I31","v":0},{"$f":"Usage!$HU31","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW31,2)","v":0},{"$f":"Usage!$HV31","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX31,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A32","v":31},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B32","v":0},{"$f":"Tenant!$C32","v":0},{"$f":"Tenant!$D32","v":0},{"$f":"Tenant!$E32","v":0},{"$f":"Tenant!$G32","v":0},{"$f":"Usage!$D32","v":"00:00:00"},{"$f":"Usage!$E32","v":"00:00:00"},{"$f":"Usage!$F32","v":0},{"$f":"Usage!$G32","v":0},{"$f":"Usage!$H32","v":0},{"$f":"Usage!$X32","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS32,2)","v":0},{"$f":"Usage!$AA32","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH32,2)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BV32,Usage!$BS32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M32=\"Summer\",Usage!$CK32,Usage!$CH32),2)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BW32,Usage!$BT32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M33=\"Summer\",Usage!$CL32,Usage!$CI32),2)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BX32,Usage!$BU32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M33=\"Summer\",Usage!$CM32,Usage!$CJ32),2)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CC32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M33=\"Summer\",Usage!$CZ32,Usage!$CW32),2)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CD32,Usage!$CA32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M33=\"Summer\",Usage!$DA32,Usage!$CX32),2)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CE32,Usage!$CB32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32=\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M32=\"Summer\",Usage!$DB32,Usage!$CY32),2)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BV32,Usage!$BS32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M32<>\"Summer\",Usage!$CK32,Usage!$CH32),2)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BW32,Usage!$BT32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M33<>\"Summer\",Usage!$CL32,Usage!$CI32),2)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BX32,Usage!$BU32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M33<>\"Summer\",Usage!$CM32,Usage!$CJ32),2)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CC32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M32<>\"Summer\",Usage!$CZ32,Usage!$CW32),2)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CD32,Usage!$CA32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M33<>\"Summer\",Usage!$DA32,Usage!$CX32),2)","v":0},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CE32,Usage!$CB32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M32<>\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M32<>\"Summer\",$G32<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M32=\"Summer\",$G32=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M33<>\"Summer\",Usage!$DB32,Usage!$CY32),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M32=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN32=TRUE,SUM($BD32*$BE32),Usage!$CO32),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M32=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC32=TRUE,SUM($BG32*$BH32),Usage!$DD32),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP32=TRUE,SUM($BJ32*$BK32),Usage!$CQ32),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE32=TRUE,SUM($BM32*$BN32),Usage!$DF32),2)","v":0},{"$f":"ROUND(Usage!$DP32,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV32,2),ROUND(Usage!$DZ32,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX32,2),ROUND(Usage!$EB32,2))","v":0},{"$f":"ROUND(Usage!$GN32,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC32=TRUE,SUM($BU32*$BV32),Usage!$ED32),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH32=TRUE,SUM($BX32*$BY32),Usage!$FI32),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE32=TRUE,SUM($CA32*$CB32),Usage!$EF32),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ32=TRUE,SUM($CD32*$CE32),Usage!$FK32),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH32,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM32,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ32,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M32<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO32,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW32,$BZ32,$CC32,$CF32,$CI32,$CL32,$CO32,$CR32),0)","v":0},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BV32,Usage!$BS32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32=\"Summer\",Usage!$EQ32,Usage!$EN32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BW32,Usage!$BT32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32=\"Summer\",Usage!$ER32,Usage!$EO32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$BX32,Usage!$BU32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32=\"Summer\",Usage!$ES32,Usage!$EP32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CC32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32=\"Summer\",Usage!$FV32,Usage!$FS32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CD32,Usage!$CA32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32=\"Summer\",Usage!$FW32,Usage!$FT32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32=\"Summer\",Usage!$CE32,Usage!$CB32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32=\"Summer\",Usage!$FX32,Usage!$FU32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z32<>\"Summer\",Usage!$BW32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32<>\"Summer\",Usage!$EQ32,Usage!$EN32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BW32,Usage!$BT32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32<>\"Summer\",Usage!$ER32,Usage!$EO32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$BX32,Usage!$BU32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32<>\"Summer\",Usage!$ES32,Usage!$EP32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CC32,Usage!$BZ32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32<>\"Summer\",Usage!$FV32,Usage!$FS32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CD32,Usage!$CA32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32<>\"Summer\",Usage!$FW32,Usage!$FT32),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M32<>\"Summer\",Usage!$CE32,Usage!$CB32)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M32<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M32<>\"Summer\",Usage!$FX32,Usage!$FU32),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW32,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY32,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA32,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H32","v":0},{"$f":"Usage!$HD32","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD32","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN32,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO32,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I32","v":0},{"$f":"Usage!$HU32","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW32,2)","v":0},{"$f":"Usage!$HV32","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX32,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A33","v":32},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B33","v":0},{"$f":"Tenant!$C33","v":0},{"$f":"Tenant!$D33","v":0},{"$f":"Tenant!$E33","v":0},{"$f":"Tenant!$G33","v":0},{"$f":"Usage!$D33","v":"00:00:00"},{"$f":"Usage!$E33","v":"00:00:00"},{"$f":"Usage!$F33","v":0},{"$f":"Usage!$G33","v":0},{"$f":"Usage!$H33","v":0},{"$f":"Usage!$X33","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS33,2)","v":0},{"$f":"Usage!$AA33","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH33,2)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BV33,Usage!$BS33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M33=\"Summer\",Usage!$CK33,Usage!$CH33),2)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BW33,Usage!$BT33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M34=\"Summer\",Usage!$CL33,Usage!$CI33),2)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BX33,Usage!$BU33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M34=\"Summer\",Usage!$CM33,Usage!$CJ33),2)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CC33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M34=\"Summer\",Usage!$CZ33,Usage!$CW33),2)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CD33,Usage!$CA33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M34=\"Summer\",Usage!$DA33,Usage!$CX33),2)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CE33,Usage!$CB33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33=\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M33=\"Summer\",Usage!$DB33,Usage!$CY33),2)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BV33,Usage!$BS33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M33<>\"Summer\",Usage!$CK33,Usage!$CH33),2)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BW33,Usage!$BT33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M34<>\"Summer\",Usage!$CL33,Usage!$CI33),2)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BX33,Usage!$BU33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M34<>\"Summer\",Usage!$CM33,Usage!$CJ33),2)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CC33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M33<>\"Summer\",Usage!$CZ33,Usage!$CW33),2)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CD33,Usage!$CA33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M34<>\"Summer\",Usage!$DA33,Usage!$CX33),2)","v":0},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CE33,Usage!$CB33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M33<>\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M33<>\"Summer\",$G33<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M33=\"Summer\",$G33=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M34<>\"Summer\",Usage!$DB33,Usage!$CY33),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M33=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN33=TRUE,SUM($BD33*$BE33),Usage!$CO33),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M33=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC33=TRUE,SUM($BG33*$BH33),Usage!$DD33),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP33=TRUE,SUM($BJ33*$BK33),Usage!$CQ33),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE33=TRUE,SUM($BM33*$BN33),Usage!$DF33),2)","v":0},{"$f":"ROUND(Usage!$DP33,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV33,2),ROUND(Usage!$DZ33,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX33,2),ROUND(Usage!$EB33,2))","v":0},{"$f":"ROUND(Usage!$GN33,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC33=TRUE,SUM($BU33*$BV33),Usage!$ED33),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH33=TRUE,SUM($BX33*$BY33),Usage!$FI33),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE33=TRUE,SUM($CA33*$CB33),Usage!$EF33),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ33=TRUE,SUM($CD33*$CE33),Usage!$FK33),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH33,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM33,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ33,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M33<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO33,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW33,$BZ33,$CC33,$CF33,$CI33,$CL33,$CO33,$CR33),0)","v":0},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BV33,Usage!$BS33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33=\"Summer\",Usage!$EQ33,Usage!$EN33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BW33,Usage!$BT33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33=\"Summer\",Usage!$ER33,Usage!$EO33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$BX33,Usage!$BU33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33=\"Summer\",Usage!$ES33,Usage!$EP33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CC33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33=\"Summer\",Usage!$FV33,Usage!$FS33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CD33,Usage!$CA33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33=\"Summer\",Usage!$FW33,Usage!$FT33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33=\"Summer\",Usage!$CE33,Usage!$CB33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33=\"Summer\",Usage!$FX33,Usage!$FU33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z33<>\"Summer\",Usage!$BW33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33<>\"Summer\",Usage!$EQ33,Usage!$EN33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BW33,Usage!$BT33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33<>\"Summer\",Usage!$ER33,Usage!$EO33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$BX33,Usage!$BU33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33<>\"Summer\",Usage!$ES33,Usage!$EP33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CC33,Usage!$BZ33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33<>\"Summer\",Usage!$FV33,Usage!$FS33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CD33,Usage!$CA33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33<>\"Summer\",Usage!$FW33,Usage!$FT33),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M33<>\"Summer\",Usage!$CE33,Usage!$CB33)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M33<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M33<>\"Summer\",Usage!$FX33,Usage!$FU33),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW33,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY33,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA33,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H33","v":0},{"$f":"Usage!$HD33","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD33","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN33,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO33,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I33","v":0},{"$f":"Usage!$HU33","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW33,2)","v":0},{"$f":"Usage!$HV33","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX33,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A34","v":33},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B34","v":0},{"$f":"Tenant!$C34","v":0},{"$f":"Tenant!$D34","v":0},{"$f":"Tenant!$E34","v":0},{"$f":"Tenant!$G34","v":0},{"$f":"Usage!$D34","v":"00:00:00"},{"$f":"Usage!$E34","v":"00:00:00"},{"$f":"Usage!$F34","v":0},{"$f":"Usage!$G34","v":0},{"$f":"Usage!$H34","v":0},{"$f":"Usage!$X34","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS34,2)","v":0},{"$f":"Usage!$AA34","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH34,2)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BV34,Usage!$BS34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M34=\"Summer\",Usage!$CK34,Usage!$CH34),2)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BW34,Usage!$BT34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M35=\"Summer\",Usage!$CL34,Usage!$CI34),2)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BX34,Usage!$BU34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M35=\"Summer\",Usage!$CM34,Usage!$CJ34),2)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CC34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M35=\"Summer\",Usage!$CZ34,Usage!$CW34),2)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CD34,Usage!$CA34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M35=\"Summer\",Usage!$DA34,Usage!$CX34),2)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CE34,Usage!$CB34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34=\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M34=\"Summer\",Usage!$DB34,Usage!$CY34),2)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BV34,Usage!$BS34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M34<>\"Summer\",Usage!$CK34,Usage!$CH34),2)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BW34,Usage!$BT34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M35<>\"Summer\",Usage!$CL34,Usage!$CI34),2)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BX34,Usage!$BU34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M35<>\"Summer\",Usage!$CM34,Usage!$CJ34),2)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CC34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M34<>\"Summer\",Usage!$CZ34,Usage!$CW34),2)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CD34,Usage!$CA34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M35<>\"Summer\",Usage!$DA34,Usage!$CX34),2)","v":0},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CE34,Usage!$CB34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M34<>\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M34<>\"Summer\",$G34<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M34=\"Summer\",$G34=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M35<>\"Summer\",Usage!$DB34,Usage!$CY34),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M34=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN34=TRUE,SUM($BD34*$BE34),Usage!$CO34),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M34=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC34=TRUE,SUM($BG34*$BH34),Usage!$DD34),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP34=TRUE,SUM($BJ34*$BK34),Usage!$CQ34),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE34=TRUE,SUM($BM34*$BN34),Usage!$DF34),2)","v":0},{"$f":"ROUND(Usage!$DP34,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV34,2),ROUND(Usage!$DZ34,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX34,2),ROUND(Usage!$EB34,2))","v":0},{"$f":"ROUND(Usage!$GN34,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC34=TRUE,SUM($BU34*$BV34),Usage!$ED34),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH34=TRUE,SUM($BX34*$BY34),Usage!$FI34),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE34=TRUE,SUM($CA34*$CB34),Usage!$EF34),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ34=TRUE,SUM($CD34*$CE34),Usage!$FK34),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH34,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM34,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ34,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M34<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO34,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW34,$BZ34,$CC34,$CF34,$CI34,$CL34,$CO34,$CR34),0)","v":0},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BV34,Usage!$BS34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34=\"Summer\",Usage!$EQ34,Usage!$EN34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BW34,Usage!$BT34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34=\"Summer\",Usage!$ER34,Usage!$EO34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$BX34,Usage!$BU34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34=\"Summer\",Usage!$ES34,Usage!$EP34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CC34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34=\"Summer\",Usage!$FV34,Usage!$FS34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CD34,Usage!$CA34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34=\"Summer\",Usage!$FW34,Usage!$FT34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34=\"Summer\",Usage!$CE34,Usage!$CB34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34=\"Summer\",Usage!$FX34,Usage!$FU34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z34<>\"Summer\",Usage!$BW34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34<>\"Summer\",Usage!$EQ34,Usage!$EN34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BW34,Usage!$BT34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34<>\"Summer\",Usage!$ER34,Usage!$EO34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$BX34,Usage!$BU34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34<>\"Summer\",Usage!$ES34,Usage!$EP34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CC34,Usage!$BZ34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34<>\"Summer\",Usage!$FV34,Usage!$FS34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CD34,Usage!$CA34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34<>\"Summer\",Usage!$FW34,Usage!$FT34),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M34<>\"Summer\",Usage!$CE34,Usage!$CB34)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M34<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M34<>\"Summer\",Usage!$FX34,Usage!$FU34),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW34,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY34,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA34,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H34","v":0},{"$f":"Usage!$HD34","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD34","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN34,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO34,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I34","v":0},{"$f":"Usage!$HU34","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW34,2)","v":0},{"$f":"Usage!$HV34","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX34,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A35","v":34},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B35","v":0},{"$f":"Tenant!$C35","v":0},{"$f":"Tenant!$D35","v":0},{"$f":"Tenant!$E35","v":0},{"$f":"Tenant!$G35","v":0},{"$f":"Usage!$D35","v":"00:00:00"},{"$f":"Usage!$E35","v":"00:00:00"},{"$f":"Usage!$F35","v":0},{"$f":"Usage!$G35","v":0},{"$f":"Usage!$H35","v":0},{"$f":"Usage!$X35","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS35,2)","v":0},{"$f":"Usage!$AA35","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH35,2)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BV35,Usage!$BS35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M35=\"Summer\",Usage!$CK35,Usage!$CH35),2)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BW35,Usage!$BT35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M36=\"Summer\",Usage!$CL35,Usage!$CI35),2)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BX35,Usage!$BU35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M36=\"Summer\",Usage!$CM35,Usage!$CJ35),2)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CC35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M36=\"Summer\",Usage!$CZ35,Usage!$CW35),2)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CD35,Usage!$CA35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M36=\"Summer\",Usage!$DA35,Usage!$CX35),2)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CE35,Usage!$CB35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35=\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M35=\"Summer\",Usage!$DB35,Usage!$CY35),2)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BV35,Usage!$BS35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M35<>\"Summer\",Usage!$CK35,Usage!$CH35),2)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BW35,Usage!$BT35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M36<>\"Summer\",Usage!$CL35,Usage!$CI35),2)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BX35,Usage!$BU35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M36<>\"Summer\",Usage!$CM35,Usage!$CJ35),2)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CC35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M35<>\"Summer\",Usage!$CZ35,Usage!$CW35),2)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CD35,Usage!$CA35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M36<>\"Summer\",Usage!$DA35,Usage!$CX35),2)","v":0},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CE35,Usage!$CB35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M35<>\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M35<>\"Summer\",$G35<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M35=\"Summer\",$G35=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M36<>\"Summer\",Usage!$DB35,Usage!$CY35),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M35=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN35=TRUE,SUM($BD35*$BE35),Usage!$CO35),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M35=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC35=TRUE,SUM($BG35*$BH35),Usage!$DD35),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP35=TRUE,SUM($BJ35*$BK35),Usage!$CQ35),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE35=TRUE,SUM($BM35*$BN35),Usage!$DF35),2)","v":0},{"$f":"ROUND(Usage!$DP35,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV35,2),ROUND(Usage!$DZ35,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX35,2),ROUND(Usage!$EB35,2))","v":0},{"$f":"ROUND(Usage!$GN35,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC35=TRUE,SUM($BU35*$BV35),Usage!$ED35),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH35=TRUE,SUM($BX35*$BY35),Usage!$FI35),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE35=TRUE,SUM($CA35*$CB35),Usage!$EF35),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ35=TRUE,SUM($CD35*$CE35),Usage!$FK35),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH35,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM35,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ35,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M35<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO35,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW35,$BZ35,$CC35,$CF35,$CI35,$CL35,$CO35,$CR35),0)","v":0},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BV35,Usage!$BS35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35=\"Summer\",Usage!$EQ35,Usage!$EN35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BW35,Usage!$BT35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35=\"Summer\",Usage!$ER35,Usage!$EO35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$BX35,Usage!$BU35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35=\"Summer\",Usage!$ES35,Usage!$EP35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CC35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35=\"Summer\",Usage!$FV35,Usage!$FS35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CD35,Usage!$CA35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35=\"Summer\",Usage!$FW35,Usage!$FT35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35=\"Summer\",Usage!$CE35,Usage!$CB35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35=\"Summer\",Usage!$FX35,Usage!$FU35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z35<>\"Summer\",Usage!$BW35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35<>\"Summer\",Usage!$EQ35,Usage!$EN35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BW35,Usage!$BT35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35<>\"Summer\",Usage!$ER35,Usage!$EO35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$BX35,Usage!$BU35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35<>\"Summer\",Usage!$ES35,Usage!$EP35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CC35,Usage!$BZ35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35<>\"Summer\",Usage!$FV35,Usage!$FS35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CD35,Usage!$CA35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35<>\"Summer\",Usage!$FW35,Usage!$FT35),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M35<>\"Summer\",Usage!$CE35,Usage!$CB35)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M35<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M35<>\"Summer\",Usage!$FX35,Usage!$FU35),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW35,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY35,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA35,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H35","v":0},{"$f":"Usage!$HD35","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD35","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN35,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO35,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I35","v":0},{"$f":"Usage!$HU35","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW35,2)","v":0},{"$f":"Usage!$HV35","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX35,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A36","v":35},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B36","v":0},{"$f":"Tenant!$C36","v":0},{"$f":"Tenant!$D36","v":0},{"$f":"Tenant!$E36","v":0},{"$f":"Tenant!$G36","v":0},{"$f":"Usage!$D36","v":"00:00:00"},{"$f":"Usage!$E36","v":"00:00:00"},{"$f":"Usage!$F36","v":0},{"$f":"Usage!$G36","v":0},{"$f":"Usage!$H36","v":0},{"$f":"Usage!$X36","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS36,2)","v":0},{"$f":"Usage!$AA36","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH36,2)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BV36,Usage!$BS36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M36=\"Summer\",Usage!$CK36,Usage!$CH36),2)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BW36,Usage!$BT36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M37=\"Summer\",Usage!$CL36,Usage!$CI36),2)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BX36,Usage!$BU36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M37=\"Summer\",Usage!$CM36,Usage!$CJ36),2)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CC36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M37=\"Summer\",Usage!$CZ36,Usage!$CW36),2)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CD36,Usage!$CA36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M37=\"Summer\",Usage!$DA36,Usage!$CX36),2)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CE36,Usage!$CB36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36=\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M36=\"Summer\",Usage!$DB36,Usage!$CY36),2)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BV36,Usage!$BS36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M36<>\"Summer\",Usage!$CK36,Usage!$CH36),2)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BW36,Usage!$BT36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M37<>\"Summer\",Usage!$CL36,Usage!$CI36),2)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BX36,Usage!$BU36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M37<>\"Summer\",Usage!$CM36,Usage!$CJ36),2)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CC36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M36<>\"Summer\",Usage!$CZ36,Usage!$CW36),2)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CD36,Usage!$CA36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M37<>\"Summer\",Usage!$DA36,Usage!$CX36),2)","v":0},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CE36,Usage!$CB36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M36<>\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M36<>\"Summer\",$G36<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M36=\"Summer\",$G36=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M37<>\"Summer\",Usage!$DB36,Usage!$CY36),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M36=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN36=TRUE,SUM($BD36*$BE36),Usage!$CO36),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M36=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC36=TRUE,SUM($BG36*$BH36),Usage!$DD36),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP36=TRUE,SUM($BJ36*$BK36),Usage!$CQ36),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE36=TRUE,SUM($BM36*$BN36),Usage!$DF36),2)","v":0},{"$f":"ROUND(Usage!$DP36,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV36,2),ROUND(Usage!$DZ36,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX36,2),ROUND(Usage!$EB36,2))","v":0},{"$f":"ROUND(Usage!$GN36,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC36=TRUE,SUM($BU36*$BV36),Usage!$ED36),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH36=TRUE,SUM($BX36*$BY36),Usage!$FI36),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE36=TRUE,SUM($CA36*$CB36),Usage!$EF36),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ36=TRUE,SUM($CD36*$CE36),Usage!$FK36),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH36,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM36,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ36,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M36<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO36,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW36,$BZ36,$CC36,$CF36,$CI36,$CL36,$CO36,$CR36),0)","v":0},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BV36,Usage!$BS36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36=\"Summer\",Usage!$EQ36,Usage!$EN36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BW36,Usage!$BT36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36=\"Summer\",Usage!$ER36,Usage!$EO36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$BX36,Usage!$BU36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36=\"Summer\",Usage!$ES36,Usage!$EP36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CC36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36=\"Summer\",Usage!$FV36,Usage!$FS36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CD36,Usage!$CA36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36=\"Summer\",Usage!$FW36,Usage!$FT36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36=\"Summer\",Usage!$CE36,Usage!$CB36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36=\"Summer\",Usage!$FX36,Usage!$FU36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z36<>\"Summer\",Usage!$BW36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36<>\"Summer\",Usage!$EQ36,Usage!$EN36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BW36,Usage!$BT36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36<>\"Summer\",Usage!$ER36,Usage!$EO36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$BX36,Usage!$BU36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36<>\"Summer\",Usage!$ES36,Usage!$EP36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CC36,Usage!$BZ36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36<>\"Summer\",Usage!$FV36,Usage!$FS36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CD36,Usage!$CA36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36<>\"Summer\",Usage!$FW36,Usage!$FT36),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M36<>\"Summer\",Usage!$CE36,Usage!$CB36)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M36<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M36<>\"Summer\",Usage!$FX36,Usage!$FU36),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW36,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY36,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA36,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H36","v":0},{"$f":"Usage!$HD36","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD36","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN36,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO36,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I36","v":0},{"$f":"Usage!$HU36","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW36,2)","v":0},{"$f":"Usage!$HV36","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX36,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A37","v":36},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B37","v":0},{"$f":"Tenant!$C37","v":0},{"$f":"Tenant!$D37","v":0},{"$f":"Tenant!$E37","v":0},{"$f":"Tenant!$G37","v":0},{"$f":"Usage!$D37","v":"00:00:00"},{"$f":"Usage!$E37","v":"00:00:00"},{"$f":"Usage!$F37","v":0},{"$f":"Usage!$G37","v":0},{"$f":"Usage!$H37","v":0},{"$f":"Usage!$X37","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS37,2)","v":0},{"$f":"Usage!$AA37","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH37,2)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BV37,Usage!$BS37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M37=\"Summer\",Usage!$CK37,Usage!$CH37),2)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BW37,Usage!$BT37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M38=\"Summer\",Usage!$CL37,Usage!$CI37),2)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BX37,Usage!$BU37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M38=\"Summer\",Usage!$CM37,Usage!$CJ37),2)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CC37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M38=\"Summer\",Usage!$CZ37,Usage!$CW37),2)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CD37,Usage!$CA37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M38=\"Summer\",Usage!$DA37,Usage!$CX37),2)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CE37,Usage!$CB37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37=\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M37=\"Summer\",Usage!$DB37,Usage!$CY37),2)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BV37,Usage!$BS37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M37<>\"Summer\",Usage!$CK37,Usage!$CH37),2)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BW37,Usage!$BT37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M38<>\"Summer\",Usage!$CL37,Usage!$CI37),2)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BX37,Usage!$BU37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M38<>\"Summer\",Usage!$CM37,Usage!$CJ37),2)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CC37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M37<>\"Summer\",Usage!$CZ37,Usage!$CW37),2)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CD37,Usage!$CA37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M38<>\"Summer\",Usage!$DA37,Usage!$CX37),2)","v":0},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CE37,Usage!$CB37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M37<>\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M37<>\"Summer\",$G37<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M37=\"Summer\",$G37=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M38<>\"Summer\",Usage!$DB37,Usage!$CY37),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M37=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN37=TRUE,SUM($BD37*$BE37),Usage!$CO37),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M37=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC37=TRUE,SUM($BG37*$BH37),Usage!$DD37),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP37=TRUE,SUM($BJ37*$BK37),Usage!$CQ37),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE37=TRUE,SUM($BM37*$BN37),Usage!$DF37),2)","v":0},{"$f":"ROUND(Usage!$DP37,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV37,2),ROUND(Usage!$DZ37,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX37,2),ROUND(Usage!$EB37,2))","v":0},{"$f":"ROUND(Usage!$GN37,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC37=TRUE,SUM($BU37*$BV37),Usage!$ED37),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH37=TRUE,SUM($BX37*$BY37),Usage!$FI37),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE37=TRUE,SUM($CA37*$CB37),Usage!$EF37),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ37=TRUE,SUM($CD37*$CE37),Usage!$FK37),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH37,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM37,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ37,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M37<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO37,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW37,$BZ37,$CC37,$CF37,$CI37,$CL37,$CO37,$CR37),0)","v":0},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BV37,Usage!$BS37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37=\"Summer\",Usage!$EQ37,Usage!$EN37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BW37,Usage!$BT37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37=\"Summer\",Usage!$ER37,Usage!$EO37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$BX37,Usage!$BU37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37=\"Summer\",Usage!$ES37,Usage!$EP37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CC37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37=\"Summer\",Usage!$FV37,Usage!$FS37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CD37,Usage!$CA37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37=\"Summer\",Usage!$FW37,Usage!$FT37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37=\"Summer\",Usage!$CE37,Usage!$CB37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37=\"Summer\",Usage!$FX37,Usage!$FU37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z37<>\"Summer\",Usage!$BW37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37<>\"Summer\",Usage!$EQ37,Usage!$EN37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BW37,Usage!$BT37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37<>\"Summer\",Usage!$ER37,Usage!$EO37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$BX37,Usage!$BU37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37<>\"Summer\",Usage!$ES37,Usage!$EP37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CC37,Usage!$BZ37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37<>\"Summer\",Usage!$FV37,Usage!$FS37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CD37,Usage!$CA37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37<>\"Summer\",Usage!$FW37,Usage!$FT37),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M37<>\"Summer\",Usage!$CE37,Usage!$CB37)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M37<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M37<>\"Summer\",Usage!$FX37,Usage!$FU37),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW37,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY37,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA37,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H37","v":0},{"$f":"Usage!$HD37","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD37","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN37,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO37,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I37","v":0},{"$f":"Usage!$HU37","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW37,2)","v":0},{"$f":"Usage!$HV37","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX37,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A38","v":37},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B38","v":0},{"$f":"Tenant!$C38","v":0},{"$f":"Tenant!$D38","v":0},{"$f":"Tenant!$E38","v":0},{"$f":"Tenant!$G38","v":0},{"$f":"Usage!$D38","v":"00:00:00"},{"$f":"Usage!$E38","v":"00:00:00"},{"$f":"Usage!$F38","v":0},{"$f":"Usage!$G38","v":0},{"$f":"Usage!$H38","v":0},{"$f":"Usage!$X38","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS38,2)","v":0},{"$f":"Usage!$AA38","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH38,2)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BV38,Usage!$BS38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M38=\"Summer\",Usage!$CK38,Usage!$CH38),2)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BW38,Usage!$BT38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M39=\"Summer\",Usage!$CL38,Usage!$CI38),2)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BX38,Usage!$BU38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M39=\"Summer\",Usage!$CM38,Usage!$CJ38),2)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CC38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M39=\"Summer\",Usage!$CZ38,Usage!$CW38),2)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CD38,Usage!$CA38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M39=\"Summer\",Usage!$DA38,Usage!$CX38),2)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CE38,Usage!$CB38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38=\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M38=\"Summer\",Usage!$DB38,Usage!$CY38),2)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BV38,Usage!$BS38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M38<>\"Summer\",Usage!$CK38,Usage!$CH38),2)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BW38,Usage!$BT38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M39<>\"Summer\",Usage!$CL38,Usage!$CI38),2)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BX38,Usage!$BU38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M39<>\"Summer\",Usage!$CM38,Usage!$CJ38),2)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CC38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M38<>\"Summer\",Usage!$CZ38,Usage!$CW38),2)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CD38,Usage!$CA38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M39<>\"Summer\",Usage!$DA38,Usage!$CX38),2)","v":0},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CE38,Usage!$CB38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M38<>\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M38<>\"Summer\",$G38<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M38=\"Summer\",$G38=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M39<>\"Summer\",Usage!$DB38,Usage!$CY38),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M38=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN38=TRUE,SUM($BD38*$BE38),Usage!$CO38),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M38=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC38=TRUE,SUM($BG38*$BH38),Usage!$DD38),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP38=TRUE,SUM($BJ38*$BK38),Usage!$CQ38),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE38=TRUE,SUM($BM38*$BN38),Usage!$DF38),2)","v":0},{"$f":"ROUND(Usage!$DP38,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV38,2),ROUND(Usage!$DZ38,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX38,2),ROUND(Usage!$EB38,2))","v":0},{"$f":"ROUND(Usage!$GN38,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC38=TRUE,SUM($BU38*$BV38),Usage!$ED38),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH38=TRUE,SUM($BX38*$BY38),Usage!$FI38),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE38=TRUE,SUM($CA38*$CB38),Usage!$EF38),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ38=TRUE,SUM($CD38*$CE38),Usage!$FK38),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH38,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM38,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ38,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M38<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO38,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW38,$BZ38,$CC38,$CF38,$CI38,$CL38,$CO38,$CR38),0)","v":0},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BV38,Usage!$BS38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38=\"Summer\",Usage!$EQ38,Usage!$EN38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BW38,Usage!$BT38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38=\"Summer\",Usage!$ER38,Usage!$EO38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$BX38,Usage!$BU38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38=\"Summer\",Usage!$ES38,Usage!$EP38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CC38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38=\"Summer\",Usage!$FV38,Usage!$FS38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CD38,Usage!$CA38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38=\"Summer\",Usage!$FW38,Usage!$FT38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38=\"Summer\",Usage!$CE38,Usage!$CB38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38=\"Summer\",Usage!$FX38,Usage!$FU38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z38<>\"Summer\",Usage!$BW38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38<>\"Summer\",Usage!$EQ38,Usage!$EN38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BW38,Usage!$BT38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38<>\"Summer\",Usage!$ER38,Usage!$EO38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$BX38,Usage!$BU38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38<>\"Summer\",Usage!$ES38,Usage!$EP38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CC38,Usage!$BZ38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38<>\"Summer\",Usage!$FV38,Usage!$FS38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CD38,Usage!$CA38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38<>\"Summer\",Usage!$FW38,Usage!$FT38),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M38<>\"Summer\",Usage!$CE38,Usage!$CB38)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M38<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M38<>\"Summer\",Usage!$FX38,Usage!$FU38),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW38,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY38,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA38,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H38","v":0},{"$f":"Usage!$HD38","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD38","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN38,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO38,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I38","v":0},{"$f":"Usage!$HU38","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW38,2)","v":0},{"$f":"Usage!$HV38","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX38,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A39","v":38},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B39","v":0},{"$f":"Tenant!$C39","v":0},{"$f":"Tenant!$D39","v":0},{"$f":"Tenant!$E39","v":0},{"$f":"Tenant!$G39","v":0},{"$f":"Usage!$D39","v":"00:00:00"},{"$f":"Usage!$E39","v":"00:00:00"},{"$f":"Usage!$F39","v":0},{"$f":"Usage!$G39","v":0},{"$f":"Usage!$H39","v":0},{"$f":"Usage!$X39","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS39,2)","v":0},{"$f":"Usage!$AA39","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH39,2)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BV39,Usage!$BS39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M39=\"Summer\",Usage!$CK39,Usage!$CH39),2)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BW39,Usage!$BT39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M40=\"Summer\",Usage!$CL39,Usage!$CI39),2)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BX39,Usage!$BU39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M40=\"Summer\",Usage!$CM39,Usage!$CJ39),2)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CC39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M40=\"Summer\",Usage!$CZ39,Usage!$CW39),2)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CD39,Usage!$CA39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M40=\"Summer\",Usage!$DA39,Usage!$CX39),2)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CE39,Usage!$CB39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39=\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M39=\"Summer\",Usage!$DB39,Usage!$CY39),2)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BV39,Usage!$BS39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M39<>\"Summer\",Usage!$CK39,Usage!$CH39),2)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BW39,Usage!$BT39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M40<>\"Summer\",Usage!$CL39,Usage!$CI39),2)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BX39,Usage!$BU39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M40<>\"Summer\",Usage!$CM39,Usage!$CJ39),2)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CC39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M39<>\"Summer\",Usage!$CZ39,Usage!$CW39),2)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CD39,Usage!$CA39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M40<>\"Summer\",Usage!$DA39,Usage!$CX39),2)","v":0},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CE39,Usage!$CB39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M39<>\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M39<>\"Summer\",$G39<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M39=\"Summer\",$G39=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M40<>\"Summer\",Usage!$DB39,Usage!$CY39),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M39=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN39=TRUE,SUM($BD39*$BE39),Usage!$CO39),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M39=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC39=TRUE,SUM($BG39*$BH39),Usage!$DD39),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP39=TRUE,SUM($BJ39*$BK39),Usage!$CQ39),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE39=TRUE,SUM($BM39*$BN39),Usage!$DF39),2)","v":0},{"$f":"ROUND(Usage!$DP39,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV39,2),ROUND(Usage!$DZ39,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX39,2),ROUND(Usage!$EB39,2))","v":0},{"$f":"ROUND(Usage!$GN39,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC39=TRUE,SUM($BU39*$BV39),Usage!$ED39),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH39=TRUE,SUM($BX39*$BY39),Usage!$FI39),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE39=TRUE,SUM($CA39*$CB39),Usage!$EF39),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ39=TRUE,SUM($CD39*$CE39),Usage!$FK39),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH39,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM39,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ39,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M39<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO39,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW39,$BZ39,$CC39,$CF39,$CI39,$CL39,$CO39,$CR39),0)","v":0},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BV39,Usage!$BS39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39=\"Summer\",Usage!$EQ39,Usage!$EN39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BW39,Usage!$BT39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39=\"Summer\",Usage!$ER39,Usage!$EO39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$BX39,Usage!$BU39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39=\"Summer\",Usage!$ES39,Usage!$EP39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CC39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39=\"Summer\",Usage!$FV39,Usage!$FS39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CD39,Usage!$CA39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39=\"Summer\",Usage!$FW39,Usage!$FT39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39=\"Summer\",Usage!$CE39,Usage!$CB39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39=\"Summer\",Usage!$FX39,Usage!$FU39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z39<>\"Summer\",Usage!$BW39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39<>\"Summer\",Usage!$EQ39,Usage!$EN39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BW39,Usage!$BT39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39<>\"Summer\",Usage!$ER39,Usage!$EO39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$BX39,Usage!$BU39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39<>\"Summer\",Usage!$ES39,Usage!$EP39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CC39,Usage!$BZ39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39<>\"Summer\",Usage!$FV39,Usage!$FS39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CD39,Usage!$CA39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39<>\"Summer\",Usage!$FW39,Usage!$FT39),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M39<>\"Summer\",Usage!$CE39,Usage!$CB39)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M39<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M39<>\"Summer\",Usage!$FX39,Usage!$FU39),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW39,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY39,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA39,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H39","v":0},{"$f":"Usage!$HD39","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD39","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN39,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO39,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I39","v":0},{"$f":"Usage!$HU39","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW39,2)","v":0},{"$f":"Usage!$HV39","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX39,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A40","v":39},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B40","v":0},{"$f":"Tenant!$C40","v":0},{"$f":"Tenant!$D40","v":0},{"$f":"Tenant!$E40","v":0},{"$f":"Tenant!$G40","v":0},{"$f":"Usage!$D40","v":"00:00:00"},{"$f":"Usage!$E40","v":"00:00:00"},{"$f":"Usage!$F40","v":0},{"$f":"Usage!$G40","v":0},{"$f":"Usage!$H40","v":0},{"$f":"Usage!$X40","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS40,2)","v":0},{"$f":"Usage!$AA40","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH40,2)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BV40,Usage!$BS40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M40=\"Summer\",Usage!$CK40,Usage!$CH40),2)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BW40,Usage!$BT40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M41=\"Summer\",Usage!$CL40,Usage!$CI40),2)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BX40,Usage!$BU40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M41=\"Summer\",Usage!$CM40,Usage!$CJ40),2)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CC40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M41=\"Summer\",Usage!$CZ40,Usage!$CW40),2)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CD40,Usage!$CA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M41=\"Summer\",Usage!$DA40,Usage!$CX40),2)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CE40,Usage!$CB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40=\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M40=\"Summer\",Usage!$DB40,Usage!$CY40),2)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BV40,Usage!$BS40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M40<>\"Summer\",Usage!$CK40,Usage!$CH40),2)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BW40,Usage!$BT40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M41<>\"Summer\",Usage!$CL40,Usage!$CI40),2)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BX40,Usage!$BU40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M41<>\"Summer\",Usage!$CM40,Usage!$CJ40),2)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CC40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M40<>\"Summer\",Usage!$CZ40,Usage!$CW40),2)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CD40,Usage!$CA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M41<>\"Summer\",Usage!$DA40,Usage!$CX40),2)","v":0},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CE40,Usage!$CB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M40<>\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M40<>\"Summer\",$G40<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M40=\"Summer\",$G40=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M41<>\"Summer\",Usage!$DB40,Usage!$CY40),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M40=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN40=TRUE,SUM($BD40*$BE40),Usage!$CO40),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M40=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC40=TRUE,SUM($BG40*$BH40),Usage!$DD40),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP40=TRUE,SUM($BJ40*$BK40),Usage!$CQ40),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE40=TRUE,SUM($BM40*$BN40),Usage!$DF40),2)","v":0},{"$f":"ROUND(Usage!$DP40,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV40,2),ROUND(Usage!$DZ40,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX40,2),ROUND(Usage!$EB40,2))","v":0},{"$f":"ROUND(Usage!$GN40,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC40=TRUE,SUM($BU40*$BV40),Usage!$ED40),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH40=TRUE,SUM($BX40*$BY40),Usage!$FI40),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE40=TRUE,SUM($CA40*$CB40),Usage!$EF40),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ40=TRUE,SUM($CD40*$CE40),Usage!$FK40),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH40,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM40,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ40,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M40<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO40,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW40,$BZ40,$CC40,$CF40,$CI40,$CL40,$CO40,$CR40),0)","v":0},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BV40,Usage!$BS40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40=\"Summer\",Usage!$EQ40,Usage!$EN40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BW40,Usage!$BT40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40=\"Summer\",Usage!$ER40,Usage!$EO40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$BX40,Usage!$BU40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40=\"Summer\",Usage!$ES40,Usage!$EP40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CC40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40=\"Summer\",Usage!$FV40,Usage!$FS40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CD40,Usage!$CA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40=\"Summer\",Usage!$FW40,Usage!$FT40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40=\"Summer\",Usage!$CE40,Usage!$CB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40=\"Summer\",Usage!$FX40,Usage!$FU40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z40<>\"Summer\",Usage!$BW40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40<>\"Summer\",Usage!$EQ40,Usage!$EN40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BW40,Usage!$BT40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40<>\"Summer\",Usage!$ER40,Usage!$EO40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$BX40,Usage!$BU40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40<>\"Summer\",Usage!$ES40,Usage!$EP40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CC40,Usage!$BZ40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40<>\"Summer\",Usage!$FV40,Usage!$FS40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CD40,Usage!$CA40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40<>\"Summer\",Usage!$FW40,Usage!$FT40),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M40<>\"Summer\",Usage!$CE40,Usage!$CB40)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M40<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M40<>\"Summer\",Usage!$FX40,Usage!$FU40),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW40,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY40,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA40,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H40","v":0},{"$f":"Usage!$HD40","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD40","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN40,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO40,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I40","v":0},{"$f":"Usage!$HU40","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW40,2)","v":0},{"$f":"Usage!$HV40","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX40,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A41","v":40},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B41","v":0},{"$f":"Tenant!$C41","v":0},{"$f":"Tenant!$D41","v":0},{"$f":"Tenant!$E41","v":0},{"$f":"Tenant!$G41","v":0},{"$f":"Usage!$D41","v":"00:00:00"},{"$f":"Usage!$E41","v":"00:00:00"},{"$f":"Usage!$F41","v":0},{"$f":"Usage!$G41","v":0},{"$f":"Usage!$H41","v":0},{"$f":"Usage!$X41","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS41,2)","v":0},{"$f":"Usage!$AA41","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH41,2)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BV41,Usage!$BS41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M41=\"Summer\",Usage!$CK41,Usage!$CH41),2)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BW41,Usage!$BT41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M42=\"Summer\",Usage!$CL41,Usage!$CI41),2)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BX41,Usage!$BU41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M42=\"Summer\",Usage!$CM41,Usage!$CJ41),2)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CC41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M42=\"Summer\",Usage!$CZ41,Usage!$CW41),2)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CD41,Usage!$CA41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M42=\"Summer\",Usage!$DA41,Usage!$CX41),2)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CE41,Usage!$CB41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41=\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M41=\"Summer\",Usage!$DB41,Usage!$CY41),2)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BV41,Usage!$BS41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M41<>\"Summer\",Usage!$CK41,Usage!$CH41),2)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BW41,Usage!$BT41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M42<>\"Summer\",Usage!$CL41,Usage!$CI41),2)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BX41,Usage!$BU41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M42<>\"Summer\",Usage!$CM41,Usage!$CJ41),2)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CC41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M41<>\"Summer\",Usage!$CZ41,Usage!$CW41),2)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CD41,Usage!$CA41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M42<>\"Summer\",Usage!$DA41,Usage!$CX41),2)","v":0},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CE41,Usage!$CB41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M41<>\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M41<>\"Summer\",$G41<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M41=\"Summer\",$G41=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M42<>\"Summer\",Usage!$DB41,Usage!$CY41),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M41=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN41=TRUE,SUM($BD41*$BE41),Usage!$CO41),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M41=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC41=TRUE,SUM($BG41*$BH41),Usage!$DD41),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP41=TRUE,SUM($BJ41*$BK41),Usage!$CQ41),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE41=TRUE,SUM($BM41*$BN41),Usage!$DF41),2)","v":0},{"$f":"ROUND(Usage!$DP41,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV41,2),ROUND(Usage!$DZ41,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX41,2),ROUND(Usage!$EB41,2))","v":0},{"$f":"ROUND(Usage!$GN41,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC41=TRUE,SUM($BU41*$BV41),Usage!$ED41),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH41=TRUE,SUM($BX41*$BY41),Usage!$FI41),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE41=TRUE,SUM($CA41*$CB41),Usage!$EF41),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ41=TRUE,SUM($CD41*$CE41),Usage!$FK41),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH41,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM41,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ41,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M41<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO41,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW41,$BZ41,$CC41,$CF41,$CI41,$CL41,$CO41,$CR41),0)","v":0},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BV41,Usage!$BS41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41=\"Summer\",Usage!$EQ41,Usage!$EN41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BW41,Usage!$BT41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41=\"Summer\",Usage!$ER41,Usage!$EO41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$BX41,Usage!$BU41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41=\"Summer\",Usage!$ES41,Usage!$EP41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CC41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41=\"Summer\",Usage!$FV41,Usage!$FS41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CD41,Usage!$CA41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41=\"Summer\",Usage!$FW41,Usage!$FT41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41=\"Summer\",Usage!$CE41,Usage!$CB41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41=\"Summer\",Usage!$FX41,Usage!$FU41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z41<>\"Summer\",Usage!$BW41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41<>\"Summer\",Usage!$EQ41,Usage!$EN41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BW41,Usage!$BT41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41<>\"Summer\",Usage!$ER41,Usage!$EO41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$BX41,Usage!$BU41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41<>\"Summer\",Usage!$ES41,Usage!$EP41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CC41,Usage!$BZ41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41<>\"Summer\",Usage!$FV41,Usage!$FS41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CD41,Usage!$CA41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41<>\"Summer\",Usage!$FW41,Usage!$FT41),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M41<>\"Summer\",Usage!$CE41,Usage!$CB41)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M41<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M41<>\"Summer\",Usage!$FX41,Usage!$FU41),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW41,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY41,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA41,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H41","v":0},{"$f":"Usage!$HD41","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD41","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN41,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO41,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I41","v":0},{"$f":"Usage!$HU41","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW41,2)","v":0},{"$f":"Usage!$HV41","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX41,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A42","v":41},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B42","v":0},{"$f":"Tenant!$C42","v":0},{"$f":"Tenant!$D42","v":0},{"$f":"Tenant!$E42","v":0},{"$f":"Tenant!$G42","v":0},{"$f":"Usage!$D42","v":"00:00:00"},{"$f":"Usage!$E42","v":"00:00:00"},{"$f":"Usage!$F42","v":0},{"$f":"Usage!$G42","v":0},{"$f":"Usage!$H42","v":0},{"$f":"Usage!$X42","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS42,2)","v":0},{"$f":"Usage!$AA42","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH42,2)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BV42,Usage!$BS42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M42=\"Summer\",Usage!$CK42,Usage!$CH42),2)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BW42,Usage!$BT42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M43=\"Summer\",Usage!$CL42,Usage!$CI42),2)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BX42,Usage!$BU42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M43=\"Summer\",Usage!$CM42,Usage!$CJ42),2)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CC42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M43=\"Summer\",Usage!$CZ42,Usage!$CW42),2)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CD42,Usage!$CA42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M43=\"Summer\",Usage!$DA42,Usage!$CX42),2)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CE42,Usage!$CB42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42=\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M42=\"Summer\",Usage!$DB42,Usage!$CY42),2)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BV42,Usage!$BS42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M42<>\"Summer\",Usage!$CK42,Usage!$CH42),2)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BW42,Usage!$BT42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M43<>\"Summer\",Usage!$CL42,Usage!$CI42),2)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BX42,Usage!$BU42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M43<>\"Summer\",Usage!$CM42,Usage!$CJ42),2)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CC42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M42<>\"Summer\",Usage!$CZ42,Usage!$CW42),2)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CD42,Usage!$CA42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M43<>\"Summer\",Usage!$DA42,Usage!$CX42),2)","v":0},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CE42,Usage!$CB42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M42<>\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M42<>\"Summer\",$G42<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M42=\"Summer\",$G42=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M43<>\"Summer\",Usage!$DB42,Usage!$CY42),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M42=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN42=TRUE,SUM($BD42*$BE42),Usage!$CO42),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M42=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC42=TRUE,SUM($BG42*$BH42),Usage!$DD42),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP42=TRUE,SUM($BJ42*$BK42),Usage!$CQ42),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE42=TRUE,SUM($BM42*$BN42),Usage!$DF42),2)","v":0},{"$f":"ROUND(Usage!$DP42,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV42,2),ROUND(Usage!$DZ42,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX42,2),ROUND(Usage!$EB42,2))","v":0},{"$f":"ROUND(Usage!$GN42,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC42=TRUE,SUM($BU42*$BV42),Usage!$ED42),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH42=TRUE,SUM($BX42*$BY42),Usage!$FI42),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE42=TRUE,SUM($CA42*$CB42),Usage!$EF42),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ42=TRUE,SUM($CD42*$CE42),Usage!$FK42),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH42,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM42,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ42,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M42<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO42,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW42,$BZ42,$CC42,$CF42,$CI42,$CL42,$CO42,$CR42),0)","v":0},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BV42,Usage!$BS42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42=\"Summer\",Usage!$EQ42,Usage!$EN42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BW42,Usage!$BT42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42=\"Summer\",Usage!$ER42,Usage!$EO42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$BX42,Usage!$BU42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42=\"Summer\",Usage!$ES42,Usage!$EP42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CC42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42=\"Summer\",Usage!$FV42,Usage!$FS42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CD42,Usage!$CA42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42=\"Summer\",Usage!$FW42,Usage!$FT42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42=\"Summer\",Usage!$CE42,Usage!$CB42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42=\"Summer\",Usage!$FX42,Usage!$FU42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z42<>\"Summer\",Usage!$BW42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42<>\"Summer\",Usage!$EQ42,Usage!$EN42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BW42,Usage!$BT42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42<>\"Summer\",Usage!$ER42,Usage!$EO42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$BX42,Usage!$BU42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42<>\"Summer\",Usage!$ES42,Usage!$EP42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CC42,Usage!$BZ42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42<>\"Summer\",Usage!$FV42,Usage!$FS42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CD42,Usage!$CA42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42<>\"Summer\",Usage!$FW42,Usage!$FT42),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M42<>\"Summer\",Usage!$CE42,Usage!$CB42)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M42<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M42<>\"Summer\",Usage!$FX42,Usage!$FU42),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW42,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY42,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA42,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H42","v":0},{"$f":"Usage!$HD42","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD42","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN42,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO42,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I42","v":0},{"$f":"Usage!$HU42","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW42,2)","v":0},{"$f":"Usage!$HV42","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX42,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A43","v":42},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B43","v":0},{"$f":"Tenant!$C43","v":0},{"$f":"Tenant!$D43","v":0},{"$f":"Tenant!$E43","v":0},{"$f":"Tenant!$G43","v":0},{"$f":"Usage!$D43","v":"00:00:00"},{"$f":"Usage!$E43","v":"00:00:00"},{"$f":"Usage!$F43","v":0},{"$f":"Usage!$G43","v":0},{"$f":"Usage!$H43","v":0},{"$f":"Usage!$X43","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS43,2)","v":0},{"$f":"Usage!$AA43","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH43,2)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BV43,Usage!$BS43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M43=\"Summer\",Usage!$CK43,Usage!$CH43),2)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BW43,Usage!$BT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M44=\"Summer\",Usage!$CL43,Usage!$CI43),2)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BX43,Usage!$BU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M44=\"Summer\",Usage!$CM43,Usage!$CJ43),2)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CC43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M44=\"Summer\",Usage!$CZ43,Usage!$CW43),2)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CD43,Usage!$CA43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M44=\"Summer\",Usage!$DA43,Usage!$CX43),2)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CE43,Usage!$CB43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43=\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M43=\"Summer\",Usage!$DB43,Usage!$CY43),2)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BV43,Usage!$BS43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M43<>\"Summer\",Usage!$CK43,Usage!$CH43),2)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BW43,Usage!$BT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M44<>\"Summer\",Usage!$CL43,Usage!$CI43),2)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BX43,Usage!$BU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M44<>\"Summer\",Usage!$CM43,Usage!$CJ43),2)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CC43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M43<>\"Summer\",Usage!$CZ43,Usage!$CW43),2)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CD43,Usage!$CA43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M44<>\"Summer\",Usage!$DA43,Usage!$CX43),2)","v":0},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CE43,Usage!$CB43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M43<>\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M43<>\"Summer\",$G43<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M43=\"Summer\",$G43=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M44<>\"Summer\",Usage!$DB43,Usage!$CY43),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M43=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN43=TRUE,SUM($BD43*$BE43),Usage!$CO43),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M43=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC43=TRUE,SUM($BG43*$BH43),Usage!$DD43),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP43=TRUE,SUM($BJ43*$BK43),Usage!$CQ43),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE43=TRUE,SUM($BM43*$BN43),Usage!$DF43),2)","v":0},{"$f":"ROUND(Usage!$DP43,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV43,2),ROUND(Usage!$DZ43,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX43,2),ROUND(Usage!$EB43,2))","v":0},{"$f":"ROUND(Usage!$GN43,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC43=TRUE,SUM($BU43*$BV43),Usage!$ED43),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH43=TRUE,SUM($BX43*$BY43),Usage!$FI43),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE43=TRUE,SUM($CA43*$CB43),Usage!$EF43),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ43=TRUE,SUM($CD43*$CE43),Usage!$FK43),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH43,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM43,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ43,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M43<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO43,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW43,$BZ43,$CC43,$CF43,$CI43,$CL43,$CO43,$CR43),0)","v":0},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BV43,Usage!$BS43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43=\"Summer\",Usage!$EQ43,Usage!$EN43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BW43,Usage!$BT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43=\"Summer\",Usage!$ER43,Usage!$EO43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$BX43,Usage!$BU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43=\"Summer\",Usage!$ES43,Usage!$EP43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CC43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43=\"Summer\",Usage!$FV43,Usage!$FS43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CD43,Usage!$CA43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43=\"Summer\",Usage!$FW43,Usage!$FT43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43=\"Summer\",Usage!$CE43,Usage!$CB43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43=\"Summer\",Usage!$FX43,Usage!$FU43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z43<>\"Summer\",Usage!$BW43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43<>\"Summer\",Usage!$EQ43,Usage!$EN43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BW43,Usage!$BT43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43<>\"Summer\",Usage!$ER43,Usage!$EO43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$BX43,Usage!$BU43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43<>\"Summer\",Usage!$ES43,Usage!$EP43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CC43,Usage!$BZ43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43<>\"Summer\",Usage!$FV43,Usage!$FS43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CD43,Usage!$CA43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43<>\"Summer\",Usage!$FW43,Usage!$FT43),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M43<>\"Summer\",Usage!$CE43,Usage!$CB43)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M43<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M43<>\"Summer\",Usage!$FX43,Usage!$FU43),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW43,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY43,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA43,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H43","v":0},{"$f":"Usage!$HD43","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD43","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN43,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO43,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I43","v":0},{"$f":"Usage!$HU43","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW43,2)","v":0},{"$f":"Usage!$HV43","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX43,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A44","v":43},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B44","v":0},{"$f":"Tenant!$C44","v":0},{"$f":"Tenant!$D44","v":0},{"$f":"Tenant!$E44","v":0},{"$f":"Tenant!$G44","v":0},{"$f":"Usage!$D44","v":"00:00:00"},{"$f":"Usage!$E44","v":"00:00:00"},{"$f":"Usage!$F44","v":0},{"$f":"Usage!$G44","v":0},{"$f":"Usage!$H44","v":0},{"$f":"Usage!$X44","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS44,2)","v":0},{"$f":"Usage!$AA44","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH44,2)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BV44,Usage!$BS44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M44=\"Summer\",Usage!$CK44,Usage!$CH44),2)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BW44,Usage!$BT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M45=\"Summer\",Usage!$CL44,Usage!$CI44),2)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BX44,Usage!$BU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M45=\"Summer\",Usage!$CM44,Usage!$CJ44),2)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CC44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M45=\"Summer\",Usage!$CZ44,Usage!$CW44),2)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CD44,Usage!$CA44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M45=\"Summer\",Usage!$DA44,Usage!$CX44),2)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CE44,Usage!$CB44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44=\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M44=\"Summer\",Usage!$DB44,Usage!$CY44),2)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BV44,Usage!$BS44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M44<>\"Summer\",Usage!$CK44,Usage!$CH44),2)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BW44,Usage!$BT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M45<>\"Summer\",Usage!$CL44,Usage!$CI44),2)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BX44,Usage!$BU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M45<>\"Summer\",Usage!$CM44,Usage!$CJ44),2)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CC44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M44<>\"Summer\",Usage!$CZ44,Usage!$CW44),2)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CD44,Usage!$CA44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M45<>\"Summer\",Usage!$DA44,Usage!$CX44),2)","v":0},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CE44,Usage!$CB44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M44<>\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M44<>\"Summer\",$G44<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M44=\"Summer\",$G44=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M45<>\"Summer\",Usage!$DB44,Usage!$CY44),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M44=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN44=TRUE,SUM($BD44*$BE44),Usage!$CO44),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M44=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC44=TRUE,SUM($BG44*$BH44),Usage!$DD44),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP44=TRUE,SUM($BJ44*$BK44),Usage!$CQ44),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE44=TRUE,SUM($BM44*$BN44),Usage!$DF44),2)","v":0},{"$f":"ROUND(Usage!$DP44,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV44,2),ROUND(Usage!$DZ44,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX44,2),ROUND(Usage!$EB44,2))","v":0},{"$f":"ROUND(Usage!$GN44,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC44=TRUE,SUM($BU44*$BV44),Usage!$ED44),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH44=TRUE,SUM($BX44*$BY44),Usage!$FI44),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE44=TRUE,SUM($CA44*$CB44),Usage!$EF44),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ44=TRUE,SUM($CD44*$CE44),Usage!$FK44),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH44,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM44,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ44,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M44<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO44,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW44,$BZ44,$CC44,$CF44,$CI44,$CL44,$CO44,$CR44),0)","v":0},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BV44,Usage!$BS44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44=\"Summer\",Usage!$EQ44,Usage!$EN44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BW44,Usage!$BT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44=\"Summer\",Usage!$ER44,Usage!$EO44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$BX44,Usage!$BU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44=\"Summer\",Usage!$ES44,Usage!$EP44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CC44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44=\"Summer\",Usage!$FV44,Usage!$FS44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CD44,Usage!$CA44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44=\"Summer\",Usage!$FW44,Usage!$FT44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44=\"Summer\",Usage!$CE44,Usage!$CB44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44=\"Summer\",Usage!$FX44,Usage!$FU44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z44<>\"Summer\",Usage!$BW44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44<>\"Summer\",Usage!$EQ44,Usage!$EN44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BW44,Usage!$BT44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44<>\"Summer\",Usage!$ER44,Usage!$EO44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$BX44,Usage!$BU44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44<>\"Summer\",Usage!$ES44,Usage!$EP44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CC44,Usage!$BZ44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44<>\"Summer\",Usage!$FV44,Usage!$FS44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CD44,Usage!$CA44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44<>\"Summer\",Usage!$FW44,Usage!$FT44),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M44<>\"Summer\",Usage!$CE44,Usage!$CB44)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M44<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M44<>\"Summer\",Usage!$FX44,Usage!$FU44),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW44,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY44,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA44,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H44","v":0},{"$f":"Usage!$HD44","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD44","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN44,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO44,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I44","v":0},{"$f":"Usage!$HU44","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW44,2)","v":0},{"$f":"Usage!$HV44","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX44,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A45","v":44},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B45","v":0},{"$f":"Tenant!$C45","v":0},{"$f":"Tenant!$D45","v":0},{"$f":"Tenant!$E45","v":0},{"$f":"Tenant!$G45","v":0},{"$f":"Usage!$D45","v":"00:00:00"},{"$f":"Usage!$E45","v":"00:00:00"},{"$f":"Usage!$F45","v":0},{"$f":"Usage!$G45","v":0},{"$f":"Usage!$H45","v":0},{"$f":"Usage!$X45","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS45,2)","v":0},{"$f":"Usage!$AA45","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH45,2)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BV45,Usage!$BS45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M45=\"Summer\",Usage!$CK45,Usage!$CH45),2)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BW45,Usage!$BT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M46=\"Summer\",Usage!$CL45,Usage!$CI45),2)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BX45,Usage!$BU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M46=\"Summer\",Usage!$CM45,Usage!$CJ45),2)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CC45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M46=\"Summer\",Usage!$CZ45,Usage!$CW45),2)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CD45,Usage!$CA45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M46=\"Summer\",Usage!$DA45,Usage!$CX45),2)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CE45,Usage!$CB45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45=\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M45=\"Summer\",Usage!$DB45,Usage!$CY45),2)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BV45,Usage!$BS45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M45<>\"Summer\",Usage!$CK45,Usage!$CH45),2)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BW45,Usage!$BT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M46<>\"Summer\",Usage!$CL45,Usage!$CI45),2)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BX45,Usage!$BU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M46<>\"Summer\",Usage!$CM45,Usage!$CJ45),2)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CC45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M45<>\"Summer\",Usage!$CZ45,Usage!$CW45),2)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CD45,Usage!$CA45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M46<>\"Summer\",Usage!$DA45,Usage!$CX45),2)","v":0},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CE45,Usage!$CB45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M45<>\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M45<>\"Summer\",$G45<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M45=\"Summer\",$G45=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M46<>\"Summer\",Usage!$DB45,Usage!$CY45),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M45=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN45=TRUE,SUM($BD45*$BE45),Usage!$CO45),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M45=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC45=TRUE,SUM($BG45*$BH45),Usage!$DD45),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP45=TRUE,SUM($BJ45*$BK45),Usage!$CQ45),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE45=TRUE,SUM($BM45*$BN45),Usage!$DF45),2)","v":0},{"$f":"ROUND(Usage!$DP45,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV45,2),ROUND(Usage!$DZ45,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX45,2),ROUND(Usage!$EB45,2))","v":0},{"$f":"ROUND(Usage!$GN45,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC45=TRUE,SUM($BU45*$BV45),Usage!$ED45),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH45=TRUE,SUM($BX45*$BY45),Usage!$FI45),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE45=TRUE,SUM($CA45*$CB45),Usage!$EF45),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ45=TRUE,SUM($CD45*$CE45),Usage!$FK45),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH45,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM45,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ45,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M45<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO45,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW45,$BZ45,$CC45,$CF45,$CI45,$CL45,$CO45,$CR45),0)","v":0},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BV45,Usage!$BS45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45=\"Summer\",Usage!$EQ45,Usage!$EN45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BW45,Usage!$BT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45=\"Summer\",Usage!$ER45,Usage!$EO45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$BX45,Usage!$BU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45=\"Summer\",Usage!$ES45,Usage!$EP45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CC45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45=\"Summer\",Usage!$FV45,Usage!$FS45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CD45,Usage!$CA45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45=\"Summer\",Usage!$FW45,Usage!$FT45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45=\"Summer\",Usage!$CE45,Usage!$CB45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45=\"Summer\",Usage!$FX45,Usage!$FU45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z45<>\"Summer\",Usage!$BW45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45<>\"Summer\",Usage!$EQ45,Usage!$EN45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BW45,Usage!$BT45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45<>\"Summer\",Usage!$ER45,Usage!$EO45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$BX45,Usage!$BU45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45<>\"Summer\",Usage!$ES45,Usage!$EP45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CC45,Usage!$BZ45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45<>\"Summer\",Usage!$FV45,Usage!$FS45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CD45,Usage!$CA45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45<>\"Summer\",Usage!$FW45,Usage!$FT45),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M45<>\"Summer\",Usage!$CE45,Usage!$CB45)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M45<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M45<>\"Summer\",Usage!$FX45,Usage!$FU45),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW45,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY45,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA45,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H45","v":0},{"$f":"Usage!$HD45","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD45","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN45,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO45,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I45","v":0},{"$f":"Usage!$HU45","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW45,2)","v":0},{"$f":"Usage!$HV45","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX45,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A46","v":45},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B46","v":0},{"$f":"Tenant!$C46","v":0},{"$f":"Tenant!$D46","v":0},{"$f":"Tenant!$E46","v":0},{"$f":"Tenant!$G46","v":0},{"$f":"Usage!$D46","v":"00:00:00"},{"$f":"Usage!$E46","v":"00:00:00"},{"$f":"Usage!$F46","v":0},{"$f":"Usage!$G46","v":0},{"$f":"Usage!$H46","v":0},{"$f":"Usage!$X46","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS46,2)","v":0},{"$f":"Usage!$AA46","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH46,2)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BV46,Usage!$BS46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M46=\"Summer\",Usage!$CK46,Usage!$CH46),2)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BW46,Usage!$BT46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M47=\"Summer\",Usage!$CL46,Usage!$CI46),2)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BX46,Usage!$BU46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M47=\"Summer\",Usage!$CM46,Usage!$CJ46),2)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CC46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M47=\"Summer\",Usage!$CZ46,Usage!$CW46),2)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CD46,Usage!$CA46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M47=\"Summer\",Usage!$DA46,Usage!$CX46),2)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CE46,Usage!$CB46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46=\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M46=\"Summer\",Usage!$DB46,Usage!$CY46),2)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BV46,Usage!$BS46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M46<>\"Summer\",Usage!$CK46,Usage!$CH46),2)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BW46,Usage!$BT46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M47<>\"Summer\",Usage!$CL46,Usage!$CI46),2)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BX46,Usage!$BU46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M47<>\"Summer\",Usage!$CM46,Usage!$CJ46),2)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CC46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M46<>\"Summer\",Usage!$CZ46,Usage!$CW46),2)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CD46,Usage!$CA46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M47<>\"Summer\",Usage!$DA46,Usage!$CX46),2)","v":0},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CE46,Usage!$CB46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M46<>\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M46<>\"Summer\",$G46<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M46=\"Summer\",$G46=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M47<>\"Summer\",Usage!$DB46,Usage!$CY46),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M46=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN46=TRUE,SUM($BD46*$BE46),Usage!$CO46),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M46=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC46=TRUE,SUM($BG46*$BH46),Usage!$DD46),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP46=TRUE,SUM($BJ46*$BK46),Usage!$CQ46),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE46=TRUE,SUM($BM46*$BN46),Usage!$DF46),2)","v":0},{"$f":"ROUND(Usage!$DP46,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV46,2),ROUND(Usage!$DZ46,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX46,2),ROUND(Usage!$EB46,2))","v":0},{"$f":"ROUND(Usage!$GN46,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC46=TRUE,SUM($BU46*$BV46),Usage!$ED46),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH46=TRUE,SUM($BX46*$BY46),Usage!$FI46),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE46=TRUE,SUM($CA46*$CB46),Usage!$EF46),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ46=TRUE,SUM($CD46*$CE46),Usage!$FK46),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH46,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM46,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ46,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M46<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO46,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW46,$BZ46,$CC46,$CF46,$CI46,$CL46,$CO46,$CR46),0)","v":0},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BV46,Usage!$BS46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46=\"Summer\",Usage!$EQ46,Usage!$EN46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BW46,Usage!$BT46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46=\"Summer\",Usage!$ER46,Usage!$EO46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$BX46,Usage!$BU46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46=\"Summer\",Usage!$ES46,Usage!$EP46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CC46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46=\"Summer\",Usage!$FV46,Usage!$FS46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CD46,Usage!$CA46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46=\"Summer\",Usage!$FW46,Usage!$FT46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46=\"Summer\",Usage!$CE46,Usage!$CB46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46=\"Summer\",Usage!$FX46,Usage!$FU46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z46<>\"Summer\",Usage!$BW46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46<>\"Summer\",Usage!$EQ46,Usage!$EN46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BW46,Usage!$BT46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46<>\"Summer\",Usage!$ER46,Usage!$EO46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$BX46,Usage!$BU46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46<>\"Summer\",Usage!$ES46,Usage!$EP46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CC46,Usage!$BZ46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46<>\"Summer\",Usage!$FV46,Usage!$FS46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CD46,Usage!$CA46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46<>\"Summer\",Usage!$FW46,Usage!$FT46),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M46<>\"Summer\",Usage!$CE46,Usage!$CB46)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M46<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M46<>\"Summer\",Usage!$FX46,Usage!$FU46),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW46,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY46,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA46,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H46","v":0},{"$f":"Usage!$HD46","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD46","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN46,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO46,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I46","v":0},{"$f":"Usage!$HU46","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW46,2)","v":0},{"$f":"Usage!$HV46","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX46,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A47","v":46},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B47","v":0},{"$f":"Tenant!$C47","v":0},{"$f":"Tenant!$D47","v":0},{"$f":"Tenant!$E47","v":0},{"$f":"Tenant!$G47","v":0},{"$f":"Usage!$D47","v":"00:00:00"},{"$f":"Usage!$E47","v":"00:00:00"},{"$f":"Usage!$F47","v":0},{"$f":"Usage!$G47","v":0},{"$f":"Usage!$H47","v":0},{"$f":"Usage!$X47","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS47,2)","v":0},{"$f":"Usage!$AA47","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH47,2)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BV47,Usage!$BS47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M47=\"Summer\",Usage!$CK47,Usage!$CH47),2)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BW47,Usage!$BT47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M48=\"Summer\",Usage!$CL47,Usage!$CI47),2)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BX47,Usage!$BU47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M48=\"Summer\",Usage!$CM47,Usage!$CJ47),2)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CC47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M48=\"Summer\",Usage!$CZ47,Usage!$CW47),2)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CD47,Usage!$CA47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M48=\"Summer\",Usage!$DA47,Usage!$CX47),2)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CE47,Usage!$CB47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47=\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M47=\"Summer\",Usage!$DB47,Usage!$CY47),2)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BV47,Usage!$BS47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M47<>\"Summer\",Usage!$CK47,Usage!$CH47),2)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BW47,Usage!$BT47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M48<>\"Summer\",Usage!$CL47,Usage!$CI47),2)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BX47,Usage!$BU47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M48<>\"Summer\",Usage!$CM47,Usage!$CJ47),2)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CC47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M47<>\"Summer\",Usage!$CZ47,Usage!$CW47),2)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CD47,Usage!$CA47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M48<>\"Summer\",Usage!$DA47,Usage!$CX47),2)","v":0},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CE47,Usage!$CB47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M47<>\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M47<>\"Summer\",$G47<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M47=\"Summer\",$G47=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M48<>\"Summer\",Usage!$DB47,Usage!$CY47),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M47=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN47=TRUE,SUM($BD47*$BE47),Usage!$CO47),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M47=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC47=TRUE,SUM($BG47*$BH47),Usage!$DD47),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP47=TRUE,SUM($BJ47*$BK47),Usage!$CQ47),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE47=TRUE,SUM($BM47*$BN47),Usage!$DF47),2)","v":0},{"$f":"ROUND(Usage!$DP47,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV47,2),ROUND(Usage!$DZ47,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX47,2),ROUND(Usage!$EB47,2))","v":0},{"$f":"ROUND(Usage!$GN47,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC47=TRUE,SUM($BU47*$BV47),Usage!$ED47),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH47=TRUE,SUM($BX47*$BY47),Usage!$FI47),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE47=TRUE,SUM($CA47*$CB47),Usage!$EF47),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ47=TRUE,SUM($CD47*$CE47),Usage!$FK47),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH47,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM47,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ47,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M47<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO47,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW47,$BZ47,$CC47,$CF47,$CI47,$CL47,$CO47,$CR47),0)","v":0},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BV47,Usage!$BS47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47=\"Summer\",Usage!$EQ47,Usage!$EN47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BW47,Usage!$BT47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47=\"Summer\",Usage!$ER47,Usage!$EO47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$BX47,Usage!$BU47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47=\"Summer\",Usage!$ES47,Usage!$EP47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CC47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47=\"Summer\",Usage!$FV47,Usage!$FS47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CD47,Usage!$CA47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47=\"Summer\",Usage!$FW47,Usage!$FT47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47=\"Summer\",Usage!$CE47,Usage!$CB47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47=\"Summer\",Usage!$FX47,Usage!$FU47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z47<>\"Summer\",Usage!$BW47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47<>\"Summer\",Usage!$EQ47,Usage!$EN47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BW47,Usage!$BT47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47<>\"Summer\",Usage!$ER47,Usage!$EO47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$BX47,Usage!$BU47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47<>\"Summer\",Usage!$ES47,Usage!$EP47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CC47,Usage!$BZ47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47<>\"Summer\",Usage!$FV47,Usage!$FS47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CD47,Usage!$CA47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47<>\"Summer\",Usage!$FW47,Usage!$FT47),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M47<>\"Summer\",Usage!$CE47,Usage!$CB47)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M47<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M47<>\"Summer\",Usage!$FX47,Usage!$FU47),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW47,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY47,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA47,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H47","v":0},{"$f":"Usage!$HD47","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD47","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN47,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO47,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I47","v":0},{"$f":"Usage!$HU47","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW47,2)","v":0},{"$f":"Usage!$HV47","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX47,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A48","v":47},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B48","v":0},{"$f":"Tenant!$C48","v":0},{"$f":"Tenant!$D48","v":0},{"$f":"Tenant!$E48","v":0},{"$f":"Tenant!$G48","v":0},{"$f":"Usage!$D48","v":"00:00:00"},{"$f":"Usage!$E48","v":"00:00:00"},{"$f":"Usage!$F48","v":0},{"$f":"Usage!$G48","v":0},{"$f":"Usage!$H48","v":0},{"$f":"Usage!$X48","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS48,2)","v":0},{"$f":"Usage!$AA48","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH48,2)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BV48,Usage!$BS48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M48=\"Summer\",Usage!$CK48,Usage!$CH48),2)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BW48,Usage!$BT48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M49=\"Summer\",Usage!$CL48,Usage!$CI48),2)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BX48,Usage!$BU48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M49=\"Summer\",Usage!$CM48,Usage!$CJ48),2)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CC48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M49=\"Summer\",Usage!$CZ48,Usage!$CW48),2)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CD48,Usage!$CA48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M49=\"Summer\",Usage!$DA48,Usage!$CX48),2)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CE48,Usage!$CB48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48=\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M48=\"Summer\",Usage!$DB48,Usage!$CY48),2)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BV48,Usage!$BS48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M48<>\"Summer\",Usage!$CK48,Usage!$CH48),2)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BW48,Usage!$BT48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M49<>\"Summer\",Usage!$CL48,Usage!$CI48),2)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BX48,Usage!$BU48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M49<>\"Summer\",Usage!$CM48,Usage!$CJ48),2)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CC48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M48<>\"Summer\",Usage!$CZ48,Usage!$CW48),2)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CD48,Usage!$CA48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M49<>\"Summer\",Usage!$DA48,Usage!$CX48),2)","v":0},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CE48,Usage!$CB48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M48<>\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M48<>\"Summer\",$G48<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M48=\"Summer\",$G48=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M49<>\"Summer\",Usage!$DB48,Usage!$CY48),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M48=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN48=TRUE,SUM($BD48*$BE48),Usage!$CO48),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M48=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC48=TRUE,SUM($BG48*$BH48),Usage!$DD48),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP48=TRUE,SUM($BJ48*$BK48),Usage!$CQ48),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE48=TRUE,SUM($BM48*$BN48),Usage!$DF48),2)","v":0},{"$f":"ROUND(Usage!$DP48,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV48,2),ROUND(Usage!$DZ48,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX48,2),ROUND(Usage!$EB48,2))","v":0},{"$f":"ROUND(Usage!$GN48,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC48=TRUE,SUM($BU48*$BV48),Usage!$ED48),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH48=TRUE,SUM($BX48*$BY48),Usage!$FI48),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE48=TRUE,SUM($CA48*$CB48),Usage!$EF48),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ48=TRUE,SUM($CD48*$CE48),Usage!$FK48),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH48,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM48,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ48,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M48<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO48,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW48,$BZ48,$CC48,$CF48,$CI48,$CL48,$CO48,$CR48),0)","v":0},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BV48,Usage!$BS48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48=\"Summer\",Usage!$EQ48,Usage!$EN48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BW48,Usage!$BT48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48=\"Summer\",Usage!$ER48,Usage!$EO48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$BX48,Usage!$BU48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48=\"Summer\",Usage!$ES48,Usage!$EP48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CC48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48=\"Summer\",Usage!$FV48,Usage!$FS48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CD48,Usage!$CA48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48=\"Summer\",Usage!$FW48,Usage!$FT48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48=\"Summer\",Usage!$CE48,Usage!$CB48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48=\"Summer\",Usage!$FX48,Usage!$FU48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z48<>\"Summer\",Usage!$BW48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48<>\"Summer\",Usage!$EQ48,Usage!$EN48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BW48,Usage!$BT48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48<>\"Summer\",Usage!$ER48,Usage!$EO48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$BX48,Usage!$BU48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48<>\"Summer\",Usage!$ES48,Usage!$EP48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CC48,Usage!$BZ48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48<>\"Summer\",Usage!$FV48,Usage!$FS48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CD48,Usage!$CA48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48<>\"Summer\",Usage!$FW48,Usage!$FT48),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M48<>\"Summer\",Usage!$CE48,Usage!$CB48)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M48<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M48<>\"Summer\",Usage!$FX48,Usage!$FU48),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW48,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY48,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA48,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H48","v":0},{"$f":"Usage!$HD48","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD48","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN48,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO48,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I48","v":0},{"$f":"Usage!$HU48","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW48,2)","v":0},{"$f":"Usage!$HV48","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX48,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A49","v":48},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B49","v":0},{"$f":"Tenant!$C49","v":0},{"$f":"Tenant!$D49","v":0},{"$f":"Tenant!$E49","v":0},{"$f":"Tenant!$G49","v":0},{"$f":"Usage!$D49","v":"00:00:00"},{"$f":"Usage!$E49","v":"00:00:00"},{"$f":"Usage!$F49","v":0},{"$f":"Usage!$G49","v":0},{"$f":"Usage!$H49","v":0},{"$f":"Usage!$X49","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS49,2)","v":0},{"$f":"Usage!$AA49","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH49,2)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BV49,Usage!$BS49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M49=\"Summer\",Usage!$CK49,Usage!$CH49),2)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BW49,Usage!$BT49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M50=\"Summer\",Usage!$CL49,Usage!$CI49),2)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BX49,Usage!$BU49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M50=\"Summer\",Usage!$CM49,Usage!$CJ49),2)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CC49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M50=\"Summer\",Usage!$CZ49,Usage!$CW49),2)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CD49,Usage!$CA49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M50=\"Summer\",Usage!$DA49,Usage!$CX49),2)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CE49,Usage!$CB49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49=\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M49=\"Summer\",Usage!$DB49,Usage!$CY49),2)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BV49,Usage!$BS49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M49<>\"Summer\",Usage!$CK49,Usage!$CH49),2)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BW49,Usage!$BT49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M50<>\"Summer\",Usage!$CL49,Usage!$CI49),2)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BX49,Usage!$BU49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M50<>\"Summer\",Usage!$CM49,Usage!$CJ49),2)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CC49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M49<>\"Summer\",Usage!$CZ49,Usage!$CW49),2)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CD49,Usage!$CA49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M50<>\"Summer\",Usage!$DA49,Usage!$CX49),2)","v":0},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CE49,Usage!$CB49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M49<>\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M49<>\"Summer\",$G49<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M49=\"Summer\",$G49=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M50<>\"Summer\",Usage!$DB49,Usage!$CY49),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M49=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN49=TRUE,SUM($BD49*$BE49),Usage!$CO49),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M49=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC49=TRUE,SUM($BG49*$BH49),Usage!$DD49),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP49=TRUE,SUM($BJ49*$BK49),Usage!$CQ49),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE49=TRUE,SUM($BM49*$BN49),Usage!$DF49),2)","v":0},{"$f":"ROUND(Usage!$DP49,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV49,2),ROUND(Usage!$DZ49,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX49,2),ROUND(Usage!$EB49,2))","v":0},{"$f":"ROUND(Usage!$GN49,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC49=TRUE,SUM($BU49*$BV49),Usage!$ED49),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH49=TRUE,SUM($BX49*$BY49),Usage!$FI49),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE49=TRUE,SUM($CA49*$CB49),Usage!$EF49),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ49=TRUE,SUM($CD49*$CE49),Usage!$FK49),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH49,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM49,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ49,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M49<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO49,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW49,$BZ49,$CC49,$CF49,$CI49,$CL49,$CO49,$CR49),0)","v":0},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BV49,Usage!$BS49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49=\"Summer\",Usage!$EQ49,Usage!$EN49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BW49,Usage!$BT49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49=\"Summer\",Usage!$ER49,Usage!$EO49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$BX49,Usage!$BU49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49=\"Summer\",Usage!$ES49,Usage!$EP49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CC49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49=\"Summer\",Usage!$FV49,Usage!$FS49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CD49,Usage!$CA49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49=\"Summer\",Usage!$FW49,Usage!$FT49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49=\"Summer\",Usage!$CE49,Usage!$CB49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49=\"Summer\",Usage!$FX49,Usage!$FU49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z49<>\"Summer\",Usage!$BW49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49<>\"Summer\",Usage!$EQ49,Usage!$EN49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BW49,Usage!$BT49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49<>\"Summer\",Usage!$ER49,Usage!$EO49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$BX49,Usage!$BU49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49<>\"Summer\",Usage!$ES49,Usage!$EP49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CC49,Usage!$BZ49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49<>\"Summer\",Usage!$FV49,Usage!$FS49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CD49,Usage!$CA49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49<>\"Summer\",Usage!$FW49,Usage!$FT49),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M49<>\"Summer\",Usage!$CE49,Usage!$CB49)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M49<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M49<>\"Summer\",Usage!$FX49,Usage!$FU49),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW49,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY49,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA49,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H49","v":0},{"$f":"Usage!$HD49","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD49","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN49,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO49,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I49","v":0},{"$f":"Usage!$HU49","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW49,2)","v":0},{"$f":"Usage!$HV49","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX49,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A50","v":49},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B50","v":0},{"$f":"Tenant!$C50","v":0},{"$f":"Tenant!$D50","v":0},{"$f":"Tenant!$E50","v":0},{"$f":"Tenant!$G50","v":0},{"$f":"Usage!$D50","v":"00:00:00"},{"$f":"Usage!$E50","v":"00:00:00"},{"$f":"Usage!$F50","v":0},{"$f":"Usage!$G50","v":0},{"$f":"Usage!$H50","v":0},{"$f":"Usage!$X50","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS50,2)","v":0},{"$f":"Usage!$AA50","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH50,2)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BV50,Usage!$BS50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M50=\"Summer\",Usage!$CK50,Usage!$CH50),2)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BW50,Usage!$BT50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M51=\"Summer\",Usage!$CL50,Usage!$CI50),2)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BX50,Usage!$BU50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M51=\"Summer\",Usage!$CM50,Usage!$CJ50),2)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CC50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M51=\"Summer\",Usage!$CZ50,Usage!$CW50),2)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CD50,Usage!$CA50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M51=\"Summer\",Usage!$DA50,Usage!$CX50),2)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CE50,Usage!$CB50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50=\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M50=\"Summer\",Usage!$DB50,Usage!$CY50),2)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BV50,Usage!$BS50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M50<>\"Summer\",Usage!$CK50,Usage!$CH50),2)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BW50,Usage!$BT50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M51<>\"Summer\",Usage!$CL50,Usage!$CI50),2)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BX50,Usage!$BU50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M51<>\"Summer\",Usage!$CM50,Usage!$CJ50),2)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CC50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M50<>\"Summer\",Usage!$CZ50,Usage!$CW50),2)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CD50,Usage!$CA50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M51<>\"Summer\",Usage!$DA50,Usage!$CX50),2)","v":0},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CE50,Usage!$CB50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M50<>\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M50<>\"Summer\",$G50<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M50=\"Summer\",$G50=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M51<>\"Summer\",Usage!$DB50,Usage!$CY50),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M50=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN50=TRUE,SUM($BD50*$BE50),Usage!$CO50),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M50=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC50=TRUE,SUM($BG50*$BH50),Usage!$DD50),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP50=TRUE,SUM($BJ50*$BK50),Usage!$CQ50),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE50=TRUE,SUM($BM50*$BN50),Usage!$DF50),2)","v":0},{"$f":"ROUND(Usage!$DP50,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV50,2),ROUND(Usage!$DZ50,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX50,2),ROUND(Usage!$EB50,2))","v":0},{"$f":"ROUND(Usage!$GN50,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC50=TRUE,SUM($BU50*$BV50),Usage!$ED50),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH50=TRUE,SUM($BX50*$BY50),Usage!$FI50),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE50=TRUE,SUM($CA50*$CB50),Usage!$EF50),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ50=TRUE,SUM($CD50*$CE50),Usage!$FK50),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH50,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM50,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ50,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M50<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO50,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW50,$BZ50,$CC50,$CF50,$CI50,$CL50,$CO50,$CR50),0)","v":0},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BV50,Usage!$BS50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50=\"Summer\",Usage!$EQ50,Usage!$EN50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BW50,Usage!$BT50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50=\"Summer\",Usage!$ER50,Usage!$EO50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$BX50,Usage!$BU50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50=\"Summer\",Usage!$ES50,Usage!$EP50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CC50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50=\"Summer\",Usage!$FV50,Usage!$FS50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CD50,Usage!$CA50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50=\"Summer\",Usage!$FW50,Usage!$FT50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50=\"Summer\",Usage!$CE50,Usage!$CB50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50=\"Summer\",Usage!$FX50,Usage!$FU50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z50<>\"Summer\",Usage!$BW50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50<>\"Summer\",Usage!$EQ50,Usage!$EN50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BW50,Usage!$BT50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50<>\"Summer\",Usage!$ER50,Usage!$EO50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$BX50,Usage!$BU50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50<>\"Summer\",Usage!$ES50,Usage!$EP50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CC50,Usage!$BZ50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50<>\"Summer\",Usage!$FV50,Usage!$FS50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CD50,Usage!$CA50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50<>\"Summer\",Usage!$FW50,Usage!$FT50),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M50<>\"Summer\",Usage!$CE50,Usage!$CB50)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M50<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M50<>\"Summer\",Usage!$FX50,Usage!$FU50),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW50,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY50,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA50,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H50","v":0},{"$f":"Usage!$HD50","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD50","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN50,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO50,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I50","v":0},{"$f":"Usage!$HU50","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW50,2)","v":0},{"$f":"Usage!$HV50","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX50,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A51","v":50},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B51","v":0},{"$f":"Tenant!$C51","v":0},{"$f":"Tenant!$D51","v":0},{"$f":"Tenant!$E51","v":0},{"$f":"Tenant!$G51","v":0},{"$f":"Usage!$D51","v":"00:00:00"},{"$f":"Usage!$E51","v":"00:00:00"},{"$f":"Usage!$F51","v":0},{"$f":"Usage!$G51","v":0},{"$f":"Usage!$H51","v":0},{"$f":"Usage!$X51","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS51,2)","v":0},{"$f":"Usage!$AA51","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH51,2)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BV51,Usage!$BS51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M51=\"Summer\",Usage!$CK51,Usage!$CH51),2)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BW51,Usage!$BT51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M52=\"Summer\",Usage!$CL51,Usage!$CI51),2)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BX51,Usage!$BU51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M52=\"Summer\",Usage!$CM51,Usage!$CJ51),2)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CC51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M52=\"Summer\",Usage!$CZ51,Usage!$CW51),2)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CD51,Usage!$CA51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M52=\"Summer\",Usage!$DA51,Usage!$CX51),2)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CE51,Usage!$CB51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51=\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M51=\"Summer\",Usage!$DB51,Usage!$CY51),2)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BV51,Usage!$BS51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M51<>\"Summer\",Usage!$CK51,Usage!$CH51),2)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BW51,Usage!$BT51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M52<>\"Summer\",Usage!$CL51,Usage!$CI51),2)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BX51,Usage!$BU51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M52<>\"Summer\",Usage!$CM51,Usage!$CJ51),2)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CC51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M51<>\"Summer\",Usage!$CZ51,Usage!$CW51),2)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CD51,Usage!$CA51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M52<>\"Summer\",Usage!$DA51,Usage!$CX51),2)","v":0},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CE51,Usage!$CB51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M51<>\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M51<>\"Summer\",$G51<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M51=\"Summer\",$G51=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M52<>\"Summer\",Usage!$DB51,Usage!$CY51),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M51=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN51=TRUE,SUM($BD51*$BE51),Usage!$CO51),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M51=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC51=TRUE,SUM($BG51*$BH51),Usage!$DD51),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP51=TRUE,SUM($BJ51*$BK51),Usage!$CQ51),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE51=TRUE,SUM($BM51*$BN51),Usage!$DF51),2)","v":0},{"$f":"ROUND(Usage!$DP51,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV51,2),ROUND(Usage!$DZ51,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX51,2),ROUND(Usage!$EB51,2))","v":0},{"$f":"ROUND(Usage!$GN51,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC51=TRUE,SUM($BU51*$BV51),Usage!$ED51),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH51=TRUE,SUM($BX51*$BY51),Usage!$FI51),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE51=TRUE,SUM($CA51*$CB51),Usage!$EF51),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ51=TRUE,SUM($CD51*$CE51),Usage!$FK51),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH51,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM51,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ51,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M51<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO51,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW51,$BZ51,$CC51,$CF51,$CI51,$CL51,$CO51,$CR51),0)","v":0},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BV51,Usage!$BS51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51=\"Summer\",Usage!$EQ51,Usage!$EN51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BW51,Usage!$BT51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51=\"Summer\",Usage!$ER51,Usage!$EO51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$BX51,Usage!$BU51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51=\"Summer\",Usage!$ES51,Usage!$EP51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CC51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51=\"Summer\",Usage!$FV51,Usage!$FS51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CD51,Usage!$CA51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51=\"Summer\",Usage!$FW51,Usage!$FT51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51=\"Summer\",Usage!$CE51,Usage!$CB51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51=\"Summer\",Usage!$FX51,Usage!$FU51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z51<>\"Summer\",Usage!$BW51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51<>\"Summer\",Usage!$EQ51,Usage!$EN51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BW51,Usage!$BT51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51<>\"Summer\",Usage!$ER51,Usage!$EO51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$BX51,Usage!$BU51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51<>\"Summer\",Usage!$ES51,Usage!$EP51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CC51,Usage!$BZ51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51<>\"Summer\",Usage!$FV51,Usage!$FS51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CD51,Usage!$CA51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51<>\"Summer\",Usage!$FW51,Usage!$FT51),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M51<>\"Summer\",Usage!$CE51,Usage!$CB51)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M51<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M51<>\"Summer\",Usage!$FX51,Usage!$FU51),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW51,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY51,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA51,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H51","v":0},{"$f":"Usage!$HD51","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD51","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN51,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO51,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I51","v":0},{"$f":"Usage!$HU51","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW51,2)","v":0},{"$f":"Usage!$HV51","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX51,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A52","v":51},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B52","v":0},{"$f":"Tenant!$C52","v":0},{"$f":"Tenant!$D52","v":0},{"$f":"Tenant!$E52","v":0},{"$f":"Tenant!$G52","v":0},{"$f":"Usage!$D52","v":"00:00:00"},{"$f":"Usage!$E52","v":"00:00:00"},{"$f":"Usage!$F52","v":0},{"$f":"Usage!$G52","v":0},{"$f":"Usage!$H52","v":0},{"$f":"Usage!$X52","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS52,2)","v":0},{"$f":"Usage!$AA52","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH52,2)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BV52,Usage!$BS52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M52=\"Summer\",Usage!$CK52,Usage!$CH52),2)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BW52,Usage!$BT52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M53=\"Summer\",Usage!$CL52,Usage!$CI52),2)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BX52,Usage!$BU52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M53=\"Summer\",Usage!$CM52,Usage!$CJ52),2)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CC52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M53=\"Summer\",Usage!$CZ52,Usage!$CW52),2)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CD52,Usage!$CA52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M53=\"Summer\",Usage!$DA52,Usage!$CX52),2)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CE52,Usage!$CB52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52=\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M52=\"Summer\",Usage!$DB52,Usage!$CY52),2)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BV52,Usage!$BS52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M52<>\"Summer\",Usage!$CK52,Usage!$CH52),2)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BW52,Usage!$BT52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M53<>\"Summer\",Usage!$CL52,Usage!$CI52),2)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BX52,Usage!$BU52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M53<>\"Summer\",Usage!$CM52,Usage!$CJ52),2)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CC52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M52<>\"Summer\",Usage!$CZ52,Usage!$CW52),2)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CD52,Usage!$CA52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M53<>\"Summer\",Usage!$DA52,Usage!$CX52),2)","v":0},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CE52,Usage!$CB52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M52<>\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M52<>\"Summer\",$G52<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M52=\"Summer\",$G52=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M53<>\"Summer\",Usage!$DB52,Usage!$CY52),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M52=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN52=TRUE,SUM($BD52*$BE52),Usage!$CO52),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M52=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC52=TRUE,SUM($BG52*$BH52),Usage!$DD52),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP52=TRUE,SUM($BJ52*$BK52),Usage!$CQ52),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE52=TRUE,SUM($BM52*$BN52),Usage!$DF52),2)","v":0},{"$f":"ROUND(Usage!$DP52,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV52,2),ROUND(Usage!$DZ52,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX52,2),ROUND(Usage!$EB52,2))","v":0},{"$f":"ROUND(Usage!$GN52,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC52=TRUE,SUM($BU52*$BV52),Usage!$ED52),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH52=TRUE,SUM($BX52*$BY52),Usage!$FI52),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE52=TRUE,SUM($CA52*$CB52),Usage!$EF52),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ52=TRUE,SUM($CD52*$CE52),Usage!$FK52),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH52,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM52,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ52,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M52<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO52,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW52,$BZ52,$CC52,$CF52,$CI52,$CL52,$CO52,$CR52),0)","v":0},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BV52,Usage!$BS52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52=\"Summer\",Usage!$EQ52,Usage!$EN52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BW52,Usage!$BT52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52=\"Summer\",Usage!$ER52,Usage!$EO52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$BX52,Usage!$BU52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52=\"Summer\",Usage!$ES52,Usage!$EP52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CC52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52=\"Summer\",Usage!$FV52,Usage!$FS52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CD52,Usage!$CA52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52=\"Summer\",Usage!$FW52,Usage!$FT52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52=\"Summer\",Usage!$CE52,Usage!$CB52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52=\"Summer\",Usage!$FX52,Usage!$FU52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z52<>\"Summer\",Usage!$BW52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52<>\"Summer\",Usage!$EQ52,Usage!$EN52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BW52,Usage!$BT52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52<>\"Summer\",Usage!$ER52,Usage!$EO52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$BX52,Usage!$BU52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52<>\"Summer\",Usage!$ES52,Usage!$EP52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CC52,Usage!$BZ52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52<>\"Summer\",Usage!$FV52,Usage!$FS52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CD52,Usage!$CA52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52<>\"Summer\",Usage!$FW52,Usage!$FT52),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M52<>\"Summer\",Usage!$CE52,Usage!$CB52)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M52<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M52<>\"Summer\",Usage!$FX52,Usage!$FU52),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW52,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY52,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA52,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H52","v":0},{"$f":"Usage!$HD52","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD52","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN52,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO52,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I52","v":0},{"$f":"Usage!$HU52","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW52,2)","v":0},{"$f":"Usage!$HV52","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX52,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A53","v":52},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B53","v":0},{"$f":"Tenant!$C53","v":0},{"$f":"Tenant!$D53","v":0},{"$f":"Tenant!$E53","v":0},{"$f":"Tenant!$G53","v":0},{"$f":"Usage!$D53","v":"00:00:00"},{"$f":"Usage!$E53","v":"00:00:00"},{"$f":"Usage!$F53","v":0},{"$f":"Usage!$G53","v":0},{"$f":"Usage!$H53","v":0},{"$f":"Usage!$X53","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS53,2)","v":0},{"$f":"Usage!$AA53","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH53,2)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BV53,Usage!$BS53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M53=\"Summer\",Usage!$CK53,Usage!$CH53),2)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BW53,Usage!$BT53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M54=\"Summer\",Usage!$CL53,Usage!$CI53),2)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BX53,Usage!$BU53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M54=\"Summer\",Usage!$CM53,Usage!$CJ53),2)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CC53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M54=\"Summer\",Usage!$CZ53,Usage!$CW53),2)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CD53,Usage!$CA53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M54=\"Summer\",Usage!$DA53,Usage!$CX53),2)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CE53,Usage!$CB53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53=\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M53=\"Summer\",Usage!$DB53,Usage!$CY53),2)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BV53,Usage!$BS53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M53<>\"Summer\",Usage!$CK53,Usage!$CH53),2)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BW53,Usage!$BT53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M54<>\"Summer\",Usage!$CL53,Usage!$CI53),2)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BX53,Usage!$BU53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M54<>\"Summer\",Usage!$CM53,Usage!$CJ53),2)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CC53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M53<>\"Summer\",Usage!$CZ53,Usage!$CW53),2)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CD53,Usage!$CA53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M54<>\"Summer\",Usage!$DA53,Usage!$CX53),2)","v":0},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CE53,Usage!$CB53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M53<>\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M53<>\"Summer\",$G53<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M53=\"Summer\",$G53=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M54<>\"Summer\",Usage!$DB53,Usage!$CY53),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M53=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN53=TRUE,SUM($BD53*$BE53),Usage!$CO53),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M53=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC53=TRUE,SUM($BG53*$BH53),Usage!$DD53),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP53=TRUE,SUM($BJ53*$BK53),Usage!$CQ53),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE53=TRUE,SUM($BM53*$BN53),Usage!$DF53),2)","v":0},{"$f":"ROUND(Usage!$DP53,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV53,2),ROUND(Usage!$DZ53,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX53,2),ROUND(Usage!$EB53,2))","v":0},{"$f":"ROUND(Usage!$GN53,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC53=TRUE,SUM($BU53*$BV53),Usage!$ED53),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH53=TRUE,SUM($BX53*$BY53),Usage!$FI53),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE53=TRUE,SUM($CA53*$CB53),Usage!$EF53),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ53=TRUE,SUM($CD53*$CE53),Usage!$FK53),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH53,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM53,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ53,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M53<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO53,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW53,$BZ53,$CC53,$CF53,$CI53,$CL53,$CO53,$CR53),0)","v":0},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BV53,Usage!$BS53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53=\"Summer\",Usage!$EQ53,Usage!$EN53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BW53,Usage!$BT53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53=\"Summer\",Usage!$ER53,Usage!$EO53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$BX53,Usage!$BU53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53=\"Summer\",Usage!$ES53,Usage!$EP53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CC53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53=\"Summer\",Usage!$FV53,Usage!$FS53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CD53,Usage!$CA53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53=\"Summer\",Usage!$FW53,Usage!$FT53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53=\"Summer\",Usage!$CE53,Usage!$CB53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53=\"Summer\",Usage!$FX53,Usage!$FU53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z53<>\"Summer\",Usage!$BW53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53<>\"Summer\",Usage!$EQ53,Usage!$EN53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BW53,Usage!$BT53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53<>\"Summer\",Usage!$ER53,Usage!$EO53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$BX53,Usage!$BU53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53<>\"Summer\",Usage!$ES53,Usage!$EP53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CC53,Usage!$BZ53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53<>\"Summer\",Usage!$FV53,Usage!$FS53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CD53,Usage!$CA53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53<>\"Summer\",Usage!$FW53,Usage!$FT53),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M53<>\"Summer\",Usage!$CE53,Usage!$CB53)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M53<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M53<>\"Summer\",Usage!$FX53,Usage!$FU53),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW53,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY53,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA53,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H53","v":0},{"$f":"Usage!$HD53","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD53","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN53,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO53,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I53","v":0},{"$f":"Usage!$HU53","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW53,2)","v":0},{"$f":"Usage!$HV53","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX53,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A54","v":53},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B54","v":0},{"$f":"Tenant!$C54","v":0},{"$f":"Tenant!$D54","v":0},{"$f":"Tenant!$E54","v":0},{"$f":"Tenant!$G54","v":0},{"$f":"Usage!$D54","v":"00:00:00"},{"$f":"Usage!$E54","v":"00:00:00"},{"$f":"Usage!$F54","v":0},{"$f":"Usage!$G54","v":0},{"$f":"Usage!$H54","v":0},{"$f":"Usage!$X54","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS54,2)","v":0},{"$f":"Usage!$AA54","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH54,2)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BV54,Usage!$BS54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M54=\"Summer\",Usage!$CK54,Usage!$CH54),2)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BW54,Usage!$BT54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M55=\"Summer\",Usage!$CL54,Usage!$CI54),2)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BX54,Usage!$BU54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M55=\"Summer\",Usage!$CM54,Usage!$CJ54),2)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CC54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M55=\"Summer\",Usage!$CZ54,Usage!$CW54),2)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CD54,Usage!$CA54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M55=\"Summer\",Usage!$DA54,Usage!$CX54),2)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CE54,Usage!$CB54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54=\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M54=\"Summer\",Usage!$DB54,Usage!$CY54),2)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BV54,Usage!$BS54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M54<>\"Summer\",Usage!$CK54,Usage!$CH54),2)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BW54,Usage!$BT54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M55<>\"Summer\",Usage!$CL54,Usage!$CI54),2)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BX54,Usage!$BU54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M55<>\"Summer\",Usage!$CM54,Usage!$CJ54),2)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CC54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M54<>\"Summer\",Usage!$CZ54,Usage!$CW54),2)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CD54,Usage!$CA54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M55<>\"Summer\",Usage!$DA54,Usage!$CX54),2)","v":0},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CE54,Usage!$CB54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M54<>\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M54<>\"Summer\",$G54<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M54=\"Summer\",$G54=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M55<>\"Summer\",Usage!$DB54,Usage!$CY54),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M54=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN54=TRUE,SUM($BD54*$BE54),Usage!$CO54),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M54=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC54=TRUE,SUM($BG54*$BH54),Usage!$DD54),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP54=TRUE,SUM($BJ54*$BK54),Usage!$CQ54),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE54=TRUE,SUM($BM54*$BN54),Usage!$DF54),2)","v":0},{"$f":"ROUND(Usage!$DP54,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV54,2),ROUND(Usage!$DZ54,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX54,2),ROUND(Usage!$EB54,2))","v":0},{"$f":"ROUND(Usage!$GN54,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC54=TRUE,SUM($BU54*$BV54),Usage!$ED54),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH54=TRUE,SUM($BX54*$BY54),Usage!$FI54),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE54=TRUE,SUM($CA54*$CB54),Usage!$EF54),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ54=TRUE,SUM($CD54*$CE54),Usage!$FK54),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH54,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM54,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ54,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M54<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO54,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW54,$BZ54,$CC54,$CF54,$CI54,$CL54,$CO54,$CR54),0)","v":0},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BV54,Usage!$BS54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54=\"Summer\",Usage!$EQ54,Usage!$EN54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BW54,Usage!$BT54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54=\"Summer\",Usage!$ER54,Usage!$EO54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$BX54,Usage!$BU54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54=\"Summer\",Usage!$ES54,Usage!$EP54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CC54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54=\"Summer\",Usage!$FV54,Usage!$FS54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CD54,Usage!$CA54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54=\"Summer\",Usage!$FW54,Usage!$FT54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54=\"Summer\",Usage!$CE54,Usage!$CB54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54=\"Summer\",Usage!$FX54,Usage!$FU54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z54<>\"Summer\",Usage!$BW54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54<>\"Summer\",Usage!$EQ54,Usage!$EN54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BW54,Usage!$BT54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54<>\"Summer\",Usage!$ER54,Usage!$EO54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$BX54,Usage!$BU54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54<>\"Summer\",Usage!$ES54,Usage!$EP54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CC54,Usage!$BZ54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54<>\"Summer\",Usage!$FV54,Usage!$FS54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CD54,Usage!$CA54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54<>\"Summer\",Usage!$FW54,Usage!$FT54),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M54<>\"Summer\",Usage!$CE54,Usage!$CB54)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M54<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M54<>\"Summer\",Usage!$FX54,Usage!$FU54),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW54,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY54,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA54,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H54","v":0},{"$f":"Usage!$HD54","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD54","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN54,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO54,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I54","v":0},{"$f":"Usage!$HU54","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW54,2)","v":0},{"$f":"Usage!$HV54","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX54,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A55","v":54},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B55","v":0},{"$f":"Tenant!$C55","v":0},{"$f":"Tenant!$D55","v":0},{"$f":"Tenant!$E55","v":0},{"$f":"Tenant!$G55","v":0},{"$f":"Usage!$D55","v":"00:00:00"},{"$f":"Usage!$E55","v":"00:00:00"},{"$f":"Usage!$F55","v":0},{"$f":"Usage!$G55","v":0},{"$f":"Usage!$H55","v":0},{"$f":"Usage!$X55","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS55,2)","v":0},{"$f":"Usage!$AA55","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH55,2)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BV55,Usage!$BS55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M55=\"Summer\",Usage!$CK55,Usage!$CH55),2)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BW55,Usage!$BT55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M56=\"Summer\",Usage!$CL55,Usage!$CI55),2)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BX55,Usage!$BU55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M56=\"Summer\",Usage!$CM55,Usage!$CJ55),2)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CC55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M56=\"Summer\",Usage!$CZ55,Usage!$CW55),2)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CD55,Usage!$CA55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M56=\"Summer\",Usage!$DA55,Usage!$CX55),2)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CE55,Usage!$CB55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55=\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M55=\"Summer\",Usage!$DB55,Usage!$CY55),2)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BV55,Usage!$BS55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M55<>\"Summer\",Usage!$CK55,Usage!$CH55),2)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BW55,Usage!$BT55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M56<>\"Summer\",Usage!$CL55,Usage!$CI55),2)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BX55,Usage!$BU55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M56<>\"Summer\",Usage!$CM55,Usage!$CJ55),2)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CC55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M55<>\"Summer\",Usage!$CZ55,Usage!$CW55),2)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CD55,Usage!$CA55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M56<>\"Summer\",Usage!$DA55,Usage!$CX55),2)","v":0},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CE55,Usage!$CB55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M55<>\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M55<>\"Summer\",$G55<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M55=\"Summer\",$G55=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M56<>\"Summer\",Usage!$DB55,Usage!$CY55),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M55=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN55=TRUE,SUM($BD55*$BE55),Usage!$CO55),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M55=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC55=TRUE,SUM($BG55*$BH55),Usage!$DD55),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP55=TRUE,SUM($BJ55*$BK55),Usage!$CQ55),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE55=TRUE,SUM($BM55*$BN55),Usage!$DF55),2)","v":0},{"$f":"ROUND(Usage!$DP55,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV55,2),ROUND(Usage!$DZ55,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX55,2),ROUND(Usage!$EB55,2))","v":0},{"$f":"ROUND(Usage!$GN55,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC55=TRUE,SUM($BU55*$BV55),Usage!$ED55),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH55=TRUE,SUM($BX55*$BY55),Usage!$FI55),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE55=TRUE,SUM($CA55*$CB55),Usage!$EF55),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ55=TRUE,SUM($CD55*$CE55),Usage!$FK55),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH55,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM55,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ55,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M55<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO55,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW55,$BZ55,$CC55,$CF55,$CI55,$CL55,$CO55,$CR55),0)","v":0},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BV55,Usage!$BS55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55=\"Summer\",Usage!$EQ55,Usage!$EN55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BW55,Usage!$BT55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55=\"Summer\",Usage!$ER55,Usage!$EO55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$BX55,Usage!$BU55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55=\"Summer\",Usage!$ES55,Usage!$EP55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CC55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55=\"Summer\",Usage!$FV55,Usage!$FS55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CD55,Usage!$CA55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55=\"Summer\",Usage!$FW55,Usage!$FT55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55=\"Summer\",Usage!$CE55,Usage!$CB55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55=\"Summer\",Usage!$FX55,Usage!$FU55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z55<>\"Summer\",Usage!$BW55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55<>\"Summer\",Usage!$EQ55,Usage!$EN55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BW55,Usage!$BT55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55<>\"Summer\",Usage!$ER55,Usage!$EO55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$BX55,Usage!$BU55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55<>\"Summer\",Usage!$ES55,Usage!$EP55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CC55,Usage!$BZ55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55<>\"Summer\",Usage!$FV55,Usage!$FS55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CD55,Usage!$CA55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55<>\"Summer\",Usage!$FW55,Usage!$FT55),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M55<>\"Summer\",Usage!$CE55,Usage!$CB55)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M55<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M55<>\"Summer\",Usage!$FX55,Usage!$FU55),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW55,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY55,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA55,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H55","v":0},{"$f":"Usage!$HD55","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD55","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN55,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO55,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I55","v":0},{"$f":"Usage!$HU55","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW55,2)","v":0},{"$f":"Usage!$HV55","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX55,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A56","v":55},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B56","v":0},{"$f":"Tenant!$C56","v":0},{"$f":"Tenant!$D56","v":0},{"$f":"Tenant!$E56","v":0},{"$f":"Tenant!$G56","v":0},{"$f":"Usage!$D56","v":"00:00:00"},{"$f":"Usage!$E56","v":"00:00:00"},{"$f":"Usage!$F56","v":0},{"$f":"Usage!$G56","v":0},{"$f":"Usage!$H56","v":0},{"$f":"Usage!$X56","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS56,2)","v":0},{"$f":"Usage!$AA56","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH56,2)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BV56,Usage!$BS56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M56=\"Summer\",Usage!$CK56,Usage!$CH56),2)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BW56,Usage!$BT56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M57=\"Summer\",Usage!$CL56,Usage!$CI56),2)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BX56,Usage!$BU56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M57=\"Summer\",Usage!$CM56,Usage!$CJ56),2)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CC56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M57=\"Summer\",Usage!$CZ56,Usage!$CW56),2)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CD56,Usage!$CA56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M57=\"Summer\",Usage!$DA56,Usage!$CX56),2)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CE56,Usage!$CB56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56=\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M56=\"Summer\",Usage!$DB56,Usage!$CY56),2)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BV56,Usage!$BS56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M56<>\"Summer\",Usage!$CK56,Usage!$CH56),2)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BW56,Usage!$BT56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M57<>\"Summer\",Usage!$CL56,Usage!$CI56),2)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BX56,Usage!$BU56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M57<>\"Summer\",Usage!$CM56,Usage!$CJ56),2)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CC56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M56<>\"Summer\",Usage!$CZ56,Usage!$CW56),2)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CD56,Usage!$CA56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M57<>\"Summer\",Usage!$DA56,Usage!$CX56),2)","v":0},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CE56,Usage!$CB56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M56<>\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M56<>\"Summer\",$G56<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M56=\"Summer\",$G56=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M57<>\"Summer\",Usage!$DB56,Usage!$CY56),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M56=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN56=TRUE,SUM($BD56*$BE56),Usage!$CO56),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M56=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC56=TRUE,SUM($BG56*$BH56),Usage!$DD56),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP56=TRUE,SUM($BJ56*$BK56),Usage!$CQ56),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE56=TRUE,SUM($BM56*$BN56),Usage!$DF56),2)","v":0},{"$f":"ROUND(Usage!$DP56,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV56,2),ROUND(Usage!$DZ56,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX56,2),ROUND(Usage!$EB56,2))","v":0},{"$f":"ROUND(Usage!$GN56,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC56=TRUE,SUM($BU56*$BV56),Usage!$ED56),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH56=TRUE,SUM($BX56*$BY56),Usage!$FI56),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE56=TRUE,SUM($CA56*$CB56),Usage!$EF56),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ56=TRUE,SUM($CD56*$CE56),Usage!$FK56),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH56,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM56,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ56,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M56<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO56,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW56,$BZ56,$CC56,$CF56,$CI56,$CL56,$CO56,$CR56),0)","v":0},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BV56,Usage!$BS56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56=\"Summer\",Usage!$EQ56,Usage!$EN56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BW56,Usage!$BT56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56=\"Summer\",Usage!$ER56,Usage!$EO56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$BX56,Usage!$BU56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56=\"Summer\",Usage!$ES56,Usage!$EP56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CC56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56=\"Summer\",Usage!$FV56,Usage!$FS56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CD56,Usage!$CA56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56=\"Summer\",Usage!$FW56,Usage!$FT56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56=\"Summer\",Usage!$CE56,Usage!$CB56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56=\"Summer\",Usage!$FX56,Usage!$FU56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z56<>\"Summer\",Usage!$BW56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56<>\"Summer\",Usage!$EQ56,Usage!$EN56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BW56,Usage!$BT56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56<>\"Summer\",Usage!$ER56,Usage!$EO56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$BX56,Usage!$BU56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56<>\"Summer\",Usage!$ES56,Usage!$EP56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CC56,Usage!$BZ56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56<>\"Summer\",Usage!$FV56,Usage!$FS56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CD56,Usage!$CA56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56<>\"Summer\",Usage!$FW56,Usage!$FT56),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M56<>\"Summer\",Usage!$CE56,Usage!$CB56)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M56<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M56<>\"Summer\",Usage!$FX56,Usage!$FU56),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW56,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY56,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA56,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H56","v":0},{"$f":"Usage!$HD56","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD56","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN56,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO56,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I56","v":0},{"$f":"Usage!$HU56","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW56,2)","v":0},{"$f":"Usage!$HV56","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX56,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A57","v":56},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B57","v":0},{"$f":"Tenant!$C57","v":0},{"$f":"Tenant!$D57","v":0},{"$f":"Tenant!$E57","v":0},{"$f":"Tenant!$G57","v":0},{"$f":"Usage!$D57","v":"00:00:00"},{"$f":"Usage!$E57","v":"00:00:00"},{"$f":"Usage!$F57","v":0},{"$f":"Usage!$G57","v":0},{"$f":"Usage!$H57","v":0},{"$f":"Usage!$X57","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS57,2)","v":0},{"$f":"Usage!$AA57","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH57,2)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BV57,Usage!$BS57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M57=\"Summer\",Usage!$CK57,Usage!$CH57),2)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BW57,Usage!$BT57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M58=\"Summer\",Usage!$CL57,Usage!$CI57),2)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BX57,Usage!$BU57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M58=\"Summer\",Usage!$CM57,Usage!$CJ57),2)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CC57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M58=\"Summer\",Usage!$CZ57,Usage!$CW57),2)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CD57,Usage!$CA57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M58=\"Summer\",Usage!$DA57,Usage!$CX57),2)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CE57,Usage!$CB57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57=\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M57=\"Summer\",Usage!$DB57,Usage!$CY57),2)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BV57,Usage!$BS57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M57<>\"Summer\",Usage!$CK57,Usage!$CH57),2)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BW57,Usage!$BT57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M58<>\"Summer\",Usage!$CL57,Usage!$CI57),2)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BX57,Usage!$BU57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M58<>\"Summer\",Usage!$CM57,Usage!$CJ57),2)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CC57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M57<>\"Summer\",Usage!$CZ57,Usage!$CW57),2)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CD57,Usage!$CA57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M58<>\"Summer\",Usage!$DA57,Usage!$CX57),2)","v":0},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CE57,Usage!$CB57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M57<>\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M57<>\"Summer\",$G57<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M57=\"Summer\",$G57=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M58<>\"Summer\",Usage!$DB57,Usage!$CY57),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M57=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN57=TRUE,SUM($BD57*$BE57),Usage!$CO57),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M57=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC57=TRUE,SUM($BG57*$BH57),Usage!$DD57),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP57=TRUE,SUM($BJ57*$BK57),Usage!$CQ57),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE57=TRUE,SUM($BM57*$BN57),Usage!$DF57),2)","v":0},{"$f":"ROUND(Usage!$DP57,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV57,2),ROUND(Usage!$DZ57,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX57,2),ROUND(Usage!$EB57,2))","v":0},{"$f":"ROUND(Usage!$GN57,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC57=TRUE,SUM($BU57*$BV57),Usage!$ED57),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH57=TRUE,SUM($BX57*$BY57),Usage!$FI57),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE57=TRUE,SUM($CA57*$CB57),Usage!$EF57),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ57=TRUE,SUM($CD57*$CE57),Usage!$FK57),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH57,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM57,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ57,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M57<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO57,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW57,$BZ57,$CC57,$CF57,$CI57,$CL57,$CO57,$CR57),0)","v":0},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BV57,Usage!$BS57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57=\"Summer\",Usage!$EQ57,Usage!$EN57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BW57,Usage!$BT57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57=\"Summer\",Usage!$ER57,Usage!$EO57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$BX57,Usage!$BU57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57=\"Summer\",Usage!$ES57,Usage!$EP57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CC57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57=\"Summer\",Usage!$FV57,Usage!$FS57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CD57,Usage!$CA57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57=\"Summer\",Usage!$FW57,Usage!$FT57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57=\"Summer\",Usage!$CE57,Usage!$CB57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57=\"Summer\",Usage!$FX57,Usage!$FU57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z57<>\"Summer\",Usage!$BW57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57<>\"Summer\",Usage!$EQ57,Usage!$EN57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BW57,Usage!$BT57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57<>\"Summer\",Usage!$ER57,Usage!$EO57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$BX57,Usage!$BU57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57<>\"Summer\",Usage!$ES57,Usage!$EP57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CC57,Usage!$BZ57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57<>\"Summer\",Usage!$FV57,Usage!$FS57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CD57,Usage!$CA57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57<>\"Summer\",Usage!$FW57,Usage!$FT57),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M57<>\"Summer\",Usage!$CE57,Usage!$CB57)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M57<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M57<>\"Summer\",Usage!$FX57,Usage!$FU57),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW57,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY57,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA57,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H57","v":0},{"$f":"Usage!$HD57","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD57","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN57,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO57,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I57","v":0},{"$f":"Usage!$HU57","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW57,2)","v":0},{"$f":"Usage!$HV57","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX57,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A58","v":57},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B58","v":0},{"$f":"Tenant!$C58","v":0},{"$f":"Tenant!$D58","v":0},{"$f":"Tenant!$E58","v":0},{"$f":"Tenant!$G58","v":0},{"$f":"Usage!$D58","v":"00:00:00"},{"$f":"Usage!$E58","v":"00:00:00"},{"$f":"Usage!$F58","v":0},{"$f":"Usage!$G58","v":0},{"$f":"Usage!$H58","v":0},{"$f":"Usage!$X58","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS58,2)","v":0},{"$f":"Usage!$AA58","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH58,2)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BV58,Usage!$BS58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M58=\"Summer\",Usage!$CK58,Usage!$CH58),2)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BW58,Usage!$BT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M59=\"Summer\",Usage!$CL58,Usage!$CI58),2)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BX58,Usage!$BU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M59=\"Summer\",Usage!$CM58,Usage!$CJ58),2)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CC58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M59=\"Summer\",Usage!$CZ58,Usage!$CW58),2)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CD58,Usage!$CA58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M59=\"Summer\",Usage!$DA58,Usage!$CX58),2)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CE58,Usage!$CB58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58=\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M58=\"Summer\",Usage!$DB58,Usage!$CY58),2)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BV58,Usage!$BS58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M58<>\"Summer\",Usage!$CK58,Usage!$CH58),2)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BW58,Usage!$BT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M59<>\"Summer\",Usage!$CL58,Usage!$CI58),2)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BX58,Usage!$BU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M59<>\"Summer\",Usage!$CM58,Usage!$CJ58),2)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CC58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M58<>\"Summer\",Usage!$CZ58,Usage!$CW58),2)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CD58,Usage!$CA58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M59<>\"Summer\",Usage!$DA58,Usage!$CX58),2)","v":0},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CE58,Usage!$CB58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M58<>\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M58<>\"Summer\",$G58<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M58=\"Summer\",$G58=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M59<>\"Summer\",Usage!$DB58,Usage!$CY58),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M58=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN58=TRUE,SUM($BD58*$BE58),Usage!$CO58),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M58=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC58=TRUE,SUM($BG58*$BH58),Usage!$DD58),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP58=TRUE,SUM($BJ58*$BK58),Usage!$CQ58),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE58=TRUE,SUM($BM58*$BN58),Usage!$DF58),2)","v":0},{"$f":"ROUND(Usage!$DP58,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV58,2),ROUND(Usage!$DZ58,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX58,2),ROUND(Usage!$EB58,2))","v":0},{"$f":"ROUND(Usage!$GN58,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC58=TRUE,SUM($BU58*$BV58),Usage!$ED58),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH58=TRUE,SUM($BX58*$BY58),Usage!$FI58),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE58=TRUE,SUM($CA58*$CB58),Usage!$EF58),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ58=TRUE,SUM($CD58*$CE58),Usage!$FK58),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH58,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM58,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ58,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M58<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO58,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW58,$BZ58,$CC58,$CF58,$CI58,$CL58,$CO58,$CR58),0)","v":0},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BV58,Usage!$BS58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58=\"Summer\",Usage!$EQ58,Usage!$EN58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BW58,Usage!$BT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58=\"Summer\",Usage!$ER58,Usage!$EO58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$BX58,Usage!$BU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58=\"Summer\",Usage!$ES58,Usage!$EP58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CC58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58=\"Summer\",Usage!$FV58,Usage!$FS58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CD58,Usage!$CA58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58=\"Summer\",Usage!$FW58,Usage!$FT58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58=\"Summer\",Usage!$CE58,Usage!$CB58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58=\"Summer\",Usage!$FX58,Usage!$FU58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z58<>\"Summer\",Usage!$BW58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58<>\"Summer\",Usage!$EQ58,Usage!$EN58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BW58,Usage!$BT58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58<>\"Summer\",Usage!$ER58,Usage!$EO58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$BX58,Usage!$BU58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58<>\"Summer\",Usage!$ES58,Usage!$EP58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CC58,Usage!$BZ58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58<>\"Summer\",Usage!$FV58,Usage!$FS58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CD58,Usage!$CA58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58<>\"Summer\",Usage!$FW58,Usage!$FT58),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M58<>\"Summer\",Usage!$CE58,Usage!$CB58)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M58<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M58<>\"Summer\",Usage!$FX58,Usage!$FU58),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW58,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY58,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA58,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H58","v":0},{"$f":"Usage!$HD58","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD58","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN58,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO58,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I58","v":0},{"$f":"Usage!$HU58","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW58,2)","v":0},{"$f":"Usage!$HV58","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX58,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A59","v":58},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B59","v":0},{"$f":"Tenant!$C59","v":0},{"$f":"Tenant!$D59","v":0},{"$f":"Tenant!$E59","v":0},{"$f":"Tenant!$G59","v":0},{"$f":"Usage!$D59","v":"00:00:00"},{"$f":"Usage!$E59","v":"00:00:00"},{"$f":"Usage!$F59","v":0},{"$f":"Usage!$G59","v":0},{"$f":"Usage!$H59","v":0},{"$f":"Usage!$X59","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS59,2)","v":0},{"$f":"Usage!$AA59","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH59,2)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BV59,Usage!$BS59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M59=\"Summer\",Usage!$CK59,Usage!$CH59),2)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BW59,Usage!$BT59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M60=\"Summer\",Usage!$CL59,Usage!$CI59),2)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BX59,Usage!$BU59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M60=\"Summer\",Usage!$CM59,Usage!$CJ59),2)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CC59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M60=\"Summer\",Usage!$CZ59,Usage!$CW59),2)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CD59,Usage!$CA59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M60=\"Summer\",Usage!$DA59,Usage!$CX59),2)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CE59,Usage!$CB59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59=\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M59=\"Summer\",Usage!$DB59,Usage!$CY59),2)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BV59,Usage!$BS59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M59<>\"Summer\",Usage!$CK59,Usage!$CH59),2)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BW59,Usage!$BT59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M60<>\"Summer\",Usage!$CL59,Usage!$CI59),2)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BX59,Usage!$BU59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M60<>\"Summer\",Usage!$CM59,Usage!$CJ59),2)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CC59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M59<>\"Summer\",Usage!$CZ59,Usage!$CW59),2)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CD59,Usage!$CA59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M60<>\"Summer\",Usage!$DA59,Usage!$CX59),2)","v":0},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CE59,Usage!$CB59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M59<>\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M59<>\"Summer\",$G59<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M59=\"Summer\",$G59=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M60<>\"Summer\",Usage!$DB59,Usage!$CY59),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M59=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN59=TRUE,SUM($BD59*$BE59),Usage!$CO59),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M59=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC59=TRUE,SUM($BG59*$BH59),Usage!$DD59),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP59=TRUE,SUM($BJ59*$BK59),Usage!$CQ59),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE59=TRUE,SUM($BM59*$BN59),Usage!$DF59),2)","v":0},{"$f":"ROUND(Usage!$DP59,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV59,2),ROUND(Usage!$DZ59,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX59,2),ROUND(Usage!$EB59,2))","v":0},{"$f":"ROUND(Usage!$GN59,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC59=TRUE,SUM($BU59*$BV59),Usage!$ED59),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH59=TRUE,SUM($BX59*$BY59),Usage!$FI59),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE59=TRUE,SUM($CA59*$CB59),Usage!$EF59),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ59=TRUE,SUM($CD59*$CE59),Usage!$FK59),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH59,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM59,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ59,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M59<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO59,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW59,$BZ59,$CC59,$CF59,$CI59,$CL59,$CO59,$CR59),0)","v":0},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BV59,Usage!$BS59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59=\"Summer\",Usage!$EQ59,Usage!$EN59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BW59,Usage!$BT59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59=\"Summer\",Usage!$ER59,Usage!$EO59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$BX59,Usage!$BU59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59=\"Summer\",Usage!$ES59,Usage!$EP59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CC59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59=\"Summer\",Usage!$FV59,Usage!$FS59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CD59,Usage!$CA59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59=\"Summer\",Usage!$FW59,Usage!$FT59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59=\"Summer\",Usage!$CE59,Usage!$CB59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59=\"Summer\",Usage!$FX59,Usage!$FU59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z59<>\"Summer\",Usage!$BW59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59<>\"Summer\",Usage!$EQ59,Usage!$EN59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BW59,Usage!$BT59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59<>\"Summer\",Usage!$ER59,Usage!$EO59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$BX59,Usage!$BU59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59<>\"Summer\",Usage!$ES59,Usage!$EP59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CC59,Usage!$BZ59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59<>\"Summer\",Usage!$FV59,Usage!$FS59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CD59,Usage!$CA59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59<>\"Summer\",Usage!$FW59,Usage!$FT59),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M59<>\"Summer\",Usage!$CE59,Usage!$CB59)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M59<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M59<>\"Summer\",Usage!$FX59,Usage!$FU59),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW59,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY59,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA59,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H59","v":0},{"$f":"Usage!$HD59","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD59","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN59,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO59,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I59","v":0},{"$f":"Usage!$HU59","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW59,2)","v":0},{"$f":"Usage!$HV59","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX59,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A60","v":59},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B60","v":0},{"$f":"Tenant!$C60","v":0},{"$f":"Tenant!$D60","v":0},{"$f":"Tenant!$E60","v":0},{"$f":"Tenant!$G60","v":0},{"$f":"Usage!$D60","v":"00:00:00"},{"$f":"Usage!$E60","v":"00:00:00"},{"$f":"Usage!$F60","v":0},{"$f":"Usage!$G60","v":0},{"$f":"Usage!$H60","v":0},{"$f":"Usage!$X60","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS60,2)","v":0},{"$f":"Usage!$AA60","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH60,2)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BV60,Usage!$BS60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M60=\"Summer\",Usage!$CK60,Usage!$CH60),2)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BW60,Usage!$BT60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M61=\"Summer\",Usage!$CL60,Usage!$CI60),2)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BX60,Usage!$BU60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M61=\"Summer\",Usage!$CM60,Usage!$CJ60),2)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CC60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M61=\"Summer\",Usage!$CZ60,Usage!$CW60),2)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CD60,Usage!$CA60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M61=\"Summer\",Usage!$DA60,Usage!$CX60),2)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CE60,Usage!$CB60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60=\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M60=\"Summer\",Usage!$DB60,Usage!$CY60),2)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BV60,Usage!$BS60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M60<>\"Summer\",Usage!$CK60,Usage!$CH60),2)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BW60,Usage!$BT60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M61<>\"Summer\",Usage!$CL60,Usage!$CI60),2)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BX60,Usage!$BU60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M61<>\"Summer\",Usage!$CM60,Usage!$CJ60),2)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CC60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M60<>\"Summer\",Usage!$CZ60,Usage!$CW60),2)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CD60,Usage!$CA60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M61<>\"Summer\",Usage!$DA60,Usage!$CX60),2)","v":0},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CE60,Usage!$CB60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M60<>\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M60<>\"Summer\",$G60<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M60=\"Summer\",$G60=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M61<>\"Summer\",Usage!$DB60,Usage!$CY60),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M60=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN60=TRUE,SUM($BD60*$BE60),Usage!$CO60),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M60=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC60=TRUE,SUM($BG60*$BH60),Usage!$DD60),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP60=TRUE,SUM($BJ60*$BK60),Usage!$CQ60),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE60=TRUE,SUM($BM60*$BN60),Usage!$DF60),2)","v":0},{"$f":"ROUND(Usage!$DP60,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV60,2),ROUND(Usage!$DZ60,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX60,2),ROUND(Usage!$EB60,2))","v":0},{"$f":"ROUND(Usage!$GN60,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC60=TRUE,SUM($BU60*$BV60),Usage!$ED60),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH60=TRUE,SUM($BX60*$BY60),Usage!$FI60),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE60=TRUE,SUM($CA60*$CB60),Usage!$EF60),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ60=TRUE,SUM($CD60*$CE60),Usage!$FK60),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH60,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM60,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ60,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M60<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO60,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW60,$BZ60,$CC60,$CF60,$CI60,$CL60,$CO60,$CR60),0)","v":0},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BV60,Usage!$BS60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60=\"Summer\",Usage!$EQ60,Usage!$EN60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BW60,Usage!$BT60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60=\"Summer\",Usage!$ER60,Usage!$EO60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$BX60,Usage!$BU60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60=\"Summer\",Usage!$ES60,Usage!$EP60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CC60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60=\"Summer\",Usage!$FV60,Usage!$FS60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CD60,Usage!$CA60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60=\"Summer\",Usage!$FW60,Usage!$FT60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60=\"Summer\",Usage!$CE60,Usage!$CB60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60=\"Summer\",Usage!$FX60,Usage!$FU60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z60<>\"Summer\",Usage!$BW60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60<>\"Summer\",Usage!$EQ60,Usage!$EN60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BW60,Usage!$BT60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60<>\"Summer\",Usage!$ER60,Usage!$EO60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$BX60,Usage!$BU60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60<>\"Summer\",Usage!$ES60,Usage!$EP60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CC60,Usage!$BZ60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60<>\"Summer\",Usage!$FV60,Usage!$FS60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CD60,Usage!$CA60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60<>\"Summer\",Usage!$FW60,Usage!$FT60),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M60<>\"Summer\",Usage!$CE60,Usage!$CB60)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M60<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M60<>\"Summer\",Usage!$FX60,Usage!$FU60),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW60,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY60,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA60,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H60","v":0},{"$f":"Usage!$HD60","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD60","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN60,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO60,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I60","v":0},{"$f":"Usage!$HU60","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW60,2)","v":0},{"$f":"Usage!$HV60","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX60,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A61","v":60},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B61","v":0},{"$f":"Tenant!$C61","v":0},{"$f":"Tenant!$D61","v":0},{"$f":"Tenant!$E61","v":0},{"$f":"Tenant!$G61","v":0},{"$f":"Usage!$D61","v":"00:00:00"},{"$f":"Usage!$E61","v":"00:00:00"},{"$f":"Usage!$F61","v":0},{"$f":"Usage!$G61","v":0},{"$f":"Usage!$H61","v":0},{"$f":"Usage!$X61","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS61,2)","v":0},{"$f":"Usage!$AA61","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH61,2)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BV61,Usage!$BS61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M61=\"Summer\",Usage!$CK61,Usage!$CH61),2)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BW61,Usage!$BT61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M62=\"Summer\",Usage!$CL61,Usage!$CI61),2)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BX61,Usage!$BU61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M62=\"Summer\",Usage!$CM61,Usage!$CJ61),2)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CC61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M62=\"Summer\",Usage!$CZ61,Usage!$CW61),2)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CD61,Usage!$CA61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M62=\"Summer\",Usage!$DA61,Usage!$CX61),2)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CE61,Usage!$CB61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61=\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M61=\"Summer\",Usage!$DB61,Usage!$CY61),2)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BV61,Usage!$BS61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M61<>\"Summer\",Usage!$CK61,Usage!$CH61),2)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BW61,Usage!$BT61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M62<>\"Summer\",Usage!$CL61,Usage!$CI61),2)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BX61,Usage!$BU61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M62<>\"Summer\",Usage!$CM61,Usage!$CJ61),2)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CC61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M61<>\"Summer\",Usage!$CZ61,Usage!$CW61),2)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CD61,Usage!$CA61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M62<>\"Summer\",Usage!$DA61,Usage!$CX61),2)","v":0},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CE61,Usage!$CB61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M61<>\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M61<>\"Summer\",$G61<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M61=\"Summer\",$G61=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M62<>\"Summer\",Usage!$DB61,Usage!$CY61),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M61=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN61=TRUE,SUM($BD61*$BE61),Usage!$CO61),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M61=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC61=TRUE,SUM($BG61*$BH61),Usage!$DD61),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP61=TRUE,SUM($BJ61*$BK61),Usage!$CQ61),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE61=TRUE,SUM($BM61*$BN61),Usage!$DF61),2)","v":0},{"$f":"ROUND(Usage!$DP61,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV61,2),ROUND(Usage!$DZ61,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX61,2),ROUND(Usage!$EB61,2))","v":0},{"$f":"ROUND(Usage!$GN61,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC61=TRUE,SUM($BU61*$BV61),Usage!$ED61),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH61=TRUE,SUM($BX61*$BY61),Usage!$FI61),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE61=TRUE,SUM($CA61*$CB61),Usage!$EF61),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ61=TRUE,SUM($CD61*$CE61),Usage!$FK61),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH61,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM61,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ61,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M61<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO61,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW61,$BZ61,$CC61,$CF61,$CI61,$CL61,$CO61,$CR61),0)","v":0},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BV61,Usage!$BS61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61=\"Summer\",Usage!$EQ61,Usage!$EN61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BW61,Usage!$BT61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61=\"Summer\",Usage!$ER61,Usage!$EO61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$BX61,Usage!$BU61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61=\"Summer\",Usage!$ES61,Usage!$EP61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CC61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61=\"Summer\",Usage!$FV61,Usage!$FS61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CD61,Usage!$CA61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61=\"Summer\",Usage!$FW61,Usage!$FT61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61=\"Summer\",Usage!$CE61,Usage!$CB61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61=\"Summer\",Usage!$FX61,Usage!$FU61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z61<>\"Summer\",Usage!$BW61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61<>\"Summer\",Usage!$EQ61,Usage!$EN61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BW61,Usage!$BT61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61<>\"Summer\",Usage!$ER61,Usage!$EO61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$BX61,Usage!$BU61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61<>\"Summer\",Usage!$ES61,Usage!$EP61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CC61,Usage!$BZ61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61<>\"Summer\",Usage!$FV61,Usage!$FS61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CD61,Usage!$CA61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61<>\"Summer\",Usage!$FW61,Usage!$FT61),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M61<>\"Summer\",Usage!$CE61,Usage!$CB61)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M61<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M61<>\"Summer\",Usage!$FX61,Usage!$FU61),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW61,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY61,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA61,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H61","v":0},{"$f":"Usage!$HD61","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD61","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN61,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO61,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I61","v":0},{"$f":"Usage!$HU61","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW61,2)","v":0},{"$f":"Usage!$HV61","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX61,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A62","v":61},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B62","v":0},{"$f":"Tenant!$C62","v":0},{"$f":"Tenant!$D62","v":0},{"$f":"Tenant!$E62","v":0},{"$f":"Tenant!$G62","v":0},{"$f":"Usage!$D62","v":"00:00:00"},{"$f":"Usage!$E62","v":"00:00:00"},{"$f":"Usage!$F62","v":0},{"$f":"Usage!$G62","v":0},{"$f":"Usage!$H62","v":0},{"$f":"Usage!$X62","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS62,2)","v":0},{"$f":"Usage!$AA62","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH62,2)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BV62,Usage!$BS62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M62=\"Summer\",Usage!$CK62,Usage!$CH62),2)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BW62,Usage!$BT62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M63=\"Summer\",Usage!$CL62,Usage!$CI62),2)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BX62,Usage!$BU62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M63=\"Summer\",Usage!$CM62,Usage!$CJ62),2)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CC62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M63=\"Summer\",Usage!$CZ62,Usage!$CW62),2)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CD62,Usage!$CA62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M63=\"Summer\",Usage!$DA62,Usage!$CX62),2)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CE62,Usage!$CB62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62=\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M62=\"Summer\",Usage!$DB62,Usage!$CY62),2)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BV62,Usage!$BS62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M62<>\"Summer\",Usage!$CK62,Usage!$CH62),2)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BW62,Usage!$BT62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M63<>\"Summer\",Usage!$CL62,Usage!$CI62),2)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BX62,Usage!$BU62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M63<>\"Summer\",Usage!$CM62,Usage!$CJ62),2)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CC62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M62<>\"Summer\",Usage!$CZ62,Usage!$CW62),2)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CD62,Usage!$CA62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M63<>\"Summer\",Usage!$DA62,Usage!$CX62),2)","v":0},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CE62,Usage!$CB62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M62<>\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M62<>\"Summer\",$G62<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M62=\"Summer\",$G62=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M63<>\"Summer\",Usage!$DB62,Usage!$CY62),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M62=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN62=TRUE,SUM($BD62*$BE62),Usage!$CO62),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M62=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC62=TRUE,SUM($BG62*$BH62),Usage!$DD62),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP62=TRUE,SUM($BJ62*$BK62),Usage!$CQ62),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE62=TRUE,SUM($BM62*$BN62),Usage!$DF62),2)","v":0},{"$f":"ROUND(Usage!$DP62,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV62,2),ROUND(Usage!$DZ62,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX62,2),ROUND(Usage!$EB62,2))","v":0},{"$f":"ROUND(Usage!$GN62,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC62=TRUE,SUM($BU62*$BV62),Usage!$ED62),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH62=TRUE,SUM($BX62*$BY62),Usage!$FI62),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE62=TRUE,SUM($CA62*$CB62),Usage!$EF62),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ62=TRUE,SUM($CD62*$CE62),Usage!$FK62),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH62,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM62,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ62,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M62<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO62,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW62,$BZ62,$CC62,$CF62,$CI62,$CL62,$CO62,$CR62),0)","v":0},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BV62,Usage!$BS62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62=\"Summer\",Usage!$EQ62,Usage!$EN62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BW62,Usage!$BT62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62=\"Summer\",Usage!$ER62,Usage!$EO62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$BX62,Usage!$BU62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62=\"Summer\",Usage!$ES62,Usage!$EP62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CC62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62=\"Summer\",Usage!$FV62,Usage!$FS62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CD62,Usage!$CA62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62=\"Summer\",Usage!$FW62,Usage!$FT62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62=\"Summer\",Usage!$CE62,Usage!$CB62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62=\"Summer\",Usage!$FX62,Usage!$FU62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z62<>\"Summer\",Usage!$BW62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62<>\"Summer\",Usage!$EQ62,Usage!$EN62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BW62,Usage!$BT62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62<>\"Summer\",Usage!$ER62,Usage!$EO62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$BX62,Usage!$BU62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62<>\"Summer\",Usage!$ES62,Usage!$EP62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CC62,Usage!$BZ62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62<>\"Summer\",Usage!$FV62,Usage!$FS62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CD62,Usage!$CA62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62<>\"Summer\",Usage!$FW62,Usage!$FT62),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M62<>\"Summer\",Usage!$CE62,Usage!$CB62)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M62<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M62<>\"Summer\",Usage!$FX62,Usage!$FU62),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW62,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY62,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA62,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H62","v":0},{"$f":"Usage!$HD62","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD62","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN62,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO62,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I62","v":0},{"$f":"Usage!$HU62","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW62,2)","v":0},{"$f":"Usage!$HV62","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX62,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A63","v":62},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B63","v":0},{"$f":"Tenant!$C63","v":0},{"$f":"Tenant!$D63","v":0},{"$f":"Tenant!$E63","v":0},{"$f":"Tenant!$G63","v":0},{"$f":"Usage!$D63","v":"00:00:00"},{"$f":"Usage!$E63","v":"00:00:00"},{"$f":"Usage!$F63","v":0},{"$f":"Usage!$G63","v":0},{"$f":"Usage!$H63","v":0},{"$f":"Usage!$X63","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS63,2)","v":0},{"$f":"Usage!$AA63","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH63,2)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BV63,Usage!$BS63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M63=\"Summer\",Usage!$CK63,Usage!$CH63),2)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BW63,Usage!$BT63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M64=\"Summer\",Usage!$CL63,Usage!$CI63),2)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BX63,Usage!$BU63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M64=\"Summer\",Usage!$CM63,Usage!$CJ63),2)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CC63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M64=\"Summer\",Usage!$CZ63,Usage!$CW63),2)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CD63,Usage!$CA63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M64=\"Summer\",Usage!$DA63,Usage!$CX63),2)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CE63,Usage!$CB63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63=\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M63=\"Summer\",Usage!$DB63,Usage!$CY63),2)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BV63,Usage!$BS63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M63<>\"Summer\",Usage!$CK63,Usage!$CH63),2)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BW63,Usage!$BT63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M64<>\"Summer\",Usage!$CL63,Usage!$CI63),2)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BX63,Usage!$BU63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M64<>\"Summer\",Usage!$CM63,Usage!$CJ63),2)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CC63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M63<>\"Summer\",Usage!$CZ63,Usage!$CW63),2)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CD63,Usage!$CA63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M64<>\"Summer\",Usage!$DA63,Usage!$CX63),2)","v":0},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CE63,Usage!$CB63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M63<>\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M63<>\"Summer\",$G63<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M63=\"Summer\",$G63=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M64<>\"Summer\",Usage!$DB63,Usage!$CY63),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M63=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN63=TRUE,SUM($BD63*$BE63),Usage!$CO63),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M63=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC63=TRUE,SUM($BG63*$BH63),Usage!$DD63),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP63=TRUE,SUM($BJ63*$BK63),Usage!$CQ63),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE63=TRUE,SUM($BM63*$BN63),Usage!$DF63),2)","v":0},{"$f":"ROUND(Usage!$DP63,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV63,2),ROUND(Usage!$DZ63,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX63,2),ROUND(Usage!$EB63,2))","v":0},{"$f":"ROUND(Usage!$GN63,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC63=TRUE,SUM($BU63*$BV63),Usage!$ED63),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH63=TRUE,SUM($BX63*$BY63),Usage!$FI63),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE63=TRUE,SUM($CA63*$CB63),Usage!$EF63),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ63=TRUE,SUM($CD63*$CE63),Usage!$FK63),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH63,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM63,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ63,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M63<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO63,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW63,$BZ63,$CC63,$CF63,$CI63,$CL63,$CO63,$CR63),0)","v":0},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BV63,Usage!$BS63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63=\"Summer\",Usage!$EQ63,Usage!$EN63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BW63,Usage!$BT63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63=\"Summer\",Usage!$ER63,Usage!$EO63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$BX63,Usage!$BU63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63=\"Summer\",Usage!$ES63,Usage!$EP63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CC63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63=\"Summer\",Usage!$FV63,Usage!$FS63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CD63,Usage!$CA63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63=\"Summer\",Usage!$FW63,Usage!$FT63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63=\"Summer\",Usage!$CE63,Usage!$CB63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63=\"Summer\",Usage!$FX63,Usage!$FU63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z63<>\"Summer\",Usage!$BW63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63<>\"Summer\",Usage!$EQ63,Usage!$EN63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BW63,Usage!$BT63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63<>\"Summer\",Usage!$ER63,Usage!$EO63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$BX63,Usage!$BU63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63<>\"Summer\",Usage!$ES63,Usage!$EP63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CC63,Usage!$BZ63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63<>\"Summer\",Usage!$FV63,Usage!$FS63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CD63,Usage!$CA63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63<>\"Summer\",Usage!$FW63,Usage!$FT63),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M63<>\"Summer\",Usage!$CE63,Usage!$CB63)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M63<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M63<>\"Summer\",Usage!$FX63,Usage!$FU63),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW63,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY63,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA63,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H63","v":0},{"$f":"Usage!$HD63","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD63","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN63,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO63,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I63","v":0},{"$f":"Usage!$HU63","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW63,2)","v":0},{"$f":"Usage!$HV63","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX63,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A64","v":63},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B64","v":0},{"$f":"Tenant!$C64","v":0},{"$f":"Tenant!$D64","v":0},{"$f":"Tenant!$E64","v":0},{"$f":"Tenant!$G64","v":0},{"$f":"Usage!$D64","v":"00:00:00"},{"$f":"Usage!$E64","v":"00:00:00"},{"$f":"Usage!$F64","v":0},{"$f":"Usage!$G64","v":0},{"$f":"Usage!$H64","v":0},{"$f":"Usage!$X64","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS64,2)","v":0},{"$f":"Usage!$AA64","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH64,2)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BV64,Usage!$BS64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M64=\"Summer\",Usage!$CK64,Usage!$CH64),2)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BW64,Usage!$BT64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M65=\"Summer\",Usage!$CL64,Usage!$CI64),2)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BX64,Usage!$BU64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M65=\"Summer\",Usage!$CM64,Usage!$CJ64),2)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CC64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M65=\"Summer\",Usage!$CZ64,Usage!$CW64),2)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CD64,Usage!$CA64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M65=\"Summer\",Usage!$DA64,Usage!$CX64),2)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CE64,Usage!$CB64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64=\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M64=\"Summer\",Usage!$DB64,Usage!$CY64),2)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BV64,Usage!$BS64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M64<>\"Summer\",Usage!$CK64,Usage!$CH64),2)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BW64,Usage!$BT64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M65<>\"Summer\",Usage!$CL64,Usage!$CI64),2)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BX64,Usage!$BU64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M65<>\"Summer\",Usage!$CM64,Usage!$CJ64),2)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CC64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M64<>\"Summer\",Usage!$CZ64,Usage!$CW64),2)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CD64,Usage!$CA64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M65<>\"Summer\",Usage!$DA64,Usage!$CX64),2)","v":0},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CE64,Usage!$CB64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M64<>\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M64<>\"Summer\",$G64<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M64=\"Summer\",$G64=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M65<>\"Summer\",Usage!$DB64,Usage!$CY64),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M64=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN64=TRUE,SUM($BD64*$BE64),Usage!$CO64),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M64=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC64=TRUE,SUM($BG64*$BH64),Usage!$DD64),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP64=TRUE,SUM($BJ64*$BK64),Usage!$CQ64),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE64=TRUE,SUM($BM64*$BN64),Usage!$DF64),2)","v":0},{"$f":"ROUND(Usage!$DP64,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV64,2),ROUND(Usage!$DZ64,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX64,2),ROUND(Usage!$EB64,2))","v":0},{"$f":"ROUND(Usage!$GN64,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC64=TRUE,SUM($BU64*$BV64),Usage!$ED64),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH64=TRUE,SUM($BX64*$BY64),Usage!$FI64),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE64=TRUE,SUM($CA64*$CB64),Usage!$EF64),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ64=TRUE,SUM($CD64*$CE64),Usage!$FK64),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH64,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM64,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ64,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M64<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO64,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW64,$BZ64,$CC64,$CF64,$CI64,$CL64,$CO64,$CR64),0)","v":0},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BV64,Usage!$BS64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64=\"Summer\",Usage!$EQ64,Usage!$EN64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BW64,Usage!$BT64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64=\"Summer\",Usage!$ER64,Usage!$EO64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$BX64,Usage!$BU64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64=\"Summer\",Usage!$ES64,Usage!$EP64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CC64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64=\"Summer\",Usage!$FV64,Usage!$FS64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CD64,Usage!$CA64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64=\"Summer\",Usage!$FW64,Usage!$FT64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64=\"Summer\",Usage!$CE64,Usage!$CB64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64=\"Summer\",Usage!$FX64,Usage!$FU64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z64<>\"Summer\",Usage!$BW64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64<>\"Summer\",Usage!$EQ64,Usage!$EN64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BW64,Usage!$BT64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64<>\"Summer\",Usage!$ER64,Usage!$EO64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$BX64,Usage!$BU64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64<>\"Summer\",Usage!$ES64,Usage!$EP64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CC64,Usage!$BZ64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64<>\"Summer\",Usage!$FV64,Usage!$FS64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CD64,Usage!$CA64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64<>\"Summer\",Usage!$FW64,Usage!$FT64),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M64<>\"Summer\",Usage!$CE64,Usage!$CB64)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M64<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M64<>\"Summer\",Usage!$FX64,Usage!$FU64),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW64,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY64,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA64,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H64","v":0},{"$f":"Usage!$HD64","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD64","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN64,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO64,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I64","v":0},{"$f":"Usage!$HU64","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW64,2)","v":0},{"$f":"Usage!$HV64","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX64,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A65","v":64},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B65","v":0},{"$f":"Tenant!$C65","v":0},{"$f":"Tenant!$D65","v":0},{"$f":"Tenant!$E65","v":0},{"$f":"Tenant!$G65","v":0},{"$f":"Usage!$D65","v":"00:00:00"},{"$f":"Usage!$E65","v":"00:00:00"},{"$f":"Usage!$F65","v":0},{"$f":"Usage!$G65","v":0},{"$f":"Usage!$H65","v":0},{"$f":"Usage!$X65","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS65,2)","v":0},{"$f":"Usage!$AA65","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH65,2)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BV65,Usage!$BS65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M65=\"Summer\",Usage!$CK65,Usage!$CH65),2)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BW65,Usage!$BT65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M66=\"Summer\",Usage!$CL65,Usage!$CI65),2)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BX65,Usage!$BU65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M66=\"Summer\",Usage!$CM65,Usage!$CJ65),2)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CC65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M66=\"Summer\",Usage!$CZ65,Usage!$CW65),2)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CD65,Usage!$CA65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M66=\"Summer\",Usage!$DA65,Usage!$CX65),2)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CE65,Usage!$CB65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65=\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M65=\"Summer\",Usage!$DB65,Usage!$CY65),2)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BV65,Usage!$BS65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M65<>\"Summer\",Usage!$CK65,Usage!$CH65),2)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BW65,Usage!$BT65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M66<>\"Summer\",Usage!$CL65,Usage!$CI65),2)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BX65,Usage!$BU65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M66<>\"Summer\",Usage!$CM65,Usage!$CJ65),2)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CC65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M65<>\"Summer\",Usage!$CZ65,Usage!$CW65),2)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CD65,Usage!$CA65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M66<>\"Summer\",Usage!$DA65,Usage!$CX65),2)","v":0},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CE65,Usage!$CB65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M65<>\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M65<>\"Summer\",$G65<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M65=\"Summer\",$G65=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M66<>\"Summer\",Usage!$DB65,Usage!$CY65),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M65=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN65=TRUE,SUM($BD65*$BE65),Usage!$CO65),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M65=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC65=TRUE,SUM($BG65*$BH65),Usage!$DD65),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP65=TRUE,SUM($BJ65*$BK65),Usage!$CQ65),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE65=TRUE,SUM($BM65*$BN65),Usage!$DF65),2)","v":0},{"$f":"ROUND(Usage!$DP65,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV65,2),ROUND(Usage!$DZ65,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX65,2),ROUND(Usage!$EB65,2))","v":0},{"$f":"ROUND(Usage!$GN65,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC65=TRUE,SUM($BU65*$BV65),Usage!$ED65),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH65=TRUE,SUM($BX65*$BY65),Usage!$FI65),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE65=TRUE,SUM($CA65*$CB65),Usage!$EF65),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ65=TRUE,SUM($CD65*$CE65),Usage!$FK65),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH65,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM65,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ65,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M65<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO65,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW65,$BZ65,$CC65,$CF65,$CI65,$CL65,$CO65,$CR65),0)","v":0},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BV65,Usage!$BS65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65=\"Summer\",Usage!$EQ65,Usage!$EN65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BW65,Usage!$BT65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65=\"Summer\",Usage!$ER65,Usage!$EO65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$BX65,Usage!$BU65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65=\"Summer\",Usage!$ES65,Usage!$EP65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CC65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65=\"Summer\",Usage!$FV65,Usage!$FS65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CD65,Usage!$CA65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65=\"Summer\",Usage!$FW65,Usage!$FT65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65=\"Summer\",Usage!$CE65,Usage!$CB65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65=\"Summer\",Usage!$FX65,Usage!$FU65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z65<>\"Summer\",Usage!$BW65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65<>\"Summer\",Usage!$EQ65,Usage!$EN65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BW65,Usage!$BT65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65<>\"Summer\",Usage!$ER65,Usage!$EO65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$BX65,Usage!$BU65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65<>\"Summer\",Usage!$ES65,Usage!$EP65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CC65,Usage!$BZ65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65<>\"Summer\",Usage!$FV65,Usage!$FS65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CD65,Usage!$CA65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65<>\"Summer\",Usage!$FW65,Usage!$FT65),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M65<>\"Summer\",Usage!$CE65,Usage!$CB65)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M65<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M65<>\"Summer\",Usage!$FX65,Usage!$FU65),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW65,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY65,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA65,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H65","v":0},{"$f":"Usage!$HD65","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD65","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN65,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO65,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I65","v":0},{"$f":"Usage!$HU65","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW65,2)","v":0},{"$f":"Usage!$HV65","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX65,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A66","v":65},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B66","v":0},{"$f":"Tenant!$C66","v":0},{"$f":"Tenant!$D66","v":0},{"$f":"Tenant!$E66","v":0},{"$f":"Tenant!$G66","v":0},{"$f":"Usage!$D66","v":"00:00:00"},{"$f":"Usage!$E66","v":"00:00:00"},{"$f":"Usage!$F66","v":0},{"$f":"Usage!$G66","v":0},{"$f":"Usage!$H66","v":0},{"$f":"Usage!$X66","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS66,2)","v":0},{"$f":"Usage!$AA66","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH66,2)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BV66,Usage!$BS66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M66=\"Summer\",Usage!$CK66,Usage!$CH66),2)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BW66,Usage!$BT66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M67=\"Summer\",Usage!$CL66,Usage!$CI66),2)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BX66,Usage!$BU66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M67=\"Summer\",Usage!$CM66,Usage!$CJ66),2)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CC66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M67=\"Summer\",Usage!$CZ66,Usage!$CW66),2)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CD66,Usage!$CA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M67=\"Summer\",Usage!$DA66,Usage!$CX66),2)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CE66,Usage!$CB66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66=\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M66=\"Summer\",Usage!$DB66,Usage!$CY66),2)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BV66,Usage!$BS66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M66<>\"Summer\",Usage!$CK66,Usage!$CH66),2)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BW66,Usage!$BT66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M67<>\"Summer\",Usage!$CL66,Usage!$CI66),2)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BX66,Usage!$BU66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M67<>\"Summer\",Usage!$CM66,Usage!$CJ66),2)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CC66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M66<>\"Summer\",Usage!$CZ66,Usage!$CW66),2)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CD66,Usage!$CA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M67<>\"Summer\",Usage!$DA66,Usage!$CX66),2)","v":0},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CE66,Usage!$CB66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M66<>\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M66<>\"Summer\",$G66<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M66=\"Summer\",$G66=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M67<>\"Summer\",Usage!$DB66,Usage!$CY66),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M66=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN66=TRUE,SUM($BD66*$BE66),Usage!$CO66),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M66=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC66=TRUE,SUM($BG66*$BH66),Usage!$DD66),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP66=TRUE,SUM($BJ66*$BK66),Usage!$CQ66),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE66=TRUE,SUM($BM66*$BN66),Usage!$DF66),2)","v":0},{"$f":"ROUND(Usage!$DP66,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV66,2),ROUND(Usage!$DZ66,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX66,2),ROUND(Usage!$EB66,2))","v":0},{"$f":"ROUND(Usage!$GN66,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC66=TRUE,SUM($BU66*$BV66),Usage!$ED66),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH66=TRUE,SUM($BX66*$BY66),Usage!$FI66),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE66=TRUE,SUM($CA66*$CB66),Usage!$EF66),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ66=TRUE,SUM($CD66*$CE66),Usage!$FK66),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH66,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM66,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ66,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M66<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO66,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW66,$BZ66,$CC66,$CF66,$CI66,$CL66,$CO66,$CR66),0)","v":0},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BV66,Usage!$BS66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66=\"Summer\",Usage!$EQ66,Usage!$EN66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BW66,Usage!$BT66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66=\"Summer\",Usage!$ER66,Usage!$EO66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$BX66,Usage!$BU66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66=\"Summer\",Usage!$ES66,Usage!$EP66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CC66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66=\"Summer\",Usage!$FV66,Usage!$FS66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CD66,Usage!$CA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66=\"Summer\",Usage!$FW66,Usage!$FT66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66=\"Summer\",Usage!$CE66,Usage!$CB66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66=\"Summer\",Usage!$FX66,Usage!$FU66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z66<>\"Summer\",Usage!$BW66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66<>\"Summer\",Usage!$EQ66,Usage!$EN66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BW66,Usage!$BT66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66<>\"Summer\",Usage!$ER66,Usage!$EO66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$BX66,Usage!$BU66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66<>\"Summer\",Usage!$ES66,Usage!$EP66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CC66,Usage!$BZ66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66<>\"Summer\",Usage!$FV66,Usage!$FS66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CD66,Usage!$CA66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66<>\"Summer\",Usage!$FW66,Usage!$FT66),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M66<>\"Summer\",Usage!$CE66,Usage!$CB66)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M66<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M66<>\"Summer\",Usage!$FX66,Usage!$FU66),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW66,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY66,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA66,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H66","v":0},{"$f":"Usage!$HD66","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD66","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN66,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO66,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I66","v":0},{"$f":"Usage!$HU66","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW66,2)","v":0},{"$f":"Usage!$HV66","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX66,2)","v":0},{"$f":"SUM($BT66,$CS66,$ED66,$EL66,$EQ66,$ET66,$EW66,$EZ66,$FD66,$FG66)","v":{"$error":"#VALUE!"}}]
[{"$f":"Tenant!$A67","v":66},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B67","v":0},{"$f":"Tenant!$C67","v":0},{"$f":"Tenant!$D67","v":0},{"$f":"Tenant!$E67","v":0},{"$f":"Tenant!$G67","v":0},{"$f":"Usage!$D67","v":"00:00:00"},{"$f":"Usage!$E67","v":"00:00:00"},{"$f":"Usage!$F67","v":0},{"$f":"Usage!$G67","v":0},{"$f":"Usage!$H67","v":0},{"$f":"Usage!$X67","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS67,2)","v":0},{"$f":"Usage!$AA67","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH67,2)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BV67,Usage!$BS67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M67=\"Summer\",Usage!$CK67,Usage!$CH67),2)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BW67,Usage!$BT67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M68=\"Summer\",Usage!$CL67,Usage!$CI67),2)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BX67,Usage!$BU67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M68=\"Summer\",Usage!$CM67,Usage!$CJ67),2)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CC67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M68=\"Summer\",Usage!$CZ67,Usage!$CW67),2)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CD67,Usage!$CA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M68=\"Summer\",Usage!$DA67,Usage!$CX67),2)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CE67,Usage!$CB67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67=\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M67=\"Summer\",Usage!$DB67,Usage!$CY67),2)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BV67,Usage!$BS67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M67<>\"Summer\",Usage!$CK67,Usage!$CH67),2)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BW67,Usage!$BT67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M68<>\"Summer\",Usage!$CL67,Usage!$CI67),2)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BX67,Usage!$BU67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M68<>\"Summer\",Usage!$CM67,Usage!$CJ67),2)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CC67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M67<>\"Summer\",Usage!$CZ67,Usage!$CW67),2)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CD67,Usage!$CA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M68<>\"Summer\",Usage!$DA67,Usage!$CX67),2)","v":0},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CE67,Usage!$CB67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M67<>\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M67<>\"Summer\",$G67<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M67=\"Summer\",$G67=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M68<>\"Summer\",Usage!$DB67,Usage!$CY67),2)","v":0},{"$f":"SUM($T67,$W67,$Z67,$AL67,$AO67,$AR67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN67=TRUE,SUM($BD67*$BE67),Usage!$CO67),2)","v":0},{"$f":"SUM($AC67,$AF67,$AI67,$AU67,$AX67,$BA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC67=TRUE,SUM($BG67*$BH67),Usage!$DD67),2)","v":0},{"$f":"SUM($T67,$W67,$Z67,$AL67,$AO67,$AR67)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP67=TRUE,SUM($BJ67*$BK67),Usage!$CQ67),2)","v":0},{"$f":"SUM($AC67,$AF67,$AI67,$AU67,$AX67,$BA67)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE67=TRUE,SUM($BM67*$BN67),Usage!$DF67),2)","v":0},{"$f":"ROUND(Usage!$DP67,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV67,2),ROUND(Usage!$DZ67,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX67,2),ROUND(Usage!$EB67,2))","v":0},{"$f":"ROUND(Usage!$GN67,2)","v":0},{"$f":"SUM($P67,S67,$V67,$Y67,$AB67,$AE67,$AH67,$AK67,$AN67,$AQ67,$AT67,$AW67,$AZ67,$BC67,$BF67,$BI67,$BL67,$BO67,$BP67,$BQ67,$BR67,$BS67)","v":0},{"$f":"$BD67","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC67=TRUE,SUM($BU67*$BV67),Usage!$ED67),2)","v":0},{"$f":"$BG67","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH67=TRUE,SUM($BX67*$BY67),Usage!$FI67),2)","v":0},{"$f":"$BJ67","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE67=TRUE,SUM($CA67*$CB67),Usage!$EF67),2)","v":0},{"$f":"$BM67","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ67=TRUE,SUM($CD67*$CE67),Usage!$FK67),2)","v":0},{"$f":"SUM($T67,$W67,$Z67,$AL67,$AO67,$AR67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH67,2)","v":0},{"$f":"SUM($AC67,$AF67,$AI67,$AU67,$AX67,$BA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM67,2)","v":0},{"$f":"SUM($T67,$W67,$Z67,$AL67,$AO67,$AR67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ67,2)","v":0},{"$f":"SUM($AC67,$AF67,$AI67,$AU67,$AX67,$BA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M67<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO67,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW67,$BZ67,$CC67,$CF67,$CI67,$CL67,$CO67,$CR67),0)","v":0},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BV67,Usage!$BS67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67=\"Summer\",Usage!$EQ67,Usage!$EN67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BW67,Usage!$BT67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67=\"Summer\",Usage!$ER67,Usage!$EO67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$BX67,Usage!$BU67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67=\"Summer\",Usage!$ES67,Usage!$EP67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CC67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67=\"Summer\",Usage!$FV67,Usage!$FS67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CD67,Usage!$CA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67=\"Summer\",Usage!$FW67,Usage!$FT67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67=\"Summer\",Usage!$CE67,Usage!$CB67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67=\"Summer\",Usage!$FX67,Usage!$FU67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z67<>\"Summer\",Usage!$BW67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67<>\"Summer\",Usage!$EQ67,Usage!$EN67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BW67,Usage!$BT67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67<>\"Summer\",Usage!$ER67,Usage!$EO67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$BX67,Usage!$BU67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67<>\"Summer\",Usage!$ES67,Usage!$EP67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CC67,Usage!$BZ67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67<>\"Summer\",Usage!$FV67,Usage!$FS67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CD67,Usage!$CA67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67<>\"Summer\",Usage!$FW67,Usage!$FT67),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M67<>\"Summer\",Usage!$CE67,Usage!$CB67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M67<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M67<>\"Summer\",Usage!$FX67,Usage!$FU67),2))","v":{"$error":"#VALUE!"}},{"$f":"SUM($CV67,$CY67,$DB67,$DE67,$DH67,$DK67,$DN67,$DQ67,$DT67,$DW67,$DZ67,$EC67)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(Usage!$GW67,2)","v":0},{"$f":"SUM($T67,$W67,$Z67,$AL67,$AO67,$AR67)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY67,2)","v":0},{"$f":"SUM($AC67,$AF67,$AI67,$AU67,$AX67,$BA67)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA67,2)","v":0},{"$f":"SUM($EE67,$EH67,$EK67)","v":0},{"$f":"SUM($BT67,$CS67,$ED67,$EL67)","v":{"$error":"#VALUE!"}},{"$f":"Tenant!$H67","v":0},{"$f":"Usage!$HD67","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"ROUND(SUM($EO67*$EP67),2)","v":0},{"$f":"Usage!$HD67","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"ROUND(SUM($ER67*$ES67),2)","v":0},{"$f":"ROUND(Usage!$HN67,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"ROUND(SUM($EU67*$EV67),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Usage!$HO67,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"ROUND(SUM($EX67*$EY67),2)","v":{"$error":"#DIV/0!"}},{"$f":"Tenant!$I67","v":0},{"$f":"Usage!$HU67","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW67,2)","v":0},{"$f":"Usage!$HV67","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX67,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A68","v":67},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B68","v":0},{"$f":"Tenant!$C68","v":0},{"$f":"Tenant!$D68","v":0},{"$f":"Tenant!$E68","v":0},{"$f":"Tenant!$G68","v":0},{"$f":"Usage!$D68","v":"00:00:00"},{"$f":"Usage!$E68","v":"00:00:00"},{"$f":"Usage!$F68","v":0},{"$f":"Usage!$G68","v":0},{"$f":"Usage!$H68","v":0},{"$f":"Usage!$X68","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS68,2)","v":0},{"$f":"Usage!$AA68","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH68,2)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BV68,Usage!$BS68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M68=\"Summer\",Usage!$CK68,Usage!$CH68),2)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BW68,Usage!$BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M69=\"Summer\",Usage!$CL68,Usage!$CI68),2)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BX68,Usage!$BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M69=\"Summer\",Usage!$CM68,Usage!$CJ68),2)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CC68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M69=\"Summer\",Usage!$CZ68,Usage!$CW68),2)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CD68,Usage!$CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M69=\"Summer\",Usage!$DA68,Usage!$CX68),2)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CE68,Usage!$CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68=\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M68=\"Summer\",Usage!$DB68,Usage!$CY68),2)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BV68,Usage!$BS68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M68<>\"Summer\",Usage!$CK68,Usage!$CH68),2)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BW68,Usage!$BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M69<>\"Summer\",Usage!$CL68,Usage!$CI68),2)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BX68,Usage!$BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M69<>\"Summer\",Usage!$CM68,Usage!$CJ68),2)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CC68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M68<>\"Summer\",Usage!$CZ68,Usage!$CW68),2)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CD68,Usage!$CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M69<>\"Summer\",Usage!$DA68,Usage!$CX68),2)","v":0},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CE68,Usage!$CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M68<>\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M68<>\"Summer\",$G68<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M68=\"Summer\",$G68=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M69<>\"Summer\",Usage!$DB68,Usage!$CY68),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M68=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN68=TRUE,SUM($BD68*$BE68),Usage!$CO68),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M68=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC68=TRUE,SUM($BG68*$BH68),Usage!$DD68),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP68=TRUE,SUM($BJ68*$BK68),Usage!$CQ68),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE68=TRUE,SUM($BM68*$BN68),Usage!$DF68),2)","v":0},{"$f":"ROUND(Usage!$DP68,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV68,2),ROUND(Usage!$DZ68,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX68,2),ROUND(Usage!$EB68,2))","v":0},{"$f":"ROUND(Usage!$GN68,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC68=TRUE,SUM($BU68*$BV68),Usage!$ED68),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH68=TRUE,SUM($BX68*$BY68),Usage!$FI68),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE68=TRUE,SUM($CA68*$CB68),Usage!$EF68),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ68=TRUE,SUM($CD68*$CE68),Usage!$FK68),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH68,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM68,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ68,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M68<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO68,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW68,$BZ68,$CC68,$CF68,$CI68,$CL68,$CO68,$CR68),0)","v":0},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BV68,Usage!$BS68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68=\"Summer\",Usage!$EQ68,Usage!$EN68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BW68,Usage!$BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68=\"Summer\",Usage!$ER68,Usage!$EO68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$BX68,Usage!$BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68=\"Summer\",Usage!$ES68,Usage!$EP68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CC68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68=\"Summer\",Usage!$FV68,Usage!$FS68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CD68,Usage!$CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68=\"Summer\",Usage!$FW68,Usage!$FT68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68=\"Summer\",Usage!$CE68,Usage!$CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68=\"Summer\",Usage!$FX68,Usage!$FU68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z68<>\"Summer\",Usage!$BW68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68<>\"Summer\",Usage!$EQ68,Usage!$EN68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BW68,Usage!$BT68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68<>\"Summer\",Usage!$ER68,Usage!$EO68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$BX68,Usage!$BU68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68<>\"Summer\",Usage!$ES68,Usage!$EP68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CC68,Usage!$BZ68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68<>\"Summer\",Usage!$FV68,Usage!$FS68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CD68,Usage!$CA68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68<>\"Summer\",Usage!$FW68,Usage!$FT68),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M68<>\"Summer\",Usage!$CE68,Usage!$CB68)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M68<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M68<>\"Summer\",Usage!$FX68,Usage!$FU68),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW68,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY68,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA68,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H68","v":0},{"$f":"Usage!$HD68","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD68","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN68,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO68,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I68","v":0},{"$f":"Usage!$HU68","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW68,2)","v":0},{"$f":"Usage!$HV68","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX68,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A69","v":68},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B69","v":0},{"$f":"Tenant!$C69","v":0},{"$f":"Tenant!$D69","v":0},{"$f":"Tenant!$E69","v":0},{"$f":"Tenant!$G69","v":0},{"$f":"Usage!$D69","v":"00:00:00"},{"$f":"Usage!$E69","v":"00:00:00"},{"$f":"Usage!$F69","v":0},{"$f":"Usage!$G69","v":0},{"$f":"Usage!$H69","v":0},{"$f":"Usage!$X69","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS69,2)","v":0},{"$f":"Usage!$AA69","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH69,2)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BV69,Usage!$BS69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M69=\"Summer\",Usage!$CK69,Usage!$CH69),2)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BW69,Usage!$BT69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M70=\"Summer\",Usage!$CL69,Usage!$CI69),2)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BX69,Usage!$BU69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M70=\"Summer\",Usage!$CM69,Usage!$CJ69),2)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CC69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M70=\"Summer\",Usage!$CZ69,Usage!$CW69),2)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CD69,Usage!$CA69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M70=\"Summer\",Usage!$DA69,Usage!$CX69),2)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CE69,Usage!$CB69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69=\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M69=\"Summer\",Usage!$DB69,Usage!$CY69),2)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BV69,Usage!$BS69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M69<>\"Summer\",Usage!$CK69,Usage!$CH69),2)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BW69,Usage!$BT69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M70<>\"Summer\",Usage!$CL69,Usage!$CI69),2)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BX69,Usage!$BU69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M70<>\"Summer\",Usage!$CM69,Usage!$CJ69),2)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CC69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M69<>\"Summer\",Usage!$CZ69,Usage!$CW69),2)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CD69,Usage!$CA69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M70<>\"Summer\",Usage!$DA69,Usage!$CX69),2)","v":0},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CE69,Usage!$CB69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M69<>\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M69<>\"Summer\",$G69<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M69=\"Summer\",$G69=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M70<>\"Summer\",Usage!$DB69,Usage!$CY69),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M69=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN69=TRUE,SUM($BD69*$BE69),Usage!$CO69),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M69=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC69=TRUE,SUM($BG69*$BH69),Usage!$DD69),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP69=TRUE,SUM($BJ69*$BK69),Usage!$CQ69),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE69=TRUE,SUM($BM69*$BN69),Usage!$DF69),2)","v":0},{"$f":"ROUND(Usage!$DP69,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV69,2),ROUND(Usage!$DZ69,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX69,2),ROUND(Usage!$EB69,2))","v":0},{"$f":"ROUND(Usage!$GN69,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC69=TRUE,SUM($BU69*$BV69),Usage!$ED69),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH69=TRUE,SUM($BX69*$BY69),Usage!$FI69),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE69=TRUE,SUM($CA69*$CB69),Usage!$EF69),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ69=TRUE,SUM($CD69*$CE69),Usage!$FK69),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH69,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM69,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ69,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M69<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO69,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW69,$BZ69,$CC69,$CF69,$CI69,$CL69,$CO69,$CR69),0)","v":0},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BV69,Usage!$BS69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69=\"Summer\",Usage!$EQ69,Usage!$EN69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BW69,Usage!$BT69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69=\"Summer\",Usage!$ER69,Usage!$EO69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$BX69,Usage!$BU69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69=\"Summer\",Usage!$ES69,Usage!$EP69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CC69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69=\"Summer\",Usage!$FV69,Usage!$FS69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CD69,Usage!$CA69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69=\"Summer\",Usage!$FW69,Usage!$FT69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69=\"Summer\",Usage!$CE69,Usage!$CB69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69=\"Summer\",Usage!$FX69,Usage!$FU69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z69<>\"Summer\",Usage!$BW69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69<>\"Summer\",Usage!$EQ69,Usage!$EN69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BW69,Usage!$BT69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69<>\"Summer\",Usage!$ER69,Usage!$EO69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$BX69,Usage!$BU69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69<>\"Summer\",Usage!$ES69,Usage!$EP69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CC69,Usage!$BZ69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69<>\"Summer\",Usage!$FV69,Usage!$FS69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CD69,Usage!$CA69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69<>\"Summer\",Usage!$FW69,Usage!$FT69),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M69<>\"Summer\",Usage!$CE69,Usage!$CB69)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M69<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M69<>\"Summer\",Usage!$FX69,Usage!$FU69),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW69,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY69,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA69,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H69","v":0},{"$f":"Usage!$HD69","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD69","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN69,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO69,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I69","v":0},{"$f":"Usage!$HU69","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW69,2)","v":0},{"$f":"Usage!$HV69","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX69,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A70","v":69},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B70","v":0},{"$f":"Tenant!$C70","v":0},{"$f":"Tenant!$D70","v":0},{"$f":"Tenant!$E70","v":0},{"$f":"Tenant!$G70","v":0},{"$f":"Usage!$D70","v":"00:00:00"},{"$f":"Usage!$E70","v":"00:00:00"},{"$f":"Usage!$F70","v":0},{"$f":"Usage!$G70","v":0},{"$f":"Usage!$H70","v":0},{"$f":"Usage!$X70","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS70,2)","v":0},{"$f":"Usage!$AA70","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH70,2)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BV70,Usage!$BS70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M70=\"Summer\",Usage!$CK70,Usage!$CH70),2)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BW70,Usage!$BT70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M71=\"Summer\",Usage!$CL70,Usage!$CI70),2)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BX70,Usage!$BU70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M71=\"Summer\",Usage!$CM70,Usage!$CJ70),2)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CC70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M71=\"Summer\",Usage!$CZ70,Usage!$CW70),2)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CD70,Usage!$CA70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M71=\"Summer\",Usage!$DA70,Usage!$CX70),2)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CE70,Usage!$CB70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70=\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M70=\"Summer\",Usage!$DB70,Usage!$CY70),2)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BV70,Usage!$BS70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M70<>\"Summer\",Usage!$CK70,Usage!$CH70),2)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BW70,Usage!$BT70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M71<>\"Summer\",Usage!$CL70,Usage!$CI70),2)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BX70,Usage!$BU70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M71<>\"Summer\",Usage!$CM70,Usage!$CJ70),2)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CC70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M70<>\"Summer\",Usage!$CZ70,Usage!$CW70),2)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CD70,Usage!$CA70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M71<>\"Summer\",Usage!$DA70,Usage!$CX70),2)","v":0},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CE70,Usage!$CB70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M70<>\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M70<>\"Summer\",$G70<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M70=\"Summer\",$G70=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M71<>\"Summer\",Usage!$DB70,Usage!$CY70),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M70=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN70=TRUE,SUM($BD70*$BE70),Usage!$CO70),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M70=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC70=TRUE,SUM($BG70*$BH70),Usage!$DD70),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP70=TRUE,SUM($BJ70*$BK70),Usage!$CQ70),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE70=TRUE,SUM($BM70*$BN70),Usage!$DF70),2)","v":0},{"$f":"ROUND(Usage!$DP70,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV70,2),ROUND(Usage!$DZ70,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX70,2),ROUND(Usage!$EB70,2))","v":0},{"$f":"ROUND(Usage!$GN70,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC70=TRUE,SUM($BU70*$BV70),Usage!$ED70),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH70=TRUE,SUM($BX70*$BY70),Usage!$FI70),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE70=TRUE,SUM($CA70*$CB70),Usage!$EF70),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ70=TRUE,SUM($CD70*$CE70),Usage!$FK70),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH70,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM70,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ70,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M70<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO70,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW70,$BZ70,$CC70,$CF70,$CI70,$CL70,$CO70,$CR70),0)","v":0},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BV70,Usage!$BS70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70=\"Summer\",Usage!$EQ70,Usage!$EN70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BW70,Usage!$BT70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70=\"Summer\",Usage!$ER70,Usage!$EO70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$BX70,Usage!$BU70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70=\"Summer\",Usage!$ES70,Usage!$EP70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CC70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70=\"Summer\",Usage!$FV70,Usage!$FS70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CD70,Usage!$CA70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70=\"Summer\",Usage!$FW70,Usage!$FT70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70=\"Summer\",Usage!$CE70,Usage!$CB70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70=\"Summer\",Usage!$FX70,Usage!$FU70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z70<>\"Summer\",Usage!$BW70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70<>\"Summer\",Usage!$EQ70,Usage!$EN70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BW70,Usage!$BT70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70<>\"Summer\",Usage!$ER70,Usage!$EO70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$BX70,Usage!$BU70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70<>\"Summer\",Usage!$ES70,Usage!$EP70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CC70,Usage!$BZ70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70<>\"Summer\",Usage!$FV70,Usage!$FS70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CD70,Usage!$CA70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70<>\"Summer\",Usage!$FW70,Usage!$FT70),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M70<>\"Summer\",Usage!$CE70,Usage!$CB70)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M70<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M70<>\"Summer\",Usage!$FX70,Usage!$FU70),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW70,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY70,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA70,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H70","v":0},{"$f":"Usage!$HD70","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD70","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN70,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO70,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I70","v":0},{"$f":"Usage!$HU70","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW70,2)","v":0},{"$f":"Usage!$HV70","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX70,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A71","v":70},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B71","v":0},{"$f":"Tenant!$C71","v":0},{"$f":"Tenant!$D71","v":0},{"$f":"Tenant!$E71","v":0},{"$f":"Tenant!$G71","v":0},{"$f":"Usage!$D71","v":"00:00:00"},{"$f":"Usage!$E71","v":"00:00:00"},{"$f":"Usage!$F71","v":0},{"$f":"Usage!$G71","v":0},{"$f":"Usage!$H71","v":0},{"$f":"Usage!$X71","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS71,2)","v":0},{"$f":"Usage!$AA71","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH71,2)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BV71,Usage!$BS71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M71=\"Summer\",Usage!$CK71,Usage!$CH71),2)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BW71,Usage!$BT71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M72=\"Summer\",Usage!$CL71,Usage!$CI71),2)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BX71,Usage!$BU71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M72=\"Summer\",Usage!$CM71,Usage!$CJ71),2)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CC71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M72=\"Summer\",Usage!$CZ71,Usage!$CW71),2)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CD71,Usage!$CA71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M72=\"Summer\",Usage!$DA71,Usage!$CX71),2)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CE71,Usage!$CB71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71=\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M71=\"Summer\",Usage!$DB71,Usage!$CY71),2)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BV71,Usage!$BS71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M71<>\"Summer\",Usage!$CK71,Usage!$CH71),2)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BW71,Usage!$BT71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M72<>\"Summer\",Usage!$CL71,Usage!$CI71),2)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BX71,Usage!$BU71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M72<>\"Summer\",Usage!$CM71,Usage!$CJ71),2)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CC71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M71<>\"Summer\",Usage!$CZ71,Usage!$CW71),2)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CD71,Usage!$CA71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M72<>\"Summer\",Usage!$DA71,Usage!$CX71),2)","v":0},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CE71,Usage!$CB71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M71<>\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M71<>\"Summer\",$G71<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M71=\"Summer\",$G71=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M72<>\"Summer\",Usage!$DB71,Usage!$CY71),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M71=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN71=TRUE,SUM($BD71*$BE71),Usage!$CO71),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M71=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC71=TRUE,SUM($BG71*$BH71),Usage!$DD71),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP71=TRUE,SUM($BJ71*$BK71),Usage!$CQ71),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE71=TRUE,SUM($BM71*$BN71),Usage!$DF71),2)","v":0},{"$f":"ROUND(Usage!$DP71,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV71,2),ROUND(Usage!$DZ71,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX71,2),ROUND(Usage!$EB71,2))","v":0},{"$f":"ROUND(Usage!$GN71,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC71=TRUE,SUM($BU71*$BV71),Usage!$ED71),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH71=TRUE,SUM($BX71*$BY71),Usage!$FI71),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE71=TRUE,SUM($CA71*$CB71),Usage!$EF71),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ71=TRUE,SUM($CD71*$CE71),Usage!$FK71),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH71,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM71,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ71,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M71<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO71,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW71,$BZ71,$CC71,$CF71,$CI71,$CL71,$CO71,$CR71),0)","v":0},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BV71,Usage!$BS71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71=\"Summer\",Usage!$EQ71,Usage!$EN71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BW71,Usage!$BT71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71=\"Summer\",Usage!$ER71,Usage!$EO71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$BX71,Usage!$BU71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71=\"Summer\",Usage!$ES71,Usage!$EP71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CC71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71=\"Summer\",Usage!$FV71,Usage!$FS71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CD71,Usage!$CA71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71=\"Summer\",Usage!$FW71,Usage!$FT71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71=\"Summer\",Usage!$CE71,Usage!$CB71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71=\"Summer\",Usage!$FX71,Usage!$FU71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z71<>\"Summer\",Usage!$BW71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71<>\"Summer\",Usage!$EQ71,Usage!$EN71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BW71,Usage!$BT71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71<>\"Summer\",Usage!$ER71,Usage!$EO71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$BX71,Usage!$BU71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71<>\"Summer\",Usage!$ES71,Usage!$EP71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CC71,Usage!$BZ71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71<>\"Summer\",Usage!$FV71,Usage!$FS71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CD71,Usage!$CA71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71<>\"Summer\",Usage!$FW71,Usage!$FT71),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M71<>\"Summer\",Usage!$CE71,Usage!$CB71)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M71<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M71<>\"Summer\",Usage!$FX71,Usage!$FU71),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW71,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY71,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA71,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H71","v":0},{"$f":"Usage!$HD71","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD71","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN71,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO71,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I71","v":0},{"$f":"Usage!$HU71","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW71,2)","v":0},{"$f":"Usage!$HV71","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX71,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A72","v":71},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B72","v":0},{"$f":"Tenant!$C72","v":0},{"$f":"Tenant!$D72","v":0},{"$f":"Tenant!$E72","v":0},{"$f":"Tenant!$G72","v":0},{"$f":"Usage!$D72","v":"00:00:00"},{"$f":"Usage!$E72","v":"00:00:00"},{"$f":"Usage!$F72","v":0},{"$f":"Usage!$G72","v":0},{"$f":"Usage!$H72","v":0},{"$f":"Usage!$X72","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS72,2)","v":0},{"$f":"Usage!$AA72","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH72,2)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BV72,Usage!$BS72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M72=\"Summer\",Usage!$CK72,Usage!$CH72),2)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BW72,Usage!$BT72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M73=\"Summer\",Usage!$CL72,Usage!$CI72),2)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BX72,Usage!$BU72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M73=\"Summer\",Usage!$CM72,Usage!$CJ72),2)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CC72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M73=\"Summer\",Usage!$CZ72,Usage!$CW72),2)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CD72,Usage!$CA72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M73=\"Summer\",Usage!$DA72,Usage!$CX72),2)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CE72,Usage!$CB72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72=\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M72=\"Summer\",Usage!$DB72,Usage!$CY72),2)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BV72,Usage!$BS72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M72<>\"Summer\",Usage!$CK72,Usage!$CH72),2)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BW72,Usage!$BT72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M73<>\"Summer\",Usage!$CL72,Usage!$CI72),2)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BX72,Usage!$BU72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M73<>\"Summer\",Usage!$CM72,Usage!$CJ72),2)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CC72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M72<>\"Summer\",Usage!$CZ72,Usage!$CW72),2)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CD72,Usage!$CA72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M73<>\"Summer\",Usage!$DA72,Usage!$CX72),2)","v":0},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CE72,Usage!$CB72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M72<>\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M72<>\"Summer\",$G72<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M72=\"Summer\",$G72=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M73<>\"Summer\",Usage!$DB72,Usage!$CY72),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M72=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN72=TRUE,SUM($BD72*$BE72),Usage!$CO72),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M72=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC72=TRUE,SUM($BG72*$BH72),Usage!$DD72),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP72=TRUE,SUM($BJ72*$BK72),Usage!$CQ72),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE72=TRUE,SUM($BM72*$BN72),Usage!$DF72),2)","v":0},{"$f":"ROUND(Usage!$DP72,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV72,2),ROUND(Usage!$DZ72,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX72,2),ROUND(Usage!$EB72,2))","v":0},{"$f":"ROUND(Usage!$GN72,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC72=TRUE,SUM($BU72*$BV72),Usage!$ED72),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH72=TRUE,SUM($BX72*$BY72),Usage!$FI72),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE72=TRUE,SUM($CA72*$CB72),Usage!$EF72),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ72=TRUE,SUM($CD72*$CE72),Usage!$FK72),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH72,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM72,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ72,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M72<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO72,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW72,$BZ72,$CC72,$CF72,$CI72,$CL72,$CO72,$CR72),0)","v":0},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BV72,Usage!$BS72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72=\"Summer\",Usage!$EQ72,Usage!$EN72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BW72,Usage!$BT72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72=\"Summer\",Usage!$ER72,Usage!$EO72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$BX72,Usage!$BU72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72=\"Summer\",Usage!$ES72,Usage!$EP72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CC72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72=\"Summer\",Usage!$FV72,Usage!$FS72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CD72,Usage!$CA72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72=\"Summer\",Usage!$FW72,Usage!$FT72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72=\"Summer\",Usage!$CE72,Usage!$CB72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72=\"Summer\",Usage!$FX72,Usage!$FU72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z72<>\"Summer\",Usage!$BW72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72<>\"Summer\",Usage!$EQ72,Usage!$EN72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BW72,Usage!$BT72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72<>\"Summer\",Usage!$ER72,Usage!$EO72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$BX72,Usage!$BU72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72<>\"Summer\",Usage!$ES72,Usage!$EP72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CC72,Usage!$BZ72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72<>\"Summer\",Usage!$FV72,Usage!$FS72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CD72,Usage!$CA72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72<>\"Summer\",Usage!$FW72,Usage!$FT72),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M72<>\"Summer\",Usage!$CE72,Usage!$CB72)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M72<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M72<>\"Summer\",Usage!$FX72,Usage!$FU72),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW72,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY72,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA72,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H72","v":0},{"$f":"Usage!$HD72","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD72","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN72,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO72,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I72","v":0},{"$f":"Usage!$HU72","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW72,2)","v":0},{"$f":"Usage!$HV72","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX72,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A73","v":72},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B73","v":0},{"$f":"Tenant!$C73","v":0},{"$f":"Tenant!$D73","v":0},{"$f":"Tenant!$E73","v":0},{"$f":"Tenant!$G73","v":0},{"$f":"Usage!$D73","v":"00:00:00"},{"$f":"Usage!$E73","v":"00:00:00"},{"$f":"Usage!$F73","v":0},{"$f":"Usage!$G73","v":0},{"$f":"Usage!$H73","v":0},{"$f":"Usage!$X73","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS73,2)","v":0},{"$f":"Usage!$AA73","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH73,2)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BV73,Usage!$BS73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M73=\"Summer\",Usage!$CK73,Usage!$CH73),2)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BW73,Usage!$BT73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M74=\"Summer\",Usage!$CL73,Usage!$CI73),2)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BX73,Usage!$BU73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M74=\"Summer\",Usage!$CM73,Usage!$CJ73),2)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CC73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M74=\"Summer\",Usage!$CZ73,Usage!$CW73),2)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CD73,Usage!$CA73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M74=\"Summer\",Usage!$DA73,Usage!$CX73),2)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CE73,Usage!$CB73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73=\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M73=\"Summer\",Usage!$DB73,Usage!$CY73),2)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BV73,Usage!$BS73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M73<>\"Summer\",Usage!$CK73,Usage!$CH73),2)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BW73,Usage!$BT73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M74<>\"Summer\",Usage!$CL73,Usage!$CI73),2)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BX73,Usage!$BU73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M74<>\"Summer\",Usage!$CM73,Usage!$CJ73),2)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CC73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M73<>\"Summer\",Usage!$CZ73,Usage!$CW73),2)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CD73,Usage!$CA73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M74<>\"Summer\",Usage!$DA73,Usage!$CX73),2)","v":0},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CE73,Usage!$CB73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M73<>\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M73<>\"Summer\",$G73<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M73=\"Summer\",$G73=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M74<>\"Summer\",Usage!$DB73,Usage!$CY73),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M73=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN73=TRUE,SUM($BD73*$BE73),Usage!$CO73),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M73=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC73=TRUE,SUM($BG73*$BH73),Usage!$DD73),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP73=TRUE,SUM($BJ73*$BK73),Usage!$CQ73),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE73=TRUE,SUM($BM73*$BN73),Usage!$DF73),2)","v":0},{"$f":"ROUND(Usage!$DP73,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV73,2),ROUND(Usage!$DZ73,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX73,2),ROUND(Usage!$EB73,2))","v":0},{"$f":"ROUND(Usage!$GN73,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC73=TRUE,SUM($BU73*$BV73),Usage!$ED73),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH73=TRUE,SUM($BX73*$BY73),Usage!$FI73),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE73=TRUE,SUM($CA73*$CB73),Usage!$EF73),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ73=TRUE,SUM($CD73*$CE73),Usage!$FK73),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH73,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM73,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ73,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M73<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO73,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW73,$BZ73,$CC73,$CF73,$CI73,$CL73,$CO73,$CR73),0)","v":0},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BV73,Usage!$BS73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73=\"Summer\",Usage!$EQ73,Usage!$EN73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BW73,Usage!$BT73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73=\"Summer\",Usage!$ER73,Usage!$EO73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$BX73,Usage!$BU73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73=\"Summer\",Usage!$ES73,Usage!$EP73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CC73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73=\"Summer\",Usage!$FV73,Usage!$FS73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CD73,Usage!$CA73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73=\"Summer\",Usage!$FW73,Usage!$FT73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73=\"Summer\",Usage!$CE73,Usage!$CB73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73=\"Summer\",Usage!$FX73,Usage!$FU73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z73<>\"Summer\",Usage!$BW73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73<>\"Summer\",Usage!$EQ73,Usage!$EN73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BW73,Usage!$BT73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73<>\"Summer\",Usage!$ER73,Usage!$EO73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$BX73,Usage!$BU73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73<>\"Summer\",Usage!$ES73,Usage!$EP73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CC73,Usage!$BZ73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73<>\"Summer\",Usage!$FV73,Usage!$FS73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CD73,Usage!$CA73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73<>\"Summer\",Usage!$FW73,Usage!$FT73),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M73<>\"Summer\",Usage!$CE73,Usage!$CB73)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M73<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M73<>\"Summer\",Usage!$FX73,Usage!$FU73),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW73,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY73,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA73,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H73","v":0},{"$f":"Usage!$HD73","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD73","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN73,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO73,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I73","v":0},{"$f":"Usage!$HU73","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW73,2)","v":0},{"$f":"Usage!$HV73","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX73,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A74","v":73},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B74","v":0},{"$f":"Tenant!$C74","v":0},{"$f":"Tenant!$D74","v":0},{"$f":"Tenant!$E74","v":0},{"$f":"Tenant!$G74","v":0},{"$f":"Usage!$D74","v":"00:00:00"},{"$f":"Usage!$E74","v":"00:00:00"},{"$f":"Usage!$F74","v":0},{"$f":"Usage!$G74","v":0},{"$f":"Usage!$H74","v":0},{"$f":"Usage!$X74","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS74,2)","v":0},{"$f":"Usage!$AA74","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH74,2)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BV74,Usage!$BS74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M74=\"Summer\",Usage!$CK74,Usage!$CH74),2)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BW74,Usage!$BT74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M75=\"Summer\",Usage!$CL74,Usage!$CI74),2)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BX74,Usage!$BU74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M75=\"Summer\",Usage!$CM74,Usage!$CJ74),2)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CC74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M75=\"Summer\",Usage!$CZ74,Usage!$CW74),2)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CD74,Usage!$CA74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M75=\"Summer\",Usage!$DA74,Usage!$CX74),2)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CE74,Usage!$CB74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74=\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M74=\"Summer\",Usage!$DB74,Usage!$CY74),2)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BV74,Usage!$BS74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M74<>\"Summer\",Usage!$CK74,Usage!$CH74),2)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BW74,Usage!$BT74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M75<>\"Summer\",Usage!$CL74,Usage!$CI74),2)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BX74,Usage!$BU74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M75<>\"Summer\",Usage!$CM74,Usage!$CJ74),2)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CC74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M74<>\"Summer\",Usage!$CZ74,Usage!$CW74),2)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CD74,Usage!$CA74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M75<>\"Summer\",Usage!$DA74,Usage!$CX74),2)","v":0},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CE74,Usage!$CB74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M74<>\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M74<>\"Summer\",$G74<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M74=\"Summer\",$G74=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M75<>\"Summer\",Usage!$DB74,Usage!$CY74),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M74=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN74=TRUE,SUM($BD74*$BE74),Usage!$CO74),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M74=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC74=TRUE,SUM($BG74*$BH74),Usage!$DD74),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP74=TRUE,SUM($BJ74*$BK74),Usage!$CQ74),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE74=TRUE,SUM($BM74*$BN74),Usage!$DF74),2)","v":0},{"$f":"ROUND(Usage!$DP74,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV74,2),ROUND(Usage!$DZ74,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX74,2),ROUND(Usage!$EB74,2))","v":0},{"$f":"ROUND(Usage!$GN74,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC74=TRUE,SUM($BU74*$BV74),Usage!$ED74),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH74=TRUE,SUM($BX74*$BY74),Usage!$FI74),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE74=TRUE,SUM($CA74*$CB74),Usage!$EF74),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ74=TRUE,SUM($CD74*$CE74),Usage!$FK74),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH74,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM74,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ74,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M74<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO74,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW74,$BZ74,$CC74,$CF74,$CI74,$CL74,$CO74,$CR74),0)","v":0},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BV74,Usage!$BS74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74=\"Summer\",Usage!$EQ74,Usage!$EN74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BW74,Usage!$BT74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74=\"Summer\",Usage!$ER74,Usage!$EO74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$BX74,Usage!$BU74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74=\"Summer\",Usage!$ES74,Usage!$EP74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CC74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74=\"Summer\",Usage!$FV74,Usage!$FS74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CD74,Usage!$CA74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74=\"Summer\",Usage!$FW74,Usage!$FT74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74=\"Summer\",Usage!$CE74,Usage!$CB74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74=\"Summer\",Usage!$FX74,Usage!$FU74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z74<>\"Summer\",Usage!$BW74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74<>\"Summer\",Usage!$EQ74,Usage!$EN74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BW74,Usage!$BT74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74<>\"Summer\",Usage!$ER74,Usage!$EO74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$BX74,Usage!$BU74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74<>\"Summer\",Usage!$ES74,Usage!$EP74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CC74,Usage!$BZ74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74<>\"Summer\",Usage!$FV74,Usage!$FS74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CD74,Usage!$CA74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74<>\"Summer\",Usage!$FW74,Usage!$FT74),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M74<>\"Summer\",Usage!$CE74,Usage!$CB74)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M74<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M74<>\"Summer\",Usage!$FX74,Usage!$FU74),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW74,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY74,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA74,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H74","v":0},{"$f":"Usage!$HD74","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD74","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN74,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO74,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I74","v":0},{"$f":"Usage!$HU74","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW74,2)","v":0},{"$f":"Usage!$HV74","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX74,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A75","v":74},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B75","v":0},{"$f":"Tenant!$C75","v":0},{"$f":"Tenant!$D75","v":0},{"$f":"Tenant!$E75","v":0},{"$f":"Tenant!$G75","v":0},{"$f":"Usage!$D75","v":"00:00:00"},{"$f":"Usage!$E75","v":"00:00:00"},{"$f":"Usage!$F75","v":0},{"$f":"Usage!$G75","v":0},{"$f":"Usage!$H75","v":0},{"$f":"Usage!$X75","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS75,2)","v":0},{"$f":"Usage!$AA75","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH75,2)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BV75,Usage!$BS75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M75=\"Summer\",Usage!$CK75,Usage!$CH75),2)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BW75,Usage!$BT75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M76=\"Summer\",Usage!$CL75,Usage!$CI75),2)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BX75,Usage!$BU75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M76=\"Summer\",Usage!$CM75,Usage!$CJ75),2)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CC75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M76=\"Summer\",Usage!$CZ75,Usage!$CW75),2)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CD75,Usage!$CA75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M76=\"Summer\",Usage!$DA75,Usage!$CX75),2)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CE75,Usage!$CB75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75=\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M75=\"Summer\",Usage!$DB75,Usage!$CY75),2)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BV75,Usage!$BS75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M75<>\"Summer\",Usage!$CK75,Usage!$CH75),2)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BW75,Usage!$BT75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M76<>\"Summer\",Usage!$CL75,Usage!$CI75),2)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BX75,Usage!$BU75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M76<>\"Summer\",Usage!$CM75,Usage!$CJ75),2)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CC75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M75<>\"Summer\",Usage!$CZ75,Usage!$CW75),2)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CD75,Usage!$CA75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M76<>\"Summer\",Usage!$DA75,Usage!$CX75),2)","v":0},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CE75,Usage!$CB75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M75<>\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M75<>\"Summer\",$G75<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M75=\"Summer\",$G75=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M76<>\"Summer\",Usage!$DB75,Usage!$CY75),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M75=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN75=TRUE,SUM($BD75*$BE75),Usage!$CO75),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M75=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC75=TRUE,SUM($BG75*$BH75),Usage!$DD75),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP75=TRUE,SUM($BJ75*$BK75),Usage!$CQ75),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE75=TRUE,SUM($BM75*$BN75),Usage!$DF75),2)","v":0},{"$f":"ROUND(Usage!$DP75,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV75,2),ROUND(Usage!$DZ75,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX75,2),ROUND(Usage!$EB75,2))","v":0},{"$f":"ROUND(Usage!$GN75,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC75=TRUE,SUM($BU75*$BV75),Usage!$ED75),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH75=TRUE,SUM($BX75*$BY75),Usage!$FI75),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE75=TRUE,SUM($CA75*$CB75),Usage!$EF75),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ75=TRUE,SUM($CD75*$CE75),Usage!$FK75),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH75,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM75,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ75,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M75<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO75,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW75,$BZ75,$CC75,$CF75,$CI75,$CL75,$CO75,$CR75),0)","v":0},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BV75,Usage!$BS75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75=\"Summer\",Usage!$EQ75,Usage!$EN75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BW75,Usage!$BT75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75=\"Summer\",Usage!$ER75,Usage!$EO75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$BX75,Usage!$BU75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75=\"Summer\",Usage!$ES75,Usage!$EP75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CC75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75=\"Summer\",Usage!$FV75,Usage!$FS75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CD75,Usage!$CA75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75=\"Summer\",Usage!$FW75,Usage!$FT75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75=\"Summer\",Usage!$CE75,Usage!$CB75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75=\"Summer\",Usage!$FX75,Usage!$FU75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z75<>\"Summer\",Usage!$BW75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75<>\"Summer\",Usage!$EQ75,Usage!$EN75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BW75,Usage!$BT75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75<>\"Summer\",Usage!$ER75,Usage!$EO75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$BX75,Usage!$BU75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75<>\"Summer\",Usage!$ES75,Usage!$EP75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CC75,Usage!$BZ75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75<>\"Summer\",Usage!$FV75,Usage!$FS75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CD75,Usage!$CA75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75<>\"Summer\",Usage!$FW75,Usage!$FT75),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M75<>\"Summer\",Usage!$CE75,Usage!$CB75)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M75<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M75<>\"Summer\",Usage!$FX75,Usage!$FU75),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW75,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY75,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA75,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H75","v":0},{"$f":"Usage!$HD75","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD75","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN75,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO75,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I75","v":0},{"$f":"Usage!$HU75","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW75,2)","v":0},{"$f":"Usage!$HV75","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX75,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A76","v":75},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B76","v":0},{"$f":"Tenant!$C76","v":0},{"$f":"Tenant!$D76","v":0},{"$f":"Tenant!$E76","v":0},{"$f":"Tenant!$G76","v":0},{"$f":"Usage!$D76","v":"00:00:00"},{"$f":"Usage!$E76","v":"00:00:00"},{"$f":"Usage!$F76","v":0},{"$f":"Usage!$G76","v":0},{"$f":"Usage!$H76","v":0},{"$f":"Usage!$X76","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS76,2)","v":0},{"$f":"Usage!$AA76","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH76,2)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BV76,Usage!$BS76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M76=\"Summer\",Usage!$CK76,Usage!$CH76),2)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BW76,Usage!$BT76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M77=\"Summer\",Usage!$CL76,Usage!$CI76),2)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BX76,Usage!$BU76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M77=\"Summer\",Usage!$CM76,Usage!$CJ76),2)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CC76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M77=\"Summer\",Usage!$CZ76,Usage!$CW76),2)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CD76,Usage!$CA76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M77=\"Summer\",Usage!$DA76,Usage!$CX76),2)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CE76,Usage!$CB76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76=\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M76=\"Summer\",Usage!$DB76,Usage!$CY76),2)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BV76,Usage!$BS76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M76<>\"Summer\",Usage!$CK76,Usage!$CH76),2)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BW76,Usage!$BT76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M77<>\"Summer\",Usage!$CL76,Usage!$CI76),2)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BX76,Usage!$BU76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M77<>\"Summer\",Usage!$CM76,Usage!$CJ76),2)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CC76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M76<>\"Summer\",Usage!$CZ76,Usage!$CW76),2)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CD76,Usage!$CA76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M77<>\"Summer\",Usage!$DA76,Usage!$CX76),2)","v":0},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CE76,Usage!$CB76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M76<>\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M76<>\"Summer\",$G76<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M76=\"Summer\",$G76=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M77<>\"Summer\",Usage!$DB76,Usage!$CY76),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M76=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN76=TRUE,SUM($BD76*$BE76),Usage!$CO76),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M76=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC76=TRUE,SUM($BG76*$BH76),Usage!$DD76),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP76=TRUE,SUM($BJ76*$BK76),Usage!$CQ76),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE76=TRUE,SUM($BM76*$BN76),Usage!$DF76),2)","v":0},{"$f":"ROUND(Usage!$DP76,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV76,2),ROUND(Usage!$DZ76,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX76,2),ROUND(Usage!$EB76,2))","v":0},{"$f":"ROUND(Usage!$GN76,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC76=TRUE,SUM($BU76*$BV76),Usage!$ED76),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH76=TRUE,SUM($BX76*$BY76),Usage!$FI76),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE76=TRUE,SUM($CA76*$CB76),Usage!$EF76),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ76=TRUE,SUM($CD76*$CE76),Usage!$FK76),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH76,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM76,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ76,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M76<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO76,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW76,$BZ76,$CC76,$CF76,$CI76,$CL76,$CO76,$CR76),0)","v":0},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BV76,Usage!$BS76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76=\"Summer\",Usage!$EQ76,Usage!$EN76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BW76,Usage!$BT76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76=\"Summer\",Usage!$ER76,Usage!$EO76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$BX76,Usage!$BU76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76=\"Summer\",Usage!$ES76,Usage!$EP76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CC76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76=\"Summer\",Usage!$FV76,Usage!$FS76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CD76,Usage!$CA76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76=\"Summer\",Usage!$FW76,Usage!$FT76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76=\"Summer\",Usage!$CE76,Usage!$CB76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76=\"Summer\",Usage!$FX76,Usage!$FU76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z76<>\"Summer\",Usage!$BW76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76<>\"Summer\",Usage!$EQ76,Usage!$EN76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BW76,Usage!$BT76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76<>\"Summer\",Usage!$ER76,Usage!$EO76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$BX76,Usage!$BU76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76<>\"Summer\",Usage!$ES76,Usage!$EP76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CC76,Usage!$BZ76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76<>\"Summer\",Usage!$FV76,Usage!$FS76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CD76,Usage!$CA76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76<>\"Summer\",Usage!$FW76,Usage!$FT76),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M76<>\"Summer\",Usage!$CE76,Usage!$CB76)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M76<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M76<>\"Summer\",Usage!$FX76,Usage!$FU76),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW76,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY76,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA76,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H76","v":0},{"$f":"Usage!$HD76","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD76","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN76,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO76,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I76","v":0},{"$f":"Usage!$HU76","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW76,2)","v":0},{"$f":"Usage!$HV76","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX76,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A77","v":76},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B77","v":0},{"$f":"Tenant!$C77","v":0},{"$f":"Tenant!$D77","v":0},{"$f":"Tenant!$E77","v":0},{"$f":"Tenant!$G77","v":0},{"$f":"Usage!$D77","v":"00:00:00"},{"$f":"Usage!$E77","v":"00:00:00"},{"$f":"Usage!$F77","v":0},{"$f":"Usage!$G77","v":0},{"$f":"Usage!$H77","v":0},{"$f":"Usage!$X77","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS77,2)","v":0},{"$f":"Usage!$AA77","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH77,2)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BV77,Usage!$BS77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M77=\"Summer\",Usage!$CK77,Usage!$CH77),2)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BW77,Usage!$BT77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M78=\"Summer\",Usage!$CL77,Usage!$CI77),2)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BX77,Usage!$BU77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M78=\"Summer\",Usage!$CM77,Usage!$CJ77),2)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CC77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M78=\"Summer\",Usage!$CZ77,Usage!$CW77),2)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CD77,Usage!$CA77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M78=\"Summer\",Usage!$DA77,Usage!$CX77),2)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CE77,Usage!$CB77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77=\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M77=\"Summer\",Usage!$DB77,Usage!$CY77),2)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BV77,Usage!$BS77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M77<>\"Summer\",Usage!$CK77,Usage!$CH77),2)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BW77,Usage!$BT77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M78<>\"Summer\",Usage!$CL77,Usage!$CI77),2)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BX77,Usage!$BU77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M78<>\"Summer\",Usage!$CM77,Usage!$CJ77),2)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CC77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M77<>\"Summer\",Usage!$CZ77,Usage!$CW77),2)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CD77,Usage!$CA77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M78<>\"Summer\",Usage!$DA77,Usage!$CX77),2)","v":0},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CE77,Usage!$CB77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M77<>\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M77<>\"Summer\",$G77<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M77=\"Summer\",$G77=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M78<>\"Summer\",Usage!$DB77,Usage!$CY77),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M77=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN77=TRUE,SUM($BD77*$BE77),Usage!$CO77),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M77=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC77=TRUE,SUM($BG77*$BH77),Usage!$DD77),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP77=TRUE,SUM($BJ77*$BK77),Usage!$CQ77),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE77=TRUE,SUM($BM77*$BN77),Usage!$DF77),2)","v":0},{"$f":"ROUND(Usage!$DP77,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV77,2),ROUND(Usage!$DZ77,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX77,2),ROUND(Usage!$EB77,2))","v":0},{"$f":"ROUND(Usage!$GN77,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC77=TRUE,SUM($BU77*$BV77),Usage!$ED77),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH77=TRUE,SUM($BX77*$BY77),Usage!$FI77),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE77=TRUE,SUM($CA77*$CB77),Usage!$EF77),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ77=TRUE,SUM($CD77*$CE77),Usage!$FK77),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH77,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM77,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ77,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M77<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO77,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW77,$BZ77,$CC77,$CF77,$CI77,$CL77,$CO77,$CR77),0)","v":0},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BV77,Usage!$BS77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77=\"Summer\",Usage!$EQ77,Usage!$EN77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BW77,Usage!$BT77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77=\"Summer\",Usage!$ER77,Usage!$EO77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$BX77,Usage!$BU77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77=\"Summer\",Usage!$ES77,Usage!$EP77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CC77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77=\"Summer\",Usage!$FV77,Usage!$FS77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CD77,Usage!$CA77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77=\"Summer\",Usage!$FW77,Usage!$FT77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77=\"Summer\",Usage!$CE77,Usage!$CB77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77=\"Summer\",Usage!$FX77,Usage!$FU77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z77<>\"Summer\",Usage!$BW77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77<>\"Summer\",Usage!$EQ77,Usage!$EN77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BW77,Usage!$BT77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77<>\"Summer\",Usage!$ER77,Usage!$EO77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$BX77,Usage!$BU77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77<>\"Summer\",Usage!$ES77,Usage!$EP77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CC77,Usage!$BZ77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77<>\"Summer\",Usage!$FV77,Usage!$FS77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CD77,Usage!$CA77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77<>\"Summer\",Usage!$FW77,Usage!$FT77),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M77<>\"Summer\",Usage!$CE77,Usage!$CB77)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M77<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M77<>\"Summer\",Usage!$FX77,Usage!$FU77),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW77,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY77,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA77,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H77","v":0},{"$f":"Usage!$HD77","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD77","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN77,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO77,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I77","v":0},{"$f":"Usage!$HU77","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW77,2)","v":0},{"$f":"Usage!$HV77","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX77,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A78","v":77},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B78","v":0},{"$f":"Tenant!$C78","v":0},{"$f":"Tenant!$D78","v":0},{"$f":"Tenant!$E78","v":0},{"$f":"Tenant!$G78","v":0},{"$f":"Usage!$D78","v":"00:00:00"},{"$f":"Usage!$E78","v":"00:00:00"},{"$f":"Usage!$F78","v":0},{"$f":"Usage!$G78","v":0},{"$f":"Usage!$H78","v":0},{"$f":"Usage!$X78","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS78,2)","v":0},{"$f":"Usage!$AA78","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH78,2)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BV78,Usage!$BS78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M78=\"Summer\",Usage!$CK78,Usage!$CH78),2)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BW78,Usage!$BT78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M79=\"Summer\",Usage!$CL78,Usage!$CI78),2)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BX78,Usage!$BU78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M79=\"Summer\",Usage!$CM78,Usage!$CJ78),2)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CC78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M79=\"Summer\",Usage!$CZ78,Usage!$CW78),2)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CD78,Usage!$CA78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M79=\"Summer\",Usage!$DA78,Usage!$CX78),2)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CE78,Usage!$CB78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78=\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M78=\"Summer\",Usage!$DB78,Usage!$CY78),2)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BV78,Usage!$BS78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M78<>\"Summer\",Usage!$CK78,Usage!$CH78),2)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BW78,Usage!$BT78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M79<>\"Summer\",Usage!$CL78,Usage!$CI78),2)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BX78,Usage!$BU78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M79<>\"Summer\",Usage!$CM78,Usage!$CJ78),2)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CC78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M78<>\"Summer\",Usage!$CZ78,Usage!$CW78),2)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CD78,Usage!$CA78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M79<>\"Summer\",Usage!$DA78,Usage!$CX78),2)","v":0},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CE78,Usage!$CB78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M78<>\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M78<>\"Summer\",$G78<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M78=\"Summer\",$G78=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M79<>\"Summer\",Usage!$DB78,Usage!$CY78),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M78=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN78=TRUE,SUM($BD78*$BE78),Usage!$CO78),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M78=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC78=TRUE,SUM($BG78*$BH78),Usage!$DD78),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP78=TRUE,SUM($BJ78*$BK78),Usage!$CQ78),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE78=TRUE,SUM($BM78*$BN78),Usage!$DF78),2)","v":0},{"$f":"ROUND(Usage!$DP78,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV78,2),ROUND(Usage!$DZ78,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX78,2),ROUND(Usage!$EB78,2))","v":0},{"$f":"ROUND(Usage!$GN78,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC78=TRUE,SUM($BU78*$BV78),Usage!$ED78),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH78=TRUE,SUM($BX78*$BY78),Usage!$FI78),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE78=TRUE,SUM($CA78*$CB78),Usage!$EF78),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ78=TRUE,SUM($CD78*$CE78),Usage!$FK78),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH78,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM78,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ78,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M78<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO78,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW78,$BZ78,$CC78,$CF78,$CI78,$CL78,$CO78,$CR78),0)","v":0},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BV78,Usage!$BS78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78=\"Summer\",Usage!$EQ78,Usage!$EN78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BW78,Usage!$BT78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78=\"Summer\",Usage!$ER78,Usage!$EO78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$BX78,Usage!$BU78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78=\"Summer\",Usage!$ES78,Usage!$EP78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CC78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78=\"Summer\",Usage!$FV78,Usage!$FS78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CD78,Usage!$CA78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78=\"Summer\",Usage!$FW78,Usage!$FT78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78=\"Summer\",Usage!$CE78,Usage!$CB78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78=\"Summer\",Usage!$FX78,Usage!$FU78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z78<>\"Summer\",Usage!$BW78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78<>\"Summer\",Usage!$EQ78,Usage!$EN78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BW78,Usage!$BT78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78<>\"Summer\",Usage!$ER78,Usage!$EO78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$BX78,Usage!$BU78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78<>\"Summer\",Usage!$ES78,Usage!$EP78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CC78,Usage!$BZ78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78<>\"Summer\",Usage!$FV78,Usage!$FS78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CD78,Usage!$CA78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78<>\"Summer\",Usage!$FW78,Usage!$FT78),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M78<>\"Summer\",Usage!$CE78,Usage!$CB78)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M78<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M78<>\"Summer\",Usage!$FX78,Usage!$FU78),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW78,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY78,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA78,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H78","v":0},{"$f":"Usage!$HD78","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD78","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN78,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO78,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I78","v":0},{"$f":"Usage!$HU78","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW78,2)","v":0},{"$f":"Usage!$HV78","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX78,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A79","v":78},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B79","v":0},{"$f":"Tenant!$C79","v":0},{"$f":"Tenant!$D79","v":0},{"$f":"Tenant!$E79","v":0},{"$f":"Tenant!$G79","v":0},{"$f":"Usage!$D79","v":"00:00:00"},{"$f":"Usage!$E79","v":"00:00:00"},{"$f":"Usage!$F79","v":0},{"$f":"Usage!$G79","v":0},{"$f":"Usage!$H79","v":0},{"$f":"Usage!$X79","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS79,2)","v":0},{"$f":"Usage!$AA79","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH79,2)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BV79,Usage!$BS79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M79=\"Summer\",Usage!$CK79,Usage!$CH79),2)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BW79,Usage!$BT79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M80=\"Summer\",Usage!$CL79,Usage!$CI79),2)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BX79,Usage!$BU79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M80=\"Summer\",Usage!$CM79,Usage!$CJ79),2)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CC79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M80=\"Summer\",Usage!$CZ79,Usage!$CW79),2)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CD79,Usage!$CA79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M80=\"Summer\",Usage!$DA79,Usage!$CX79),2)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CE79,Usage!$CB79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79=\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M79=\"Summer\",Usage!$DB79,Usage!$CY79),2)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BV79,Usage!$BS79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M79<>\"Summer\",Usage!$CK79,Usage!$CH79),2)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BW79,Usage!$BT79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M80<>\"Summer\",Usage!$CL79,Usage!$CI79),2)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BX79,Usage!$BU79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M80<>\"Summer\",Usage!$CM79,Usage!$CJ79),2)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CC79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M79<>\"Summer\",Usage!$CZ79,Usage!$CW79),2)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CD79,Usage!$CA79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M80<>\"Summer\",Usage!$DA79,Usage!$CX79),2)","v":0},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CE79,Usage!$CB79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M79<>\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M79<>\"Summer\",$G79<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M79=\"Summer\",$G79=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M80<>\"Summer\",Usage!$DB79,Usage!$CY79),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M79=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN79=TRUE,SUM($BD79*$BE79),Usage!$CO79),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M79=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC79=TRUE,SUM($BG79*$BH79),Usage!$DD79),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP79=TRUE,SUM($BJ79*$BK79),Usage!$CQ79),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE79=TRUE,SUM($BM79*$BN79),Usage!$DF79),2)","v":0},{"$f":"ROUND(Usage!$DP79,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV79,2),ROUND(Usage!$DZ79,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX79,2),ROUND(Usage!$EB79,2))","v":0},{"$f":"ROUND(Usage!$GN79,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC79=TRUE,SUM($BU79*$BV79),Usage!$ED79),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH79=TRUE,SUM($BX79*$BY79),Usage!$FI79),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE79=TRUE,SUM($CA79*$CB79),Usage!$EF79),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ79=TRUE,SUM($CD79*$CE79),Usage!$FK79),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH79,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM79,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ79,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M79<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO79,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW79,$BZ79,$CC79,$CF79,$CI79,$CL79,$CO79,$CR79),0)","v":0},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BV79,Usage!$BS79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79=\"Summer\",Usage!$EQ79,Usage!$EN79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BW79,Usage!$BT79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79=\"Summer\",Usage!$ER79,Usage!$EO79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$BX79,Usage!$BU79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79=\"Summer\",Usage!$ES79,Usage!$EP79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CC79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79=\"Summer\",Usage!$FV79,Usage!$FS79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CD79,Usage!$CA79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79=\"Summer\",Usage!$FW79,Usage!$FT79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79=\"Summer\",Usage!$CE79,Usage!$CB79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79=\"Summer\",Usage!$FX79,Usage!$FU79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z79<>\"Summer\",Usage!$BW79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79<>\"Summer\",Usage!$EQ79,Usage!$EN79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BW79,Usage!$BT79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79<>\"Summer\",Usage!$ER79,Usage!$EO79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$BX79,Usage!$BU79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79<>\"Summer\",Usage!$ES79,Usage!$EP79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CC79,Usage!$BZ79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79<>\"Summer\",Usage!$FV79,Usage!$FS79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CD79,Usage!$CA79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79<>\"Summer\",Usage!$FW79,Usage!$FT79),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M79<>\"Summer\",Usage!$CE79,Usage!$CB79)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M79<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M79<>\"Summer\",Usage!$FX79,Usage!$FU79),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW79,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY79,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA79,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H79","v":0},{"$f":"Usage!$HD79","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD79","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN79,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO79,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I79","v":0},{"$f":"Usage!$HU79","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW79,2)","v":0},{"$f":"Usage!$HV79","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX79,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A80","v":79},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B80","v":0},{"$f":"Tenant!$C80","v":0},{"$f":"Tenant!$D80","v":0},{"$f":"Tenant!$E80","v":0},{"$f":"Tenant!$G80","v":0},{"$f":"Usage!$D80","v":"00:00:00"},{"$f":"Usage!$E80","v":"00:00:00"},{"$f":"Usage!$F80","v":0},{"$f":"Usage!$G80","v":0},{"$f":"Usage!$H80","v":0},{"$f":"Usage!$X80","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS80,2)","v":0},{"$f":"Usage!$AA80","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH80,2)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BV80,Usage!$BS80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M80=\"Summer\",Usage!$CK80,Usage!$CH80),2)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BW80,Usage!$BT80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M81=\"Summer\",Usage!$CL80,Usage!$CI80),2)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BX80,Usage!$BU80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M81=\"Summer\",Usage!$CM80,Usage!$CJ80),2)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CC80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M81=\"Summer\",Usage!$CZ80,Usage!$CW80),2)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CD80,Usage!$CA80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M81=\"Summer\",Usage!$DA80,Usage!$CX80),2)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CE80,Usage!$CB80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80=\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M80=\"Summer\",Usage!$DB80,Usage!$CY80),2)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BV80,Usage!$BS80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M80<>\"Summer\",Usage!$CK80,Usage!$CH80),2)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BW80,Usage!$BT80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M81<>\"Summer\",Usage!$CL80,Usage!$CI80),2)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BX80,Usage!$BU80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M81<>\"Summer\",Usage!$CM80,Usage!$CJ80),2)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CC80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M80<>\"Summer\",Usage!$CZ80,Usage!$CW80),2)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CD80,Usage!$CA80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M81<>\"Summer\",Usage!$DA80,Usage!$CX80),2)","v":0},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CE80,Usage!$CB80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M80<>\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M80<>\"Summer\",$G80<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M80=\"Summer\",$G80=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M81<>\"Summer\",Usage!$DB80,Usage!$CY80),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M80=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN80=TRUE,SUM($BD80*$BE80),Usage!$CO80),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M80=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC80=TRUE,SUM($BG80*$BH80),Usage!$DD80),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP80=TRUE,SUM($BJ80*$BK80),Usage!$CQ80),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE80=TRUE,SUM($BM80*$BN80),Usage!$DF80),2)","v":0},{"$f":"ROUND(Usage!$DP80,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV80,2),ROUND(Usage!$DZ80,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX80,2),ROUND(Usage!$EB80,2))","v":0},{"$f":"ROUND(Usage!$GN80,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC80=TRUE,SUM($BU80*$BV80),Usage!$ED80),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH80=TRUE,SUM($BX80*$BY80),Usage!$FI80),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE80=TRUE,SUM($CA80*$CB80),Usage!$EF80),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ80=TRUE,SUM($CD80*$CE80),Usage!$FK80),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH80,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM80,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ80,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M80<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO80,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW80,$BZ80,$CC80,$CF80,$CI80,$CL80,$CO80,$CR80),0)","v":0},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BV80,Usage!$BS80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80=\"Summer\",Usage!$EQ80,Usage!$EN80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BW80,Usage!$BT80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80=\"Summer\",Usage!$ER80,Usage!$EO80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$BX80,Usage!$BU80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80=\"Summer\",Usage!$ES80,Usage!$EP80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CC80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80=\"Summer\",Usage!$FV80,Usage!$FS80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CD80,Usage!$CA80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80=\"Summer\",Usage!$FW80,Usage!$FT80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80=\"Summer\",Usage!$CE80,Usage!$CB80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80=\"Summer\",Usage!$FX80,Usage!$FU80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z80<>\"Summer\",Usage!$BW80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80<>\"Summer\",Usage!$EQ80,Usage!$EN80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BW80,Usage!$BT80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80<>\"Summer\",Usage!$ER80,Usage!$EO80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$BX80,Usage!$BU80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80<>\"Summer\",Usage!$ES80,Usage!$EP80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CC80,Usage!$BZ80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80<>\"Summer\",Usage!$FV80,Usage!$FS80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CD80,Usage!$CA80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80<>\"Summer\",Usage!$FW80,Usage!$FT80),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M80<>\"Summer\",Usage!$CE80,Usage!$CB80)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M80<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M80<>\"Summer\",Usage!$FX80,Usage!$FU80),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW80,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY80,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA80,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H80","v":0},{"$f":"Usage!$HD80","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD80","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN80,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO80,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I80","v":0},{"$f":"Usage!$HU80","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW80,2)","v":0},{"$f":"Usage!$HV80","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX80,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A81","v":80},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B81","v":0},{"$f":"Tenant!$C81","v":0},{"$f":"Tenant!$D81","v":0},{"$f":"Tenant!$E81","v":0},{"$f":"Tenant!$G81","v":0},{"$f":"Usage!$D81","v":"00:00:00"},{"$f":"Usage!$E81","v":"00:00:00"},{"$f":"Usage!$F81","v":0},{"$f":"Usage!$G81","v":0},{"$f":"Usage!$H81","v":0},{"$f":"Usage!$X81","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS81,2)","v":0},{"$f":"Usage!$AA81","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH81,2)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BV81,Usage!$BS81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M81=\"Summer\",Usage!$CK81,Usage!$CH81),2)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BW81,Usage!$BT81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M82=\"Summer\",Usage!$CL81,Usage!$CI81),2)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BX81,Usage!$BU81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M82=\"Summer\",Usage!$CM81,Usage!$CJ81),2)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CC81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M82=\"Summer\",Usage!$CZ81,Usage!$CW81),2)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CD81,Usage!$CA81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M82=\"Summer\",Usage!$DA81,Usage!$CX81),2)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CE81,Usage!$CB81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81=\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M81=\"Summer\",Usage!$DB81,Usage!$CY81),2)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BV81,Usage!$BS81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M81<>\"Summer\",Usage!$CK81,Usage!$CH81),2)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BW81,Usage!$BT81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M82<>\"Summer\",Usage!$CL81,Usage!$CI81),2)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BX81,Usage!$BU81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M82<>\"Summer\",Usage!$CM81,Usage!$CJ81),2)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CC81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M81<>\"Summer\",Usage!$CZ81,Usage!$CW81),2)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CD81,Usage!$CA81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M82<>\"Summer\",Usage!$DA81,Usage!$CX81),2)","v":0},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CE81,Usage!$CB81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M81<>\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M81<>\"Summer\",$G81<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M81=\"Summer\",$G81=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M82<>\"Summer\",Usage!$DB81,Usage!$CY81),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M81=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN81=TRUE,SUM($BD81*$BE81),Usage!$CO81),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M81=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC81=TRUE,SUM($BG81*$BH81),Usage!$DD81),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP81=TRUE,SUM($BJ81*$BK81),Usage!$CQ81),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE81=TRUE,SUM($BM81*$BN81),Usage!$DF81),2)","v":0},{"$f":"ROUND(Usage!$DP81,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV81,2),ROUND(Usage!$DZ81,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX81,2),ROUND(Usage!$EB81,2))","v":0},{"$f":"ROUND(Usage!$GN81,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC81=TRUE,SUM($BU81*$BV81),Usage!$ED81),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH81=TRUE,SUM($BX81*$BY81),Usage!$FI81),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE81=TRUE,SUM($CA81*$CB81),Usage!$EF81),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ81=TRUE,SUM($CD81*$CE81),Usage!$FK81),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH81,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM81,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ81,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M81<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO81,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW81,$BZ81,$CC81,$CF81,$CI81,$CL81,$CO81,$CR81),0)","v":0},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BV81,Usage!$BS81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81=\"Summer\",Usage!$EQ81,Usage!$EN81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BW81,Usage!$BT81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81=\"Summer\",Usage!$ER81,Usage!$EO81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$BX81,Usage!$BU81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81=\"Summer\",Usage!$ES81,Usage!$EP81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CC81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81=\"Summer\",Usage!$FV81,Usage!$FS81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CD81,Usage!$CA81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81=\"Summer\",Usage!$FW81,Usage!$FT81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81=\"Summer\",Usage!$CE81,Usage!$CB81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81=\"Summer\",Usage!$FX81,Usage!$FU81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z81<>\"Summer\",Usage!$BW81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81<>\"Summer\",Usage!$EQ81,Usage!$EN81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BW81,Usage!$BT81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81<>\"Summer\",Usage!$ER81,Usage!$EO81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$BX81,Usage!$BU81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81<>\"Summer\",Usage!$ES81,Usage!$EP81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CC81,Usage!$BZ81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81<>\"Summer\",Usage!$FV81,Usage!$FS81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CD81,Usage!$CA81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81<>\"Summer\",Usage!$FW81,Usage!$FT81),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M81<>\"Summer\",Usage!$CE81,Usage!$CB81)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M81<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M81<>\"Summer\",Usage!$FX81,Usage!$FU81),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW81,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY81,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA81,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H81","v":0},{"$f":"Usage!$HD81","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD81","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN81,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO81,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I81","v":0},{"$f":"Usage!$HU81","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW81,2)","v":0},{"$f":"Usage!$HV81","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX81,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A82","v":81},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B82","v":0},{"$f":"Tenant!$C82","v":0},{"$f":"Tenant!$D82","v":0},{"$f":"Tenant!$E82","v":0},{"$f":"Tenant!$G82","v":0},{"$f":"Usage!$D82","v":"00:00:00"},{"$f":"Usage!$E82","v":"00:00:00"},{"$f":"Usage!$F82","v":0},{"$f":"Usage!$G82","v":0},{"$f":"Usage!$H82","v":0},{"$f":"Usage!$X82","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS82,2)","v":0},{"$f":"Usage!$AA82","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH82,2)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BV82,Usage!$BS82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M82=\"Summer\",Usage!$CK82,Usage!$CH82),2)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BW82,Usage!$BT82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M83=\"Summer\",Usage!$CL82,Usage!$CI82),2)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BX82,Usage!$BU82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M83=\"Summer\",Usage!$CM82,Usage!$CJ82),2)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CC82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M83=\"Summer\",Usage!$CZ82,Usage!$CW82),2)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CD82,Usage!$CA82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M83=\"Summer\",Usage!$DA82,Usage!$CX82),2)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CE82,Usage!$CB82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82=\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M82=\"Summer\",Usage!$DB82,Usage!$CY82),2)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BV82,Usage!$BS82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M82<>\"Summer\",Usage!$CK82,Usage!$CH82),2)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BW82,Usage!$BT82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M83<>\"Summer\",Usage!$CL82,Usage!$CI82),2)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BX82,Usage!$BU82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M83<>\"Summer\",Usage!$CM82,Usage!$CJ82),2)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CC82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M82<>\"Summer\",Usage!$CZ82,Usage!$CW82),2)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CD82,Usage!$CA82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M83<>\"Summer\",Usage!$DA82,Usage!$CX82),2)","v":0},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CE82,Usage!$CB82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M82<>\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M82<>\"Summer\",$G82<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M82=\"Summer\",$G82=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M83<>\"Summer\",Usage!$DB82,Usage!$CY82),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M82=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN82=TRUE,SUM($BD82*$BE82),Usage!$CO82),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M82=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC82=TRUE,SUM($BG82*$BH82),Usage!$DD82),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP82=TRUE,SUM($BJ82*$BK82),Usage!$CQ82),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE82=TRUE,SUM($BM82*$BN82),Usage!$DF82),2)","v":0},{"$f":"ROUND(Usage!$DP82,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV82,2),ROUND(Usage!$DZ82,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX82,2),ROUND(Usage!$EB82,2))","v":0},{"$f":"ROUND(Usage!$GN82,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC82=TRUE,SUM($BU82*$BV82),Usage!$ED82),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH82=TRUE,SUM($BX82*$BY82),Usage!$FI82),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE82=TRUE,SUM($CA82*$CB82),Usage!$EF82),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ82=TRUE,SUM($CD82*$CE82),Usage!$FK82),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH82,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM82,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ82,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M82<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO82,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW82,$BZ82,$CC82,$CF82,$CI82,$CL82,$CO82,$CR82),0)","v":0},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BV82,Usage!$BS82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82=\"Summer\",Usage!$EQ82,Usage!$EN82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BW82,Usage!$BT82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82=\"Summer\",Usage!$ER82,Usage!$EO82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$BX82,Usage!$BU82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82=\"Summer\",Usage!$ES82,Usage!$EP82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CC82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82=\"Summer\",Usage!$FV82,Usage!$FS82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CD82,Usage!$CA82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82=\"Summer\",Usage!$FW82,Usage!$FT82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82=\"Summer\",Usage!$CE82,Usage!$CB82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82=\"Summer\",Usage!$FX82,Usage!$FU82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z82<>\"Summer\",Usage!$BW82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82<>\"Summer\",Usage!$EQ82,Usage!$EN82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BW82,Usage!$BT82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82<>\"Summer\",Usage!$ER82,Usage!$EO82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$BX82,Usage!$BU82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82<>\"Summer\",Usage!$ES82,Usage!$EP82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CC82,Usage!$BZ82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82<>\"Summer\",Usage!$FV82,Usage!$FS82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CD82,Usage!$CA82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82<>\"Summer\",Usage!$FW82,Usage!$FT82),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M82<>\"Summer\",Usage!$CE82,Usage!$CB82)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M82<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M82<>\"Summer\",Usage!$FX82,Usage!$FU82),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW82,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY82,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA82,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H82","v":0},{"$f":"Usage!$HD82","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD82","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN82,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO82,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I82","v":0},{"$f":"Usage!$HU82","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW82,2)","v":0},{"$f":"Usage!$HV82","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX82,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A83","v":82},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B83","v":0},{"$f":"Tenant!$C83","v":0},{"$f":"Tenant!$D83","v":0},{"$f":"Tenant!$E83","v":0},{"$f":"Tenant!$G83","v":0},{"$f":"Usage!$D83","v":"00:00:00"},{"$f":"Usage!$E83","v":"00:00:00"},{"$f":"Usage!$F83","v":0},{"$f":"Usage!$G83","v":0},{"$f":"Usage!$H83","v":0},{"$f":"Usage!$X83","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS83,2)","v":0},{"$f":"Usage!$AA83","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH83,2)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BV83,Usage!$BS83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M83=\"Summer\",Usage!$CK83,Usage!$CH83),2)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BW83,Usage!$BT83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M84=\"Summer\",Usage!$CL83,Usage!$CI83),2)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BX83,Usage!$BU83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M84=\"Summer\",Usage!$CM83,Usage!$CJ83),2)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CC83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M84=\"Summer\",Usage!$CZ83,Usage!$CW83),2)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CD83,Usage!$CA83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M84=\"Summer\",Usage!$DA83,Usage!$CX83),2)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CE83,Usage!$CB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83=\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M83=\"Summer\",Usage!$DB83,Usage!$CY83),2)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BV83,Usage!$BS83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M83<>\"Summer\",Usage!$CK83,Usage!$CH83),2)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BW83,Usage!$BT83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M84<>\"Summer\",Usage!$CL83,Usage!$CI83),2)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BX83,Usage!$BU83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M84<>\"Summer\",Usage!$CM83,Usage!$CJ83),2)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CC83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M83<>\"Summer\",Usage!$CZ83,Usage!$CW83),2)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CD83,Usage!$CA83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M84<>\"Summer\",Usage!$DA83,Usage!$CX83),2)","v":0},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CE83,Usage!$CB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M83<>\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M83<>\"Summer\",$G83<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M83=\"Summer\",$G83=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M84<>\"Summer\",Usage!$DB83,Usage!$CY83),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M83=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN83=TRUE,SUM($BD83*$BE83),Usage!$CO83),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M83=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC83=TRUE,SUM($BG83*$BH83),Usage!$DD83),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP83=TRUE,SUM($BJ83*$BK83),Usage!$CQ83),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE83=TRUE,SUM($BM83*$BN83),Usage!$DF83),2)","v":0},{"$f":"ROUND(Usage!$DP83,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV83,2),ROUND(Usage!$DZ83,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX83,2),ROUND(Usage!$EB83,2))","v":0},{"$f":"ROUND(Usage!$GN83,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC83=TRUE,SUM($BU83*$BV83),Usage!$ED83),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH83=TRUE,SUM($BX83*$BY83),Usage!$FI83),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE83=TRUE,SUM($CA83*$CB83),Usage!$EF83),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ83=TRUE,SUM($CD83*$CE83),Usage!$FK83),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH83,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM83,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ83,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M83<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO83,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW83,$BZ83,$CC83,$CF83,$CI83,$CL83,$CO83,$CR83),0)","v":0},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BV83,Usage!$BS83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83=\"Summer\",Usage!$EQ83,Usage!$EN83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BW83,Usage!$BT83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83=\"Summer\",Usage!$ER83,Usage!$EO83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$BX83,Usage!$BU83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83=\"Summer\",Usage!$ES83,Usage!$EP83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CC83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83=\"Summer\",Usage!$FV83,Usage!$FS83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CD83,Usage!$CA83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83=\"Summer\",Usage!$FW83,Usage!$FT83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83=\"Summer\",Usage!$CE83,Usage!$CB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83=\"Summer\",Usage!$FX83,Usage!$FU83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z83<>\"Summer\",Usage!$BW83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83<>\"Summer\",Usage!$EQ83,Usage!$EN83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BW83,Usage!$BT83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83<>\"Summer\",Usage!$ER83,Usage!$EO83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$BX83,Usage!$BU83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83<>\"Summer\",Usage!$ES83,Usage!$EP83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CC83,Usage!$BZ83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83<>\"Summer\",Usage!$FV83,Usage!$FS83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CD83,Usage!$CA83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83<>\"Summer\",Usage!$FW83,Usage!$FT83),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M83<>\"Summer\",Usage!$CE83,Usage!$CB83)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M83<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M83<>\"Summer\",Usage!$FX83,Usage!$FU83),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW83,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY83,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA83,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H83","v":0},{"$f":"Usage!$HD83","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD83","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN83,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO83,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I83","v":0},{"$f":"Usage!$HU83","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW83,2)","v":0},{"$f":"Usage!$HV83","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX83,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A84","v":83},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B84","v":0},{"$f":"Tenant!$C84","v":0},{"$f":"Tenant!$D84","v":0},{"$f":"Tenant!$E84","v":0},{"$f":"Tenant!$G84","v":0},{"$f":"Usage!$D84","v":"00:00:00"},{"$f":"Usage!$E84","v":"00:00:00"},{"$f":"Usage!$F84","v":0},{"$f":"Usage!$G84","v":0},{"$f":"Usage!$H84","v":0},{"$f":"Usage!$X84","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS84,2)","v":0},{"$f":"Usage!$AA84","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH84,2)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BV84,Usage!$BS84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M84=\"Summer\",Usage!$CK84,Usage!$CH84),2)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BW84,Usage!$BT84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M85=\"Summer\",Usage!$CL84,Usage!$CI84),2)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BX84,Usage!$BU84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M85=\"Summer\",Usage!$CM84,Usage!$CJ84),2)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CC84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M85=\"Summer\",Usage!$CZ84,Usage!$CW84),2)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CD84,Usage!$CA84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M85=\"Summer\",Usage!$DA84,Usage!$CX84),2)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CE84,Usage!$CB84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84=\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M84=\"Summer\",Usage!$DB84,Usage!$CY84),2)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BV84,Usage!$BS84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M84<>\"Summer\",Usage!$CK84,Usage!$CH84),2)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BW84,Usage!$BT84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M85<>\"Summer\",Usage!$CL84,Usage!$CI84),2)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BX84,Usage!$BU84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M85<>\"Summer\",Usage!$CM84,Usage!$CJ84),2)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CC84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M84<>\"Summer\",Usage!$CZ84,Usage!$CW84),2)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CD84,Usage!$CA84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M85<>\"Summer\",Usage!$DA84,Usage!$CX84),2)","v":0},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CE84,Usage!$CB84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M84<>\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M84<>\"Summer\",$G84<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M84=\"Summer\",$G84=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M85<>\"Summer\",Usage!$DB84,Usage!$CY84),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M84=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN84=TRUE,SUM($BD84*$BE84),Usage!$CO84),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M84=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC84=TRUE,SUM($BG84*$BH84),Usage!$DD84),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP84=TRUE,SUM($BJ84*$BK84),Usage!$CQ84),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE84=TRUE,SUM($BM84*$BN84),Usage!$DF84),2)","v":0},{"$f":"ROUND(Usage!$DP84,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV84,2),ROUND(Usage!$DZ84,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX84,2),ROUND(Usage!$EB84,2))","v":0},{"$f":"ROUND(Usage!$GN84,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC84=TRUE,SUM($BU84*$BV84),Usage!$ED84),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH84=TRUE,SUM($BX84*$BY84),Usage!$FI84),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE84=TRUE,SUM($CA84*$CB84),Usage!$EF84),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ84=TRUE,SUM($CD84*$CE84),Usage!$FK84),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH84,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM84,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ84,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M84<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO84,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW84,$BZ84,$CC84,$CF84,$CI84,$CL84,$CO84,$CR84),0)","v":0},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BV84,Usage!$BS84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84=\"Summer\",Usage!$EQ84,Usage!$EN84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BW84,Usage!$BT84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84=\"Summer\",Usage!$ER84,Usage!$EO84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$BX84,Usage!$BU84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84=\"Summer\",Usage!$ES84,Usage!$EP84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CC84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84=\"Summer\",Usage!$FV84,Usage!$FS84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CD84,Usage!$CA84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84=\"Summer\",Usage!$FW84,Usage!$FT84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84=\"Summer\",Usage!$CE84,Usage!$CB84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84=\"Summer\",Usage!$FX84,Usage!$FU84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z84<>\"Summer\",Usage!$BW84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84<>\"Summer\",Usage!$EQ84,Usage!$EN84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BW84,Usage!$BT84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84<>\"Summer\",Usage!$ER84,Usage!$EO84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$BX84,Usage!$BU84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84<>\"Summer\",Usage!$ES84,Usage!$EP84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CC84,Usage!$BZ84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84<>\"Summer\",Usage!$FV84,Usage!$FS84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CD84,Usage!$CA84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84<>\"Summer\",Usage!$FW84,Usage!$FT84),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M84<>\"Summer\",Usage!$CE84,Usage!$CB84)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M84<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M84<>\"Summer\",Usage!$FX84,Usage!$FU84),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW84,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY84,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA84,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H84","v":0},{"$f":"Usage!$HD84","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD84","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN84,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO84,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I84","v":0},{"$f":"Usage!$HU84","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW84,2)","v":0},{"$f":"Usage!$HV84","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX84,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A85","v":84},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B85","v":0},{"$f":"Tenant!$C85","v":0},{"$f":"Tenant!$D85","v":0},{"$f":"Tenant!$E85","v":0},{"$f":"Tenant!$G85","v":0},{"$f":"Usage!$D85","v":"00:00:00"},{"$f":"Usage!$E85","v":"00:00:00"},{"$f":"Usage!$F85","v":0},{"$f":"Usage!$G85","v":0},{"$f":"Usage!$H85","v":0},{"$f":"Usage!$X85","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS85,2)","v":0},{"$f":"Usage!$AA85","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH85,2)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BV85,Usage!$BS85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M85=\"Summer\",Usage!$CK85,Usage!$CH85),2)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BW85,Usage!$BT85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M86=\"Summer\",Usage!$CL85,Usage!$CI85),2)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BX85,Usage!$BU85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M86=\"Summer\",Usage!$CM85,Usage!$CJ85),2)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CC85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M86=\"Summer\",Usage!$CZ85,Usage!$CW85),2)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CD85,Usage!$CA85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M86=\"Summer\",Usage!$DA85,Usage!$CX85),2)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CE85,Usage!$CB85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85=\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M85=\"Summer\",Usage!$DB85,Usage!$CY85),2)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BV85,Usage!$BS85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M85<>\"Summer\",Usage!$CK85,Usage!$CH85),2)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BW85,Usage!$BT85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M86<>\"Summer\",Usage!$CL85,Usage!$CI85),2)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BX85,Usage!$BU85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M86<>\"Summer\",Usage!$CM85,Usage!$CJ85),2)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CC85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M85<>\"Summer\",Usage!$CZ85,Usage!$CW85),2)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CD85,Usage!$CA85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M86<>\"Summer\",Usage!$DA85,Usage!$CX85),2)","v":0},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CE85,Usage!$CB85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M85<>\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M85<>\"Summer\",$G85<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M85=\"Summer\",$G85=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M86<>\"Summer\",Usage!$DB85,Usage!$CY85),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M85=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN85=TRUE,SUM($BD85*$BE85),Usage!$CO85),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M85=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC85=TRUE,SUM($BG85*$BH85),Usage!$DD85),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP85=TRUE,SUM($BJ85*$BK85),Usage!$CQ85),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE85=TRUE,SUM($BM85*$BN85),Usage!$DF85),2)","v":0},{"$f":"ROUND(Usage!$DP85,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV85,2),ROUND(Usage!$DZ85,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX85,2),ROUND(Usage!$EB85,2))","v":0},{"$f":"ROUND(Usage!$GN85,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC85=TRUE,SUM($BU85*$BV85),Usage!$ED85),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH85=TRUE,SUM($BX85*$BY85),Usage!$FI85),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE85=TRUE,SUM($CA85*$CB85),Usage!$EF85),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ85=TRUE,SUM($CD85*$CE85),Usage!$FK85),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH85,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM85,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ85,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M85<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO85,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW85,$BZ85,$CC85,$CF85,$CI85,$CL85,$CO85,$CR85),0)","v":0},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BV85,Usage!$BS85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85=\"Summer\",Usage!$EQ85,Usage!$EN85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BW85,Usage!$BT85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85=\"Summer\",Usage!$ER85,Usage!$EO85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$BX85,Usage!$BU85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85=\"Summer\",Usage!$ES85,Usage!$EP85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CC85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85=\"Summer\",Usage!$FV85,Usage!$FS85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CD85,Usage!$CA85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85=\"Summer\",Usage!$FW85,Usage!$FT85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85=\"Summer\",Usage!$CE85,Usage!$CB85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85=\"Summer\",Usage!$FX85,Usage!$FU85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z85<>\"Summer\",Usage!$BW85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85<>\"Summer\",Usage!$EQ85,Usage!$EN85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BW85,Usage!$BT85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85<>\"Summer\",Usage!$ER85,Usage!$EO85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$BX85,Usage!$BU85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85<>\"Summer\",Usage!$ES85,Usage!$EP85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CC85,Usage!$BZ85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85<>\"Summer\",Usage!$FV85,Usage!$FS85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CD85,Usage!$CA85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85<>\"Summer\",Usage!$FW85,Usage!$FT85),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M85<>\"Summer\",Usage!$CE85,Usage!$CB85)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M85<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M85<>\"Summer\",Usage!$FX85,Usage!$FU85),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW85,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY85,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA85,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H85","v":0},{"$f":"Usage!$HD85","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD85","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN85,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO85,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I85","v":0},{"$f":"Usage!$HU85","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW85,2)","v":0},{"$f":"Usage!$HV85","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX85,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A86","v":85},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B86","v":0},{"$f":"Tenant!$C86","v":0},{"$f":"Tenant!$D86","v":0},{"$f":"Tenant!$E86","v":0},{"$f":"Tenant!$G86","v":0},{"$f":"Usage!$D86","v":"00:00:00"},{"$f":"Usage!$E86","v":"00:00:00"},{"$f":"Usage!$F86","v":0},{"$f":"Usage!$G86","v":0},{"$f":"Usage!$H86","v":0},{"$f":"Usage!$X86","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS86,2)","v":0},{"$f":"Usage!$AA86","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH86,2)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BV86,Usage!$BS86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M86=\"Summer\",Usage!$CK86,Usage!$CH86),2)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BW86,Usage!$BT86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M87=\"Summer\",Usage!$CL86,Usage!$CI86),2)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BX86,Usage!$BU86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M87=\"Summer\",Usage!$CM86,Usage!$CJ86),2)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CC86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M87=\"Summer\",Usage!$CZ86,Usage!$CW86),2)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CD86,Usage!$CA86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M87=\"Summer\",Usage!$DA86,Usage!$CX86),2)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CE86,Usage!$CB86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86=\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M86=\"Summer\",Usage!$DB86,Usage!$CY86),2)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BV86,Usage!$BS86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M86<>\"Summer\",Usage!$CK86,Usage!$CH86),2)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BW86,Usage!$BT86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M87<>\"Summer\",Usage!$CL86,Usage!$CI86),2)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BX86,Usage!$BU86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M87<>\"Summer\",Usage!$CM86,Usage!$CJ86),2)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CC86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M86<>\"Summer\",Usage!$CZ86,Usage!$CW86),2)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CD86,Usage!$CA86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M87<>\"Summer\",Usage!$DA86,Usage!$CX86),2)","v":0},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CE86,Usage!$CB86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M86<>\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M86<>\"Summer\",$G86<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M86=\"Summer\",$G86=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M87<>\"Summer\",Usage!$DB86,Usage!$CY86),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M86=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN86=TRUE,SUM($BD86*$BE86),Usage!$CO86),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M86=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC86=TRUE,SUM($BG86*$BH86),Usage!$DD86),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP86=TRUE,SUM($BJ86*$BK86),Usage!$CQ86),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE86=TRUE,SUM($BM86*$BN86),Usage!$DF86),2)","v":0},{"$f":"ROUND(Usage!$DP86,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV86,2),ROUND(Usage!$DZ86,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX86,2),ROUND(Usage!$EB86,2))","v":0},{"$f":"ROUND(Usage!$GN86,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC86=TRUE,SUM($BU86*$BV86),Usage!$ED86),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH86=TRUE,SUM($BX86*$BY86),Usage!$FI86),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE86=TRUE,SUM($CA86*$CB86),Usage!$EF86),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ86=TRUE,SUM($CD86*$CE86),Usage!$FK86),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH86,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM86,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ86,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M86<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO86,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW86,$BZ86,$CC86,$CF86,$CI86,$CL86,$CO86,$CR86),0)","v":0},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BV86,Usage!$BS86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86=\"Summer\",Usage!$EQ86,Usage!$EN86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BW86,Usage!$BT86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86=\"Summer\",Usage!$ER86,Usage!$EO86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$BX86,Usage!$BU86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86=\"Summer\",Usage!$ES86,Usage!$EP86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CC86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86=\"Summer\",Usage!$FV86,Usage!$FS86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CD86,Usage!$CA86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86=\"Summer\",Usage!$FW86,Usage!$FT86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86=\"Summer\",Usage!$CE86,Usage!$CB86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86=\"Summer\",Usage!$FX86,Usage!$FU86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z86<>\"Summer\",Usage!$BW86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86<>\"Summer\",Usage!$EQ86,Usage!$EN86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BW86,Usage!$BT86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86<>\"Summer\",Usage!$ER86,Usage!$EO86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$BX86,Usage!$BU86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86<>\"Summer\",Usage!$ES86,Usage!$EP86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CC86,Usage!$BZ86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86<>\"Summer\",Usage!$FV86,Usage!$FS86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CD86,Usage!$CA86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86<>\"Summer\",Usage!$FW86,Usage!$FT86),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M86<>\"Summer\",Usage!$CE86,Usage!$CB86)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M86<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M86<>\"Summer\",Usage!$FX86,Usage!$FU86),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW86,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY86,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA86,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H86","v":0},{"$f":"Usage!$HD86","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD86","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN86,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO86,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I86","v":0},{"$f":"Usage!$HU86","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW86,2)","v":0},{"$f":"Usage!$HV86","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX86,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A87","v":86},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B87","v":0},{"$f":"Tenant!$C87","v":0},{"$f":"Tenant!$D87","v":0},{"$f":"Tenant!$E87","v":0},{"$f":"Tenant!$G87","v":0},{"$f":"Usage!$D87","v":"00:00:00"},{"$f":"Usage!$E87","v":"00:00:00"},{"$f":"Usage!$F87","v":0},{"$f":"Usage!$G87","v":0},{"$f":"Usage!$H87","v":0},{"$f":"Usage!$X87","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS87,2)","v":0},{"$f":"Usage!$AA87","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH87,2)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BV87,Usage!$BS87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M87=\"Summer\",Usage!$CK87,Usage!$CH87),2)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BW87,Usage!$BT87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M88=\"Summer\",Usage!$CL87,Usage!$CI87),2)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BX87,Usage!$BU87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M88=\"Summer\",Usage!$CM87,Usage!$CJ87),2)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CC87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M88=\"Summer\",Usage!$CZ87,Usage!$CW87),2)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CD87,Usage!$CA87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M88=\"Summer\",Usage!$DA87,Usage!$CX87),2)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CE87,Usage!$CB87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87=\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M87=\"Summer\",Usage!$DB87,Usage!$CY87),2)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BV87,Usage!$BS87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M87<>\"Summer\",Usage!$CK87,Usage!$CH87),2)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BW87,Usage!$BT87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M88<>\"Summer\",Usage!$CL87,Usage!$CI87),2)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BX87,Usage!$BU87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M88<>\"Summer\",Usage!$CM87,Usage!$CJ87),2)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CC87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M87<>\"Summer\",Usage!$CZ87,Usage!$CW87),2)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CD87,Usage!$CA87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M88<>\"Summer\",Usage!$DA87,Usage!$CX87),2)","v":0},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CE87,Usage!$CB87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M87<>\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M87<>\"Summer\",$G87<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M87=\"Summer\",$G87=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M88<>\"Summer\",Usage!$DB87,Usage!$CY87),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M87=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN87=TRUE,SUM($BD87*$BE87),Usage!$CO87),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M87=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC87=TRUE,SUM($BG87*$BH87),Usage!$DD87),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP87=TRUE,SUM($BJ87*$BK87),Usage!$CQ87),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE87=TRUE,SUM($BM87*$BN87),Usage!$DF87),2)","v":0},{"$f":"ROUND(Usage!$DP87,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV87,2),ROUND(Usage!$DZ87,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX87,2),ROUND(Usage!$EB87,2))","v":0},{"$f":"ROUND(Usage!$GN87,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC87=TRUE,SUM($BU87*$BV87),Usage!$ED87),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH87=TRUE,SUM($BX87*$BY87),Usage!$FI87),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE87=TRUE,SUM($CA87*$CB87),Usage!$EF87),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ87=TRUE,SUM($CD87*$CE87),Usage!$FK87),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH87,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM87,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ87,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M87<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO87,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW87,$BZ87,$CC87,$CF87,$CI87,$CL87,$CO87,$CR87),0)","v":0},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BV87,Usage!$BS87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87=\"Summer\",Usage!$EQ87,Usage!$EN87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BW87,Usage!$BT87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87=\"Summer\",Usage!$ER87,Usage!$EO87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$BX87,Usage!$BU87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87=\"Summer\",Usage!$ES87,Usage!$EP87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CC87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87=\"Summer\",Usage!$FV87,Usage!$FS87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CD87,Usage!$CA87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87=\"Summer\",Usage!$FW87,Usage!$FT87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87=\"Summer\",Usage!$CE87,Usage!$CB87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87=\"Summer\",Usage!$FX87,Usage!$FU87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z87<>\"Summer\",Usage!$BW87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87<>\"Summer\",Usage!$EQ87,Usage!$EN87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BW87,Usage!$BT87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87<>\"Summer\",Usage!$ER87,Usage!$EO87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$BX87,Usage!$BU87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87<>\"Summer\",Usage!$ES87,Usage!$EP87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CC87,Usage!$BZ87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87<>\"Summer\",Usage!$FV87,Usage!$FS87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CD87,Usage!$CA87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87<>\"Summer\",Usage!$FW87,Usage!$FT87),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M87<>\"Summer\",Usage!$CE87,Usage!$CB87)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M87<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M87<>\"Summer\",Usage!$FX87,Usage!$FU87),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW87,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY87,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA87,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H87","v":0},{"$f":"Usage!$HD87","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD87","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN87,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO87,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I87","v":0},{"$f":"Usage!$HU87","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW87,2)","v":0},{"$f":"Usage!$HV87","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX87,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A88","v":87},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B88","v":0},{"$f":"Tenant!$C88","v":0},{"$f":"Tenant!$D88","v":0},{"$f":"Tenant!$E88","v":0},{"$f":"Tenant!$G88","v":0},{"$f":"Usage!$D88","v":"00:00:00"},{"$f":"Usage!$E88","v":"00:00:00"},{"$f":"Usage!$F88","v":0},{"$f":"Usage!$G88","v":0},{"$f":"Usage!$H88","v":0},{"$f":"Usage!$X88","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS88,2)","v":0},{"$f":"Usage!$AA88","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH88,2)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BV88,Usage!$BS88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M88=\"Summer\",Usage!$CK88,Usage!$CH88),2)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BW88,Usage!$BT88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M89=\"Summer\",Usage!$CL88,Usage!$CI88),2)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BX88,Usage!$BU88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M89=\"Summer\",Usage!$CM88,Usage!$CJ88),2)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CC88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M89=\"Summer\",Usage!$CZ88,Usage!$CW88),2)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CD88,Usage!$CA88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M89=\"Summer\",Usage!$DA88,Usage!$CX88),2)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CE88,Usage!$CB88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88=\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M88=\"Summer\",Usage!$DB88,Usage!$CY88),2)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BV88,Usage!$BS88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M88<>\"Summer\",Usage!$CK88,Usage!$CH88),2)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BW88,Usage!$BT88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M89<>\"Summer\",Usage!$CL88,Usage!$CI88),2)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BX88,Usage!$BU88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M89<>\"Summer\",Usage!$CM88,Usage!$CJ88),2)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CC88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M88<>\"Summer\",Usage!$CZ88,Usage!$CW88),2)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CD88,Usage!$CA88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M89<>\"Summer\",Usage!$DA88,Usage!$CX88),2)","v":0},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CE88,Usage!$CB88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M88<>\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M88<>\"Summer\",$G88<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M88=\"Summer\",$G88=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M89<>\"Summer\",Usage!$DB88,Usage!$CY88),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M88=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN88=TRUE,SUM($BD88*$BE88),Usage!$CO88),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M88=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC88=TRUE,SUM($BG88*$BH88),Usage!$DD88),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP88=TRUE,SUM($BJ88*$BK88),Usage!$CQ88),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE88=TRUE,SUM($BM88*$BN88),Usage!$DF88),2)","v":0},{"$f":"ROUND(Usage!$DP88,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV88,2),ROUND(Usage!$DZ88,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX88,2),ROUND(Usage!$EB88,2))","v":0},{"$f":"ROUND(Usage!$GN88,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC88=TRUE,SUM($BU88*$BV88),Usage!$ED88),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH88=TRUE,SUM($BX88*$BY88),Usage!$FI88),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE88=TRUE,SUM($CA88*$CB88),Usage!$EF88),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ88=TRUE,SUM($CD88*$CE88),Usage!$FK88),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH88,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM88,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ88,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M88<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO88,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW88,$BZ88,$CC88,$CF88,$CI88,$CL88,$CO88,$CR88),0)","v":0},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BV88,Usage!$BS88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88=\"Summer\",Usage!$EQ88,Usage!$EN88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BW88,Usage!$BT88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88=\"Summer\",Usage!$ER88,Usage!$EO88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$BX88,Usage!$BU88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88=\"Summer\",Usage!$ES88,Usage!$EP88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CC88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88=\"Summer\",Usage!$FV88,Usage!$FS88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CD88,Usage!$CA88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88=\"Summer\",Usage!$FW88,Usage!$FT88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88=\"Summer\",Usage!$CE88,Usage!$CB88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88=\"Summer\",Usage!$FX88,Usage!$FU88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z88<>\"Summer\",Usage!$BW88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88<>\"Summer\",Usage!$EQ88,Usage!$EN88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BW88,Usage!$BT88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88<>\"Summer\",Usage!$ER88,Usage!$EO88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$BX88,Usage!$BU88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88<>\"Summer\",Usage!$ES88,Usage!$EP88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CC88,Usage!$BZ88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88<>\"Summer\",Usage!$FV88,Usage!$FS88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CD88,Usage!$CA88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88<>\"Summer\",Usage!$FW88,Usage!$FT88),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M88<>\"Summer\",Usage!$CE88,Usage!$CB88)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M88<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M88<>\"Summer\",Usage!$FX88,Usage!$FU88),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW88,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY88,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA88,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H88","v":0},{"$f":"Usage!$HD88","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD88","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN88,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO88,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I88","v":0},{"$f":"Usage!$HU88","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW88,2)","v":0},{"$f":"Usage!$HV88","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX88,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A89","v":88},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B89","v":0},{"$f":"Tenant!$C89","v":0},{"$f":"Tenant!$D89","v":0},{"$f":"Tenant!$E89","v":0},{"$f":"Tenant!$G89","v":0},{"$f":"Usage!$D89","v":"00:00:00"},{"$f":"Usage!$E89","v":"00:00:00"},{"$f":"Usage!$F89","v":0},{"$f":"Usage!$G89","v":0},{"$f":"Usage!$H89","v":0},{"$f":"Usage!$X89","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS89,2)","v":0},{"$f":"Usage!$AA89","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH89,2)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BV89,Usage!$BS89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M89=\"Summer\",Usage!$CK89,Usage!$CH89),2)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BW89,Usage!$BT89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M90=\"Summer\",Usage!$CL89,Usage!$CI89),2)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BX89,Usage!$BU89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M90=\"Summer\",Usage!$CM89,Usage!$CJ89),2)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CC89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M90=\"Summer\",Usage!$CZ89,Usage!$CW89),2)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CD89,Usage!$CA89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M90=\"Summer\",Usage!$DA89,Usage!$CX89),2)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CE89,Usage!$CB89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89=\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M89=\"Summer\",Usage!$DB89,Usage!$CY89),2)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BV89,Usage!$BS89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M89<>\"Summer\",Usage!$CK89,Usage!$CH89),2)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BW89,Usage!$BT89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M90<>\"Summer\",Usage!$CL89,Usage!$CI89),2)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BX89,Usage!$BU89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M90<>\"Summer\",Usage!$CM89,Usage!$CJ89),2)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CC89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M89<>\"Summer\",Usage!$CZ89,Usage!$CW89),2)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CD89,Usage!$CA89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M90<>\"Summer\",Usage!$DA89,Usage!$CX89),2)","v":0},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CE89,Usage!$CB89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M89<>\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M89<>\"Summer\",$G89<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M89=\"Summer\",$G89=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M90<>\"Summer\",Usage!$DB89,Usage!$CY89),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M89=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN89=TRUE,SUM($BD89*$BE89),Usage!$CO89),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M89=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC89=TRUE,SUM($BG89*$BH89),Usage!$DD89),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP89=TRUE,SUM($BJ89*$BK89),Usage!$CQ89),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE89=TRUE,SUM($BM89*$BN89),Usage!$DF89),2)","v":0},{"$f":"ROUND(Usage!$DP89,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV89,2),ROUND(Usage!$DZ89,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX89,2),ROUND(Usage!$EB89,2))","v":0},{"$f":"ROUND(Usage!$GN89,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC89=TRUE,SUM($BU89*$BV89),Usage!$ED89),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH89=TRUE,SUM($BX89*$BY89),Usage!$FI89),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE89=TRUE,SUM($CA89*$CB89),Usage!$EF89),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ89=TRUE,SUM($CD89*$CE89),Usage!$FK89),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH89,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM89,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ89,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M89<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO89,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW89,$BZ89,$CC89,$CF89,$CI89,$CL89,$CO89,$CR89),0)","v":0},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BV89,Usage!$BS89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89=\"Summer\",Usage!$EQ89,Usage!$EN89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BW89,Usage!$BT89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89=\"Summer\",Usage!$ER89,Usage!$EO89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$BX89,Usage!$BU89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89=\"Summer\",Usage!$ES89,Usage!$EP89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CC89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89=\"Summer\",Usage!$FV89,Usage!$FS89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CD89,Usage!$CA89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89=\"Summer\",Usage!$FW89,Usage!$FT89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89=\"Summer\",Usage!$CE89,Usage!$CB89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89=\"Summer\",Usage!$FX89,Usage!$FU89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z89<>\"Summer\",Usage!$BW89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89<>\"Summer\",Usage!$EQ89,Usage!$EN89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BW89,Usage!$BT89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89<>\"Summer\",Usage!$ER89,Usage!$EO89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$BX89,Usage!$BU89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89<>\"Summer\",Usage!$ES89,Usage!$EP89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CC89,Usage!$BZ89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89<>\"Summer\",Usage!$FV89,Usage!$FS89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CD89,Usage!$CA89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89<>\"Summer\",Usage!$FW89,Usage!$FT89),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M89<>\"Summer\",Usage!$CE89,Usage!$CB89)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M89<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M89<>\"Summer\",Usage!$FX89,Usage!$FU89),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW89,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY89,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA89,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H89","v":0},{"$f":"Usage!$HD89","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD89","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN89,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO89,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I89","v":0},{"$f":"Usage!$HU89","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW89,2)","v":0},{"$f":"Usage!$HV89","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX89,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A90","v":89},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B90","v":0},{"$f":"Tenant!$C90","v":0},{"$f":"Tenant!$D90","v":0},{"$f":"Tenant!$E90","v":0},{"$f":"Tenant!$G90","v":0},{"$f":"Usage!$D90","v":"00:00:00"},{"$f":"Usage!$E90","v":"00:00:00"},{"$f":"Usage!$F90","v":0},{"$f":"Usage!$G90","v":0},{"$f":"Usage!$H90","v":0},{"$f":"Usage!$X90","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS90,2)","v":0},{"$f":"Usage!$AA90","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH90,2)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BV90,Usage!$BS90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M90=\"Summer\",Usage!$CK90,Usage!$CH90),2)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BW90,Usage!$BT90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M91=\"Summer\",Usage!$CL90,Usage!$CI90),2)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BX90,Usage!$BU90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M91=\"Summer\",Usage!$CM90,Usage!$CJ90),2)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CC90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M91=\"Summer\",Usage!$CZ90,Usage!$CW90),2)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CD90,Usage!$CA90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M91=\"Summer\",Usage!$DA90,Usage!$CX90),2)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CE90,Usage!$CB90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90=\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M90=\"Summer\",Usage!$DB90,Usage!$CY90),2)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BV90,Usage!$BS90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M90<>\"Summer\",Usage!$CK90,Usage!$CH90),2)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BW90,Usage!$BT90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M91<>\"Summer\",Usage!$CL90,Usage!$CI90),2)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BX90,Usage!$BU90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M91<>\"Summer\",Usage!$CM90,Usage!$CJ90),2)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CC90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M90<>\"Summer\",Usage!$CZ90,Usage!$CW90),2)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CD90,Usage!$CA90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M91<>\"Summer\",Usage!$DA90,Usage!$CX90),2)","v":0},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CE90,Usage!$CB90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M90<>\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M90<>\"Summer\",$G90<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M90=\"Summer\",$G90=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M91<>\"Summer\",Usage!$DB90,Usage!$CY90),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M90=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN90=TRUE,SUM($BD90*$BE90),Usage!$CO90),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M90=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC90=TRUE,SUM($BG90*$BH90),Usage!$DD90),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP90=TRUE,SUM($BJ90*$BK90),Usage!$CQ90),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE90=TRUE,SUM($BM90*$BN90),Usage!$DF90),2)","v":0},{"$f":"ROUND(Usage!$DP90,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV90,2),ROUND(Usage!$DZ90,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX90,2),ROUND(Usage!$EB90,2))","v":0},{"$f":"ROUND(Usage!$GN90,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC90=TRUE,SUM($BU90*$BV90),Usage!$ED90),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH90=TRUE,SUM($BX90*$BY90),Usage!$FI90),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE90=TRUE,SUM($CA90*$CB90),Usage!$EF90),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ90=TRUE,SUM($CD90*$CE90),Usage!$FK90),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH90,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM90,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ90,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M90<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO90,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW90,$BZ90,$CC90,$CF90,$CI90,$CL90,$CO90,$CR90),0)","v":0},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BV90,Usage!$BS90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90=\"Summer\",Usage!$EQ90,Usage!$EN90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BW90,Usage!$BT90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90=\"Summer\",Usage!$ER90,Usage!$EO90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$BX90,Usage!$BU90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90=\"Summer\",Usage!$ES90,Usage!$EP90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CC90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90=\"Summer\",Usage!$FV90,Usage!$FS90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CD90,Usage!$CA90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90=\"Summer\",Usage!$FW90,Usage!$FT90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90=\"Summer\",Usage!$CE90,Usage!$CB90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90=\"Summer\",Usage!$FX90,Usage!$FU90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z90<>\"Summer\",Usage!$BW90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90<>\"Summer\",Usage!$EQ90,Usage!$EN90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BW90,Usage!$BT90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90<>\"Summer\",Usage!$ER90,Usage!$EO90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$BX90,Usage!$BU90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90<>\"Summer\",Usage!$ES90,Usage!$EP90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CC90,Usage!$BZ90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90<>\"Summer\",Usage!$FV90,Usage!$FS90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CD90,Usage!$CA90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90<>\"Summer\",Usage!$FW90,Usage!$FT90),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M90<>\"Summer\",Usage!$CE90,Usage!$CB90)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M90<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M90<>\"Summer\",Usage!$FX90,Usage!$FU90),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW90,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY90,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA90,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H90","v":0},{"$f":"Usage!$HD90","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD90","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN90,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO90,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I90","v":0},{"$f":"Usage!$HU90","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW90,2)","v":0},{"$f":"Usage!$HV90","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX90,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A91","v":90},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B91","v":0},{"$f":"Tenant!$C91","v":0},{"$f":"Tenant!$D91","v":0},{"$f":"Tenant!$E91","v":0},{"$f":"Tenant!$G91","v":0},{"$f":"Usage!$D91","v":"00:00:00"},{"$f":"Usage!$E91","v":"00:00:00"},{"$f":"Usage!$F91","v":0},{"$f":"Usage!$G91","v":0},{"$f":"Usage!$H91","v":0},{"$f":"Usage!$X91","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS91,2)","v":0},{"$f":"Usage!$AA91","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH91,2)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BV91,Usage!$BS91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M91=\"Summer\",Usage!$CK91,Usage!$CH91),2)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BW91,Usage!$BT91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M92=\"Summer\",Usage!$CL91,Usage!$CI91),2)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BX91,Usage!$BU91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M92=\"Summer\",Usage!$CM91,Usage!$CJ91),2)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CC91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M92=\"Summer\",Usage!$CZ91,Usage!$CW91),2)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CD91,Usage!$CA91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M92=\"Summer\",Usage!$DA91,Usage!$CX91),2)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CE91,Usage!$CB91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91=\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M91=\"Summer\",Usage!$DB91,Usage!$CY91),2)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BV91,Usage!$BS91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M91<>\"Summer\",Usage!$CK91,Usage!$CH91),2)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BW91,Usage!$BT91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M92<>\"Summer\",Usage!$CL91,Usage!$CI91),2)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BX91,Usage!$BU91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M92<>\"Summer\",Usage!$CM91,Usage!$CJ91),2)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CC91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M91<>\"Summer\",Usage!$CZ91,Usage!$CW91),2)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CD91,Usage!$CA91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M92<>\"Summer\",Usage!$DA91,Usage!$CX91),2)","v":0},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CE91,Usage!$CB91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M91<>\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M91<>\"Summer\",$G91<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M91=\"Summer\",$G91=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M92<>\"Summer\",Usage!$DB91,Usage!$CY91),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M91=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN91=TRUE,SUM($BD91*$BE91),Usage!$CO91),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M91=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC91=TRUE,SUM($BG91*$BH91),Usage!$DD91),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP91=TRUE,SUM($BJ91*$BK91),Usage!$CQ91),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE91=TRUE,SUM($BM91*$BN91),Usage!$DF91),2)","v":0},{"$f":"ROUND(Usage!$DP91,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV91,2),ROUND(Usage!$DZ91,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX91,2),ROUND(Usage!$EB91,2))","v":0},{"$f":"ROUND(Usage!$GN91,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC91=TRUE,SUM($BU91*$BV91),Usage!$ED91),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH91=TRUE,SUM($BX91*$BY91),Usage!$FI91),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE91=TRUE,SUM($CA91*$CB91),Usage!$EF91),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ91=TRUE,SUM($CD91*$CE91),Usage!$FK91),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH91,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM91,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ91,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M91<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO91,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW91,$BZ91,$CC91,$CF91,$CI91,$CL91,$CO91,$CR91),0)","v":0},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BV91,Usage!$BS91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91=\"Summer\",Usage!$EQ91,Usage!$EN91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BW91,Usage!$BT91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91=\"Summer\",Usage!$ER91,Usage!$EO91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$BX91,Usage!$BU91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91=\"Summer\",Usage!$ES91,Usage!$EP91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CC91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91=\"Summer\",Usage!$FV91,Usage!$FS91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CD91,Usage!$CA91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91=\"Summer\",Usage!$FW91,Usage!$FT91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91=\"Summer\",Usage!$CE91,Usage!$CB91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91=\"Summer\",Usage!$FX91,Usage!$FU91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z91<>\"Summer\",Usage!$BW91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91<>\"Summer\",Usage!$EQ91,Usage!$EN91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BW91,Usage!$BT91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91<>\"Summer\",Usage!$ER91,Usage!$EO91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$BX91,Usage!$BU91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91<>\"Summer\",Usage!$ES91,Usage!$EP91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CC91,Usage!$BZ91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91<>\"Summer\",Usage!$FV91,Usage!$FS91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CD91,Usage!$CA91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91<>\"Summer\",Usage!$FW91,Usage!$FT91),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M91<>\"Summer\",Usage!$CE91,Usage!$CB91)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M91<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M91<>\"Summer\",Usage!$FX91,Usage!$FU91),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW91,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY91,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA91,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H91","v":0},{"$f":"Usage!$HD91","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD91","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN91,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO91,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I91","v":0},{"$f":"Usage!$HU91","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW91,2)","v":0},{"$f":"Usage!$HV91","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX91,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A92","v":91},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B92","v":0},{"$f":"Tenant!$C92","v":0},{"$f":"Tenant!$D92","v":0},{"$f":"Tenant!$E92","v":0},{"$f":"Tenant!$G92","v":0},{"$f":"Usage!$D92","v":"00:00:00"},{"$f":"Usage!$E92","v":"00:00:00"},{"$f":"Usage!$F92","v":0},{"$f":"Usage!$G92","v":0},{"$f":"Usage!$H92","v":0},{"$f":"Usage!$X92","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS92,2)","v":0},{"$f":"Usage!$AA92","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH92,2)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BV92,Usage!$BS92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M92=\"Summer\",Usage!$CK92,Usage!$CH92),2)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BW92,Usage!$BT92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M93=\"Summer\",Usage!$CL92,Usage!$CI92),2)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BX92,Usage!$BU92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M93=\"Summer\",Usage!$CM92,Usage!$CJ92),2)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CC92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M93=\"Summer\",Usage!$CZ92,Usage!$CW92),2)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CD92,Usage!$CA92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M93=\"Summer\",Usage!$DA92,Usage!$CX92),2)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CE92,Usage!$CB92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92=\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M92=\"Summer\",Usage!$DB92,Usage!$CY92),2)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BV92,Usage!$BS92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M92<>\"Summer\",Usage!$CK92,Usage!$CH92),2)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BW92,Usage!$BT92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M93<>\"Summer\",Usage!$CL92,Usage!$CI92),2)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BX92,Usage!$BU92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M93<>\"Summer\",Usage!$CM92,Usage!$CJ92),2)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CC92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M92<>\"Summer\",Usage!$CZ92,Usage!$CW92),2)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CD92,Usage!$CA92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M93<>\"Summer\",Usage!$DA92,Usage!$CX92),2)","v":0},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CE92,Usage!$CB92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M92<>\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M92<>\"Summer\",$G92<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M92=\"Summer\",$G92=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M93<>\"Summer\",Usage!$DB92,Usage!$CY92),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M92=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN92=TRUE,SUM($BD92*$BE92),Usage!$CO92),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M92=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC92=TRUE,SUM($BG92*$BH92),Usage!$DD92),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP92=TRUE,SUM($BJ92*$BK92),Usage!$CQ92),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE92=TRUE,SUM($BM92*$BN92),Usage!$DF92),2)","v":0},{"$f":"ROUND(Usage!$DP92,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV92,2),ROUND(Usage!$DZ92,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX92,2),ROUND(Usage!$EB92,2))","v":0},{"$f":"ROUND(Usage!$GN92,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC92=TRUE,SUM($BU92*$BV92),Usage!$ED92),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH92=TRUE,SUM($BX92*$BY92),Usage!$FI92),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE92=TRUE,SUM($CA92*$CB92),Usage!$EF92),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ92=TRUE,SUM($CD92*$CE92),Usage!$FK92),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH92,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM92,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ92,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M92<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO92,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW92,$BZ92,$CC92,$CF92,$CI92,$CL92,$CO92,$CR92),0)","v":0},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BV92,Usage!$BS92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92=\"Summer\",Usage!$EQ92,Usage!$EN92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BW92,Usage!$BT92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92=\"Summer\",Usage!$ER92,Usage!$EO92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$BX92,Usage!$BU92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92=\"Summer\",Usage!$ES92,Usage!$EP92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CC92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92=\"Summer\",Usage!$FV92,Usage!$FS92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CD92,Usage!$CA92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92=\"Summer\",Usage!$FW92,Usage!$FT92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92=\"Summer\",Usage!$CE92,Usage!$CB92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92=\"Summer\",Usage!$FX92,Usage!$FU92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z92<>\"Summer\",Usage!$BW92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92<>\"Summer\",Usage!$EQ92,Usage!$EN92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BW92,Usage!$BT92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92<>\"Summer\",Usage!$ER92,Usage!$EO92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$BX92,Usage!$BU92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92<>\"Summer\",Usage!$ES92,Usage!$EP92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CC92,Usage!$BZ92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92<>\"Summer\",Usage!$FV92,Usage!$FS92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CD92,Usage!$CA92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92<>\"Summer\",Usage!$FW92,Usage!$FT92),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M92<>\"Summer\",Usage!$CE92,Usage!$CB92)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M92<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M92<>\"Summer\",Usage!$FX92,Usage!$FU92),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW92,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY92,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA92,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H92","v":0},{"$f":"Usage!$HD92","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD92","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN92,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO92,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I92","v":0},{"$f":"Usage!$HU92","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW92,2)","v":0},{"$f":"Usage!$HV92","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX92,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A93","v":92},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B93","v":0},{"$f":"Tenant!$C93","v":0},{"$f":"Tenant!$D93","v":0},{"$f":"Tenant!$E93","v":0},{"$f":"Tenant!$G93","v":0},{"$f":"Usage!$D93","v":"00:00:00"},{"$f":"Usage!$E93","v":"00:00:00"},{"$f":"Usage!$F93","v":0},{"$f":"Usage!$G93","v":0},{"$f":"Usage!$H93","v":0},{"$f":"Usage!$X93","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS93,2)","v":0},{"$f":"Usage!$AA93","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH93,2)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BV93,Usage!$BS93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M93=\"Summer\",Usage!$CK93,Usage!$CH93),2)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BW93,Usage!$BT93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M94=\"Summer\",Usage!$CL93,Usage!$CI93),2)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BX93,Usage!$BU93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M94=\"Summer\",Usage!$CM93,Usage!$CJ93),2)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CC93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M94=\"Summer\",Usage!$CZ93,Usage!$CW93),2)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CD93,Usage!$CA93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M94=\"Summer\",Usage!$DA93,Usage!$CX93),2)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CE93,Usage!$CB93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93=\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M93=\"Summer\",Usage!$DB93,Usage!$CY93),2)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BV93,Usage!$BS93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M93<>\"Summer\",Usage!$CK93,Usage!$CH93),2)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BW93,Usage!$BT93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M94<>\"Summer\",Usage!$CL93,Usage!$CI93),2)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BX93,Usage!$BU93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M94<>\"Summer\",Usage!$CM93,Usage!$CJ93),2)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CC93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M93<>\"Summer\",Usage!$CZ93,Usage!$CW93),2)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CD93,Usage!$CA93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M94<>\"Summer\",Usage!$DA93,Usage!$CX93),2)","v":0},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CE93,Usage!$CB93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M93<>\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M93<>\"Summer\",$G93<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M93=\"Summer\",$G93=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M94<>\"Summer\",Usage!$DB93,Usage!$CY93),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M93=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN93=TRUE,SUM($BD93*$BE93),Usage!$CO93),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M93=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC93=TRUE,SUM($BG93*$BH93),Usage!$DD93),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP93=TRUE,SUM($BJ93*$BK93),Usage!$CQ93),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE93=TRUE,SUM($BM93*$BN93),Usage!$DF93),2)","v":0},{"$f":"ROUND(Usage!$DP93,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV93,2),ROUND(Usage!$DZ93,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX93,2),ROUND(Usage!$EB93,2))","v":0},{"$f":"ROUND(Usage!$GN93,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC93=TRUE,SUM($BU93*$BV93),Usage!$ED93),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH93=TRUE,SUM($BX93*$BY93),Usage!$FI93),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE93=TRUE,SUM($CA93*$CB93),Usage!$EF93),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ93=TRUE,SUM($CD93*$CE93),Usage!$FK93),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH93,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM93,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ93,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M93<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO93,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW93,$BZ93,$CC93,$CF93,$CI93,$CL93,$CO93,$CR93),0)","v":0},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BV93,Usage!$BS93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93=\"Summer\",Usage!$EQ93,Usage!$EN93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BW93,Usage!$BT93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93=\"Summer\",Usage!$ER93,Usage!$EO93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$BX93,Usage!$BU93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93=\"Summer\",Usage!$ES93,Usage!$EP93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CC93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93=\"Summer\",Usage!$FV93,Usage!$FS93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CD93,Usage!$CA93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93=\"Summer\",Usage!$FW93,Usage!$FT93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93=\"Summer\",Usage!$CE93,Usage!$CB93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93=\"Summer\",Usage!$FX93,Usage!$FU93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z93<>\"Summer\",Usage!$BW93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93<>\"Summer\",Usage!$EQ93,Usage!$EN93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BW93,Usage!$BT93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93<>\"Summer\",Usage!$ER93,Usage!$EO93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$BX93,Usage!$BU93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93<>\"Summer\",Usage!$ES93,Usage!$EP93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CC93,Usage!$BZ93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93<>\"Summer\",Usage!$FV93,Usage!$FS93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CD93,Usage!$CA93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93<>\"Summer\",Usage!$FW93,Usage!$FT93),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M93<>\"Summer\",Usage!$CE93,Usage!$CB93)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M93<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M93<>\"Summer\",Usage!$FX93,Usage!$FU93),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW93,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY93,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA93,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H93","v":0},{"$f":"Usage!$HD93","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD93","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN93,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO93,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I93","v":0},{"$f":"Usage!$HU93","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW93,2)","v":0},{"$f":"Usage!$HV93","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX93,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A94","v":93},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B94","v":0},{"$f":"Tenant!$C94","v":0},{"$f":"Tenant!$D94","v":0},{"$f":"Tenant!$E94","v":0},{"$f":"Tenant!$G94","v":0},{"$f":"Usage!$D94","v":"00:00:00"},{"$f":"Usage!$E94","v":"00:00:00"},{"$f":"Usage!$F94","v":0},{"$f":"Usage!$G94","v":0},{"$f":"Usage!$H94","v":0},{"$f":"Usage!$X94","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS94,2)","v":0},{"$f":"Usage!$AA94","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH94,2)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BV94,Usage!$BS94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M94=\"Summer\",Usage!$CK94,Usage!$CH94),2)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BW94,Usage!$BT94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M95=\"Summer\",Usage!$CL94,Usage!$CI94),2)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BX94,Usage!$BU94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M95=\"Summer\",Usage!$CM94,Usage!$CJ94),2)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CC94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M95=\"Summer\",Usage!$CZ94,Usage!$CW94),2)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CD94,Usage!$CA94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M95=\"Summer\",Usage!$DA94,Usage!$CX94),2)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CE94,Usage!$CB94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94=\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M94=\"Summer\",Usage!$DB94,Usage!$CY94),2)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BV94,Usage!$BS94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M94<>\"Summer\",Usage!$CK94,Usage!$CH94),2)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BW94,Usage!$BT94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M95<>\"Summer\",Usage!$CL94,Usage!$CI94),2)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BX94,Usage!$BU94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M95<>\"Summer\",Usage!$CM94,Usage!$CJ94),2)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CC94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M94<>\"Summer\",Usage!$CZ94,Usage!$CW94),2)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CD94,Usage!$CA94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M95<>\"Summer\",Usage!$DA94,Usage!$CX94),2)","v":0},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CE94,Usage!$CB94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M94<>\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M94<>\"Summer\",$G94<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M94=\"Summer\",$G94=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M95<>\"Summer\",Usage!$DB94,Usage!$CY94),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M94=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN94=TRUE,SUM($BD94*$BE94),Usage!$CO94),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M94=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC94=TRUE,SUM($BG94*$BH94),Usage!$DD94),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP94=TRUE,SUM($BJ94*$BK94),Usage!$CQ94),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE94=TRUE,SUM($BM94*$BN94),Usage!$DF94),2)","v":0},{"$f":"ROUND(Usage!$DP94,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV94,2),ROUND(Usage!$DZ94,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX94,2),ROUND(Usage!$EB94,2))","v":0},{"$f":"ROUND(Usage!$GN94,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC94=TRUE,SUM($BU94*$BV94),Usage!$ED94),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH94=TRUE,SUM($BX94*$BY94),Usage!$FI94),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE94=TRUE,SUM($CA94*$CB94),Usage!$EF94),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ94=TRUE,SUM($CD94*$CE94),Usage!$FK94),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH94,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM94,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ94,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M94<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO94,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW94,$BZ94,$CC94,$CF94,$CI94,$CL94,$CO94,$CR94),0)","v":0},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BV94,Usage!$BS94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94=\"Summer\",Usage!$EQ94,Usage!$EN94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BW94,Usage!$BT94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94=\"Summer\",Usage!$ER94,Usage!$EO94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$BX94,Usage!$BU94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94=\"Summer\",Usage!$ES94,Usage!$EP94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CC94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94=\"Summer\",Usage!$FV94,Usage!$FS94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CD94,Usage!$CA94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94=\"Summer\",Usage!$FW94,Usage!$FT94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94=\"Summer\",Usage!$CE94,Usage!$CB94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94=\"Summer\",Usage!$FX94,Usage!$FU94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z94<>\"Summer\",Usage!$BW94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94<>\"Summer\",Usage!$EQ94,Usage!$EN94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BW94,Usage!$BT94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94<>\"Summer\",Usage!$ER94,Usage!$EO94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$BX94,Usage!$BU94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94<>\"Summer\",Usage!$ES94,Usage!$EP94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CC94,Usage!$BZ94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94<>\"Summer\",Usage!$FV94,Usage!$FS94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CD94,Usage!$CA94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94<>\"Summer\",Usage!$FW94,Usage!$FT94),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M94<>\"Summer\",Usage!$CE94,Usage!$CB94)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M94<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M94<>\"Summer\",Usage!$FX94,Usage!$FU94),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW94,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY94,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA94,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H94","v":0},{"$f":"Usage!$HD94","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD94","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN94,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO94,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I94","v":0},{"$f":"Usage!$HU94","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW94,2)","v":0},{"$f":"Usage!$HV94","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX94,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A95","v":94},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B95","v":0},{"$f":"Tenant!$C95","v":0},{"$f":"Tenant!$D95","v":0},{"$f":"Tenant!$E95","v":0},{"$f":"Tenant!$G95","v":0},{"$f":"Usage!$D95","v":"00:00:00"},{"$f":"Usage!$E95","v":"00:00:00"},{"$f":"Usage!$F95","v":0},{"$f":"Usage!$G95","v":0},{"$f":"Usage!$H95","v":0},{"$f":"Usage!$X95","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS95,2)","v":0},{"$f":"Usage!$AA95","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH95,2)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BV95,Usage!$BS95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M95=\"Summer\",Usage!$CK95,Usage!$CH95),2)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BW95,Usage!$BT95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M96=\"Summer\",Usage!$CL95,Usage!$CI95),2)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BX95,Usage!$BU95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M96=\"Summer\",Usage!$CM95,Usage!$CJ95),2)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CC95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M96=\"Summer\",Usage!$CZ95,Usage!$CW95),2)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CD95,Usage!$CA95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M96=\"Summer\",Usage!$DA95,Usage!$CX95),2)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CE95,Usage!$CB95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95=\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M95=\"Summer\",Usage!$DB95,Usage!$CY95),2)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BV95,Usage!$BS95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M95<>\"Summer\",Usage!$CK95,Usage!$CH95),2)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BW95,Usage!$BT95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M96<>\"Summer\",Usage!$CL95,Usage!$CI95),2)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BX95,Usage!$BU95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M96<>\"Summer\",Usage!$CM95,Usage!$CJ95),2)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CC95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M95<>\"Summer\",Usage!$CZ95,Usage!$CW95),2)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CD95,Usage!$CA95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M96<>\"Summer\",Usage!$DA95,Usage!$CX95),2)","v":0},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CE95,Usage!$CB95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M95<>\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M95<>\"Summer\",$G95<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M95=\"Summer\",$G95=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M96<>\"Summer\",Usage!$DB95,Usage!$CY95),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M95=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN95=TRUE,SUM($BD95*$BE95),Usage!$CO95),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M95=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC95=TRUE,SUM($BG95*$BH95),Usage!$DD95),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP95=TRUE,SUM($BJ95*$BK95),Usage!$CQ95),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE95=TRUE,SUM($BM95*$BN95),Usage!$DF95),2)","v":0},{"$f":"ROUND(Usage!$DP95,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV95,2),ROUND(Usage!$DZ95,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX95,2),ROUND(Usage!$EB95,2))","v":0},{"$f":"ROUND(Usage!$GN95,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC95=TRUE,SUM($BU95*$BV95),Usage!$ED95),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH95=TRUE,SUM($BX95*$BY95),Usage!$FI95),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE95=TRUE,SUM($CA95*$CB95),Usage!$EF95),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ95=TRUE,SUM($CD95*$CE95),Usage!$FK95),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH95,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM95,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ95,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M95<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO95,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW95,$BZ95,$CC95,$CF95,$CI95,$CL95,$CO95,$CR95),0)","v":0},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BV95,Usage!$BS95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95=\"Summer\",Usage!$EQ95,Usage!$EN95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BW95,Usage!$BT95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95=\"Summer\",Usage!$ER95,Usage!$EO95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$BX95,Usage!$BU95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95=\"Summer\",Usage!$ES95,Usage!$EP95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CC95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95=\"Summer\",Usage!$FV95,Usage!$FS95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CD95,Usage!$CA95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95=\"Summer\",Usage!$FW95,Usage!$FT95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95=\"Summer\",Usage!$CE95,Usage!$CB95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95=\"Summer\",Usage!$FX95,Usage!$FU95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z95<>\"Summer\",Usage!$BW95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95<>\"Summer\",Usage!$EQ95,Usage!$EN95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BW95,Usage!$BT95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95<>\"Summer\",Usage!$ER95,Usage!$EO95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$BX95,Usage!$BU95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95<>\"Summer\",Usage!$ES95,Usage!$EP95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CC95,Usage!$BZ95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95<>\"Summer\",Usage!$FV95,Usage!$FS95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CD95,Usage!$CA95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95<>\"Summer\",Usage!$FW95,Usage!$FT95),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M95<>\"Summer\",Usage!$CE95,Usage!$CB95)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M95<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M95<>\"Summer\",Usage!$FX95,Usage!$FU95),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW95,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY95,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA95,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H95","v":0},{"$f":"Usage!$HD95","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD95","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN95,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO95,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I95","v":0},{"$f":"Usage!$HU95","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW95,2)","v":0},{"$f":"Usage!$HV95","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX95,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A96","v":95},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B96","v":0},{"$f":"Tenant!$C96","v":0},{"$f":"Tenant!$D96","v":0},{"$f":"Tenant!$E96","v":0},{"$f":"Tenant!$G96","v":0},{"$f":"Usage!$D96","v":"00:00:00"},{"$f":"Usage!$E96","v":"00:00:00"},{"$f":"Usage!$F96","v":0},{"$f":"Usage!$G96","v":0},{"$f":"Usage!$H96","v":0},{"$f":"Usage!$X96","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS96,2)","v":0},{"$f":"Usage!$AA96","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH96,2)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BV96,Usage!$BS96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M96=\"Summer\",Usage!$CK96,Usage!$CH96),2)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BW96,Usage!$BT96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M97=\"Summer\",Usage!$CL96,Usage!$CI96),2)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BX96,Usage!$BU96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M97=\"Summer\",Usage!$CM96,Usage!$CJ96),2)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CC96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M97=\"Summer\",Usage!$CZ96,Usage!$CW96),2)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CD96,Usage!$CA96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M97=\"Summer\",Usage!$DA96,Usage!$CX96),2)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CE96,Usage!$CB96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96=\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M96=\"Summer\",Usage!$DB96,Usage!$CY96),2)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BV96,Usage!$BS96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M96<>\"Summer\",Usage!$CK96,Usage!$CH96),2)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BW96,Usage!$BT96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M97<>\"Summer\",Usage!$CL96,Usage!$CI96),2)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BX96,Usage!$BU96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M97<>\"Summer\",Usage!$CM96,Usage!$CJ96),2)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CC96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M96<>\"Summer\",Usage!$CZ96,Usage!$CW96),2)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CD96,Usage!$CA96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M97<>\"Summer\",Usage!$DA96,Usage!$CX96),2)","v":0},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CE96,Usage!$CB96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M96<>\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M96<>\"Summer\",$G96<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M96=\"Summer\",$G96=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M97<>\"Summer\",Usage!$DB96,Usage!$CY96),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M96=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN96=TRUE,SUM($BD96*$BE96),Usage!$CO96),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M96=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC96=TRUE,SUM($BG96*$BH96),Usage!$DD96),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP96=TRUE,SUM($BJ96*$BK96),Usage!$CQ96),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE96=TRUE,SUM($BM96*$BN96),Usage!$DF96),2)","v":0},{"$f":"ROUND(Usage!$DP96,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV96,2),ROUND(Usage!$DZ96,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX96,2),ROUND(Usage!$EB96,2))","v":0},{"$f":"ROUND(Usage!$GN96,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC96=TRUE,SUM($BU96*$BV96),Usage!$ED96),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH96=TRUE,SUM($BX96*$BY96),Usage!$FI96),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE96=TRUE,SUM($CA96*$CB96),Usage!$EF96),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ96=TRUE,SUM($CD96*$CE96),Usage!$FK96),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH96,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM96,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ96,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M96<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO96,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW96,$BZ96,$CC96,$CF96,$CI96,$CL96,$CO96,$CR96),0)","v":0},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BV96,Usage!$BS96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96=\"Summer\",Usage!$EQ96,Usage!$EN96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BW96,Usage!$BT96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96=\"Summer\",Usage!$ER96,Usage!$EO96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$BX96,Usage!$BU96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96=\"Summer\",Usage!$ES96,Usage!$EP96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CC96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96=\"Summer\",Usage!$FV96,Usage!$FS96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CD96,Usage!$CA96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96=\"Summer\",Usage!$FW96,Usage!$FT96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96=\"Summer\",Usage!$CE96,Usage!$CB96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96=\"Summer\",Usage!$FX96,Usage!$FU96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z96<>\"Summer\",Usage!$BW96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96<>\"Summer\",Usage!$EQ96,Usage!$EN96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BW96,Usage!$BT96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96<>\"Summer\",Usage!$ER96,Usage!$EO96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$BX96,Usage!$BU96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96<>\"Summer\",Usage!$ES96,Usage!$EP96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CC96,Usage!$BZ96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96<>\"Summer\",Usage!$FV96,Usage!$FS96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CD96,Usage!$CA96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96<>\"Summer\",Usage!$FW96,Usage!$FT96),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M96<>\"Summer\",Usage!$CE96,Usage!$CB96)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M96<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M96<>\"Summer\",Usage!$FX96,Usage!$FU96),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW96,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY96,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA96,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H96","v":0},{"$f":"Usage!$HD96","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD96","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN96,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO96,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I96","v":0},{"$f":"Usage!$HU96","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW96,2)","v":0},{"$f":"Usage!$HV96","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX96,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A97","v":96},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B97","v":0},{"$f":"Tenant!$C97","v":0},{"$f":"Tenant!$D97","v":0},{"$f":"Tenant!$E97","v":0},{"$f":"Tenant!$G97","v":0},{"$f":"Usage!$D97","v":"00:00:00"},{"$f":"Usage!$E97","v":"00:00:00"},{"$f":"Usage!$F97","v":0},{"$f":"Usage!$G97","v":0},{"$f":"Usage!$H97","v":0},{"$f":"Usage!$X97","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS97,2)","v":0},{"$f":"Usage!$AA97","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH97,2)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BV97,Usage!$BS97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M97=\"Summer\",Usage!$CK97,Usage!$CH97),2)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BW97,Usage!$BT97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M98=\"Summer\",Usage!$CL97,Usage!$CI97),2)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BX97,Usage!$BU97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M98=\"Summer\",Usage!$CM97,Usage!$CJ97),2)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CC97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M98=\"Summer\",Usage!$CZ97,Usage!$CW97),2)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CD97,Usage!$CA97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M98=\"Summer\",Usage!$DA97,Usage!$CX97),2)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CE97,Usage!$CB97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97=\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M97=\"Summer\",Usage!$DB97,Usage!$CY97),2)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BV97,Usage!$BS97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M97<>\"Summer\",Usage!$CK97,Usage!$CH97),2)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BW97,Usage!$BT97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M98<>\"Summer\",Usage!$CL97,Usage!$CI97),2)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BX97,Usage!$BU97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M98<>\"Summer\",Usage!$CM97,Usage!$CJ97),2)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CC97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M97<>\"Summer\",Usage!$CZ97,Usage!$CW97),2)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CD97,Usage!$CA97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M98<>\"Summer\",Usage!$DA97,Usage!$CX97),2)","v":0},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CE97,Usage!$CB97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M97<>\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M97<>\"Summer\",$G97<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M97=\"Summer\",$G97=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M98<>\"Summer\",Usage!$DB97,Usage!$CY97),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M97=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN97=TRUE,SUM($BD97*$BE97),Usage!$CO97),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M97=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC97=TRUE,SUM($BG97*$BH97),Usage!$DD97),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP97=TRUE,SUM($BJ97*$BK97),Usage!$CQ97),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE97=TRUE,SUM($BM97*$BN97),Usage!$DF97),2)","v":0},{"$f":"ROUND(Usage!$DP97,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV97,2),ROUND(Usage!$DZ97,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX97,2),ROUND(Usage!$EB97,2))","v":0},{"$f":"ROUND(Usage!$GN97,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC97=TRUE,SUM($BU97*$BV97),Usage!$ED97),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH97=TRUE,SUM($BX97*$BY97),Usage!$FI97),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE97=TRUE,SUM($CA97*$CB97),Usage!$EF97),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ97=TRUE,SUM($CD97*$CE97),Usage!$FK97),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH97,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM97,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ97,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M97<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO97,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW97,$BZ97,$CC97,$CF97,$CI97,$CL97,$CO97,$CR97),0)","v":0},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BV97,Usage!$BS97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97=\"Summer\",Usage!$EQ97,Usage!$EN97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BW97,Usage!$BT97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97=\"Summer\",Usage!$ER97,Usage!$EO97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$BX97,Usage!$BU97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97=\"Summer\",Usage!$ES97,Usage!$EP97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CC97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97=\"Summer\",Usage!$FV97,Usage!$FS97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CD97,Usage!$CA97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97=\"Summer\",Usage!$FW97,Usage!$FT97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97=\"Summer\",Usage!$CE97,Usage!$CB97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97=\"Summer\",Usage!$FX97,Usage!$FU97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z97<>\"Summer\",Usage!$BW97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97<>\"Summer\",Usage!$EQ97,Usage!$EN97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BW97,Usage!$BT97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97<>\"Summer\",Usage!$ER97,Usage!$EO97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$BX97,Usage!$BU97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97<>\"Summer\",Usage!$ES97,Usage!$EP97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CC97,Usage!$BZ97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97<>\"Summer\",Usage!$FV97,Usage!$FS97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CD97,Usage!$CA97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97<>\"Summer\",Usage!$FW97,Usage!$FT97),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M97<>\"Summer\",Usage!$CE97,Usage!$CB97)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M97<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M97<>\"Summer\",Usage!$FX97,Usage!$FU97),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW97,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY97,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA97,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H97","v":0},{"$f":"Usage!$HD97","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD97","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN97,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO97,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I97","v":0},{"$f":"Usage!$HU97","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW97,2)","v":0},{"$f":"Usage!$HV97","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX97,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A98","v":97},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B98","v":0},{"$f":"Tenant!$C98","v":0},{"$f":"Tenant!$D98","v":0},{"$f":"Tenant!$E98","v":0},{"$f":"Tenant!$G98","v":0},{"$f":"Usage!$D98","v":"00:00:00"},{"$f":"Usage!$E98","v":"00:00:00"},{"$f":"Usage!$F98","v":0},{"$f":"Usage!$G98","v":0},{"$f":"Usage!$H98","v":0},{"$f":"Usage!$X98","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS98,2)","v":0},{"$f":"Usage!$AA98","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH98,2)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BV98,Usage!$BS98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M98=\"Summer\",Usage!$CK98,Usage!$CH98),2)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BW98,Usage!$BT98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M99=\"Summer\",Usage!$CL98,Usage!$CI98),2)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BX98,Usage!$BU98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M99=\"Summer\",Usage!$CM98,Usage!$CJ98),2)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CC98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M99=\"Summer\",Usage!$CZ98,Usage!$CW98),2)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CD98,Usage!$CA98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M99=\"Summer\",Usage!$DA98,Usage!$CX98),2)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CE98,Usage!$CB98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98=\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M98=\"Summer\",Usage!$DB98,Usage!$CY98),2)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BV98,Usage!$BS98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M98<>\"Summer\",Usage!$CK98,Usage!$CH98),2)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BW98,Usage!$BT98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M99<>\"Summer\",Usage!$CL98,Usage!$CI98),2)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BX98,Usage!$BU98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M99<>\"Summer\",Usage!$CM98,Usage!$CJ98),2)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CC98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M98<>\"Summer\",Usage!$CZ98,Usage!$CW98),2)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CD98,Usage!$CA98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M99<>\"Summer\",Usage!$DA98,Usage!$CX98),2)","v":0},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CE98,Usage!$CB98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M98<>\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M98<>\"Summer\",$G98<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M98=\"Summer\",$G98=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M99<>\"Summer\",Usage!$DB98,Usage!$CY98),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M98=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN98=TRUE,SUM($BD98*$BE98),Usage!$CO98),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M98=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC98=TRUE,SUM($BG98*$BH98),Usage!$DD98),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP98=TRUE,SUM($BJ98*$BK98),Usage!$CQ98),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE98=TRUE,SUM($BM98*$BN98),Usage!$DF98),2)","v":0},{"$f":"ROUND(Usage!$DP98,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV98,2),ROUND(Usage!$DZ98,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX98,2),ROUND(Usage!$EB98,2))","v":0},{"$f":"ROUND(Usage!$GN98,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC98=TRUE,SUM($BU98*$BV98),Usage!$ED98),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH98=TRUE,SUM($BX98*$BY98),Usage!$FI98),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE98=TRUE,SUM($CA98*$CB98),Usage!$EF98),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ98=TRUE,SUM($CD98*$CE98),Usage!$FK98),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH98,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM98,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ98,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M98<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO98,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW98,$BZ98,$CC98,$CF98,$CI98,$CL98,$CO98,$CR98),0)","v":0},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BV98,Usage!$BS98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98=\"Summer\",Usage!$EQ98,Usage!$EN98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BW98,Usage!$BT98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98=\"Summer\",Usage!$ER98,Usage!$EO98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$BX98,Usage!$BU98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98=\"Summer\",Usage!$ES98,Usage!$EP98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CC98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98=\"Summer\",Usage!$FV98,Usage!$FS98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CD98,Usage!$CA98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98=\"Summer\",Usage!$FW98,Usage!$FT98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98=\"Summer\",Usage!$CE98,Usage!$CB98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98=\"Summer\",Usage!$FX98,Usage!$FU98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z98<>\"Summer\",Usage!$BW98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98<>\"Summer\",Usage!$EQ98,Usage!$EN98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BW98,Usage!$BT98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98<>\"Summer\",Usage!$ER98,Usage!$EO98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$BX98,Usage!$BU98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98<>\"Summer\",Usage!$ES98,Usage!$EP98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CC98,Usage!$BZ98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98<>\"Summer\",Usage!$FV98,Usage!$FS98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CD98,Usage!$CA98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98<>\"Summer\",Usage!$FW98,Usage!$FT98),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M98<>\"Summer\",Usage!$CE98,Usage!$CB98)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M98<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M98<>\"Summer\",Usage!$FX98,Usage!$FU98),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW98,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY98,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA98,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H98","v":0},{"$f":"Usage!$HD98","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD98","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN98,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO98,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I98","v":0},{"$f":"Usage!$HU98","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW98,2)","v":0},{"$f":"Usage!$HV98","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX98,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A99","v":98},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B99","v":0},{"$f":"Tenant!$C99","v":0},{"$f":"Tenant!$D99","v":0},{"$f":"Tenant!$E99","v":0},{"$f":"Tenant!$G99","v":0},{"$f":"Usage!$D99","v":"00:00:00"},{"$f":"Usage!$E99","v":"00:00:00"},{"$f":"Usage!$F99","v":0},{"$f":"Usage!$G99","v":0},{"$f":"Usage!$H99","v":0},{"$f":"Usage!$X99","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS99,2)","v":0},{"$f":"Usage!$AA99","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH99,2)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BV99,Usage!$BS99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M99=\"Summer\",Usage!$CK99,Usage!$CH99),2)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BW99,Usage!$BT99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M100=\"Summer\",Usage!$CL99,Usage!$CI99),2)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BX99,Usage!$BU99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M100=\"Summer\",Usage!$CM99,Usage!$CJ99),2)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CC99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M100=\"Summer\",Usage!$CZ99,Usage!$CW99),2)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CD99,Usage!$CA99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M100=\"Summer\",Usage!$DA99,Usage!$CX99),2)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CE99,Usage!$CB99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99=\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M99=\"Summer\",Usage!$DB99,Usage!$CY99),2)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BV99,Usage!$BS99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M99<>\"Summer\",Usage!$CK99,Usage!$CH99),2)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BW99,Usage!$BT99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M100<>\"Summer\",Usage!$CL99,Usage!$CI99),2)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BX99,Usage!$BU99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M100<>\"Summer\",Usage!$CM99,Usage!$CJ99),2)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CC99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M99<>\"Summer\",Usage!$CZ99,Usage!$CW99),2)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CD99,Usage!$CA99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M100<>\"Summer\",Usage!$DA99,Usage!$CX99),2)","v":0},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CE99,Usage!$CB99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M99<>\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M99<>\"Summer\",$G99<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M99=\"Summer\",$G99=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M100<>\"Summer\",Usage!$DB99,Usage!$CY99),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M99=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN99=TRUE,SUM($BD99*$BE99),Usage!$CO99),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M99=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC99=TRUE,SUM($BG99*$BH99),Usage!$DD99),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP99=TRUE,SUM($BJ99*$BK99),Usage!$CQ99),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE99=TRUE,SUM($BM99*$BN99),Usage!$DF99),2)","v":0},{"$f":"ROUND(Usage!$DP99,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV99,2),ROUND(Usage!$DZ99,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX99,2),ROUND(Usage!$EB99,2))","v":0},{"$f":"ROUND(Usage!$GN99,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC99=TRUE,SUM($BU99*$BV99),Usage!$ED99),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH99=TRUE,SUM($BX99*$BY99),Usage!$FI99),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE99=TRUE,SUM($CA99*$CB99),Usage!$EF99),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ99=TRUE,SUM($CD99*$CE99),Usage!$FK99),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH99,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM99,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ99,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M99<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO99,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW99,$BZ99,$CC99,$CF99,$CI99,$CL99,$CO99,$CR99),0)","v":0},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BV99,Usage!$BS99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99=\"Summer\",Usage!$EQ99,Usage!$EN99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BW99,Usage!$BT99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99=\"Summer\",Usage!$ER99,Usage!$EO99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$BX99,Usage!$BU99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99=\"Summer\",Usage!$ES99,Usage!$EP99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CC99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99=\"Summer\",Usage!$FV99,Usage!$FS99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CD99,Usage!$CA99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99=\"Summer\",Usage!$FW99,Usage!$FT99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99=\"Summer\",Usage!$CE99,Usage!$CB99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99=\"Summer\",Usage!$FX99,Usage!$FU99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z99<>\"Summer\",Usage!$BW99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99<>\"Summer\",Usage!$EQ99,Usage!$EN99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BW99,Usage!$BT99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99<>\"Summer\",Usage!$ER99,Usage!$EO99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$BX99,Usage!$BU99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99<>\"Summer\",Usage!$ES99,Usage!$EP99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CC99,Usage!$BZ99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99<>\"Summer\",Usage!$FV99,Usage!$FS99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CD99,Usage!$CA99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99<>\"Summer\",Usage!$FW99,Usage!$FT99),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M99<>\"Summer\",Usage!$CE99,Usage!$CB99)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M99<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M99<>\"Summer\",Usage!$FX99,Usage!$FU99),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW99,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY99,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA99,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H99","v":0},{"$f":"Usage!$HD99","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD99","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN99,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO99,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I99","v":0},{"$f":"Usage!$HU99","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW99,2)","v":0},{"$f":"Usage!$HV99","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX99,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A100","v":99},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B100","v":0},{"$f":"Tenant!$C100","v":0},{"$f":"Tenant!$D100","v":0},{"$f":"Tenant!$E100","v":0},{"$f":"Tenant!$G100","v":0},{"$f":"Usage!$D100","v":"00:00:00"},{"$f":"Usage!$E100","v":"00:00:00"},{"$f":"Usage!$F100","v":0},{"$f":"Usage!$G100","v":0},{"$f":"Usage!$H100","v":0},{"$f":"Usage!$X100","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS100,2)","v":0},{"$f":"Usage!$AA100","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH100,2)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BV100,Usage!$BS100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M100=\"Summer\",Usage!$CK100,Usage!$CH100),2)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BW100,Usage!$BT100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M101=\"Summer\",Usage!$CL100,Usage!$CI100),2)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BX100,Usage!$BU100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M101=\"Summer\",Usage!$CM100,Usage!$CJ100),2)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CC100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M101=\"Summer\",Usage!$CZ100,Usage!$CW100),2)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CD100,Usage!$CA100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M101=\"Summer\",Usage!$DA100,Usage!$CX100),2)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CE100,Usage!$CB100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100=\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M100=\"Summer\",Usage!$DB100,Usage!$CY100),2)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BV100,Usage!$BS100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M100<>\"Summer\",Usage!$CK100,Usage!$CH100),2)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BW100,Usage!$BT100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M101<>\"Summer\",Usage!$CL100,Usage!$CI100),2)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BX100,Usage!$BU100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M101<>\"Summer\",Usage!$CM100,Usage!$CJ100),2)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CC100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M100<>\"Summer\",Usage!$CZ100,Usage!$CW100),2)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CD100,Usage!$CA100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M101<>\"Summer\",Usage!$DA100,Usage!$CX100),2)","v":0},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CE100,Usage!$CB100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M100<>\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M100<>\"Summer\",$G100<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M100=\"Summer\",$G100=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M101<>\"Summer\",Usage!$DB100,Usage!$CY100),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M100=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN100=TRUE,SUM($BD100*$BE100),Usage!$CO100),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M100=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC100=TRUE,SUM($BG100*$BH100),Usage!$DD100),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP100=TRUE,SUM($BJ100*$BK100),Usage!$CQ100),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE100=TRUE,SUM($BM100*$BN100),Usage!$DF100),2)","v":0},{"$f":"ROUND(Usage!$DP100,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV100,2),ROUND(Usage!$DZ100,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX100,2),ROUND(Usage!$EB100,2))","v":0},{"$f":"ROUND(Usage!$GN100,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC100=TRUE,SUM($BU100*$BV100),Usage!$ED100),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH100=TRUE,SUM($BX100*$BY100),Usage!$FI100),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE100=TRUE,SUM($CA100*$CB100),Usage!$EF100),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ100=TRUE,SUM($CD100*$CE100),Usage!$FK100),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH100,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM100,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ100,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M100<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO100,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW100,$BZ100,$CC100,$CF100,$CI100,$CL100,$CO100,$CR100),0)","v":0},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BV100,Usage!$BS100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100=\"Summer\",Usage!$EQ100,Usage!$EN100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BW100,Usage!$BT100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100=\"Summer\",Usage!$ER100,Usage!$EO100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$BX100,Usage!$BU100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100=\"Summer\",Usage!$ES100,Usage!$EP100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CC100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100=\"Summer\",Usage!$FV100,Usage!$FS100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CD100,Usage!$CA100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100=\"Summer\",Usage!$FW100,Usage!$FT100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100=\"Summer\",Usage!$CE100,Usage!$CB100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100=\"Summer\",Usage!$FX100,Usage!$FU100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z100<>\"Summer\",Usage!$BW100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100<>\"Summer\",Usage!$EQ100,Usage!$EN100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BW100,Usage!$BT100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100<>\"Summer\",Usage!$ER100,Usage!$EO100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$BX100,Usage!$BU100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100<>\"Summer\",Usage!$ES100,Usage!$EP100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CC100,Usage!$BZ100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100<>\"Summer\",Usage!$FV100,Usage!$FS100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CD100,Usage!$CA100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100<>\"Summer\",Usage!$FW100,Usage!$FT100),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M100<>\"Summer\",Usage!$CE100,Usage!$CB100)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M100<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M100<>\"Summer\",Usage!$FX100,Usage!$FU100),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW100,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY100,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA100,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H100","v":0},{"$f":"Usage!$HD100","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD100","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN100,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO100,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I100","v":0},{"$f":"Usage!$HU100","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW100,2)","v":0},{"$f":"Usage!$HV100","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX100,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A101","v":100},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B101","v":0},{"$f":"Tenant!$C101","v":0},{"$f":"Tenant!$D101","v":0},{"$f":"Tenant!$E101","v":0},{"$f":"Tenant!$G101","v":0},{"$f":"Usage!$D101","v":"00:00:00"},{"$f":"Usage!$E101","v":"00:00:00"},{"$f":"Usage!$F101","v":0},{"$f":"Usage!$G101","v":0},{"$f":"Usage!$H101","v":0},{"$f":"Usage!$X101","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS101,2)","v":0},{"$f":"Usage!$AA101","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH101,2)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BV101,Usage!$BS101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M101=\"Summer\",Usage!$CK101,Usage!$CH101),2)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BW101,Usage!$BT101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M102=\"Summer\",Usage!$CL101,Usage!$CI101),2)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BX101,Usage!$BU101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M102=\"Summer\",Usage!$CM101,Usage!$CJ101),2)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CC101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M102=\"Summer\",Usage!$CZ101,Usage!$CW101),2)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CD101,Usage!$CA101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M102=\"Summer\",Usage!$DA101,Usage!$CX101),2)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CE101,Usage!$CB101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101=\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M101=\"Summer\",Usage!$DB101,Usage!$CY101),2)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BV101,Usage!$BS101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M101<>\"Summer\",Usage!$CK101,Usage!$CH101),2)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BW101,Usage!$BT101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M102<>\"Summer\",Usage!$CL101,Usage!$CI101),2)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BX101,Usage!$BU101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M102<>\"Summer\",Usage!$CM101,Usage!$CJ101),2)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CC101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M101<>\"Summer\",Usage!$CZ101,Usage!$CW101),2)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CD101,Usage!$CA101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M102<>\"Summer\",Usage!$DA101,Usage!$CX101),2)","v":0},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CE101,Usage!$CB101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M101<>\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M101<>\"Summer\",$G101<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M101=\"Summer\",$G101=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M102<>\"Summer\",Usage!$DB101,Usage!$CY101),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M101=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN101=TRUE,SUM($BD101*$BE101),Usage!$CO101),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M101=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC101=TRUE,SUM($BG101*$BH101),Usage!$DD101),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP101=TRUE,SUM($BJ101*$BK101),Usage!$CQ101),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE101=TRUE,SUM($BM101*$BN101),Usage!$DF101),2)","v":0},{"$f":"ROUND(Usage!$DP101,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV101,2),ROUND(Usage!$DZ101,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX101,2),ROUND(Usage!$EB101,2))","v":0},{"$f":"ROUND(Usage!$GN101,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC101=TRUE,SUM($BU101*$BV101),Usage!$ED101),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH101=TRUE,SUM($BX101*$BY101),Usage!$FI101),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE101=TRUE,SUM($CA101*$CB101),Usage!$EF101),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ101=TRUE,SUM($CD101*$CE101),Usage!$FK101),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH101,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM101,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ101,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M101<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO101,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW101,$BZ101,$CC101,$CF101,$CI101,$CL101,$CO101,$CR101),0)","v":0},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BV101,Usage!$BS101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101=\"Summer\",Usage!$EQ101,Usage!$EN101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BW101,Usage!$BT101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101=\"Summer\",Usage!$ER101,Usage!$EO101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$BX101,Usage!$BU101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101=\"Summer\",Usage!$ES101,Usage!$EP101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CC101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101=\"Summer\",Usage!$FV101,Usage!$FS101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CD101,Usage!$CA101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101=\"Summer\",Usage!$FW101,Usage!$FT101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101=\"Summer\",Usage!$CE101,Usage!$CB101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101=\"Summer\",Usage!$FX101,Usage!$FU101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z101<>\"Summer\",Usage!$BW101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101<>\"Summer\",Usage!$EQ101,Usage!$EN101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BW101,Usage!$BT101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101<>\"Summer\",Usage!$ER101,Usage!$EO101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$BX101,Usage!$BU101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101<>\"Summer\",Usage!$ES101,Usage!$EP101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CC101,Usage!$BZ101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101<>\"Summer\",Usage!$FV101,Usage!$FS101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CD101,Usage!$CA101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101<>\"Summer\",Usage!$FW101,Usage!$FT101),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M101<>\"Summer\",Usage!$CE101,Usage!$CB101)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M101<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M101<>\"Summer\",Usage!$FX101,Usage!$FU101),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW101,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY101,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA101,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H101","v":0},{"$f":"Usage!$HD101","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD101","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN101,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO101,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I101","v":0},{"$f":"Usage!$HU101","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW101,2)","v":0},{"$f":"Usage!$HV101","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX101,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A102","v":101},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B102","v":0},{"$f":"Tenant!$C102","v":0},{"$f":"Tenant!$D102","v":0},{"$f":"Tenant!$E102","v":0},{"$f":"Tenant!$G102","v":0},{"$f":"Usage!$D102","v":"00:00:00"},{"$f":"Usage!$E102","v":"00:00:00"},{"$f":"Usage!$F102","v":0},{"$f":"Usage!$G102","v":0},{"$f":"Usage!$H102","v":0},{"$f":"Usage!$X102","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS102,2)","v":0},{"$f":"Usage!$AA102","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH102,2)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BV102,Usage!$BS102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M102=\"Summer\",Usage!$CK102,Usage!$CH102),2)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BW102,Usage!$BT102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M103=\"Summer\",Usage!$CL102,Usage!$CI102),2)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BX102,Usage!$BU102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M103=\"Summer\",Usage!$CM102,Usage!$CJ102),2)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CC102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M103=\"Summer\",Usage!$CZ102,Usage!$CW102),2)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CD102,Usage!$CA102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M103=\"Summer\",Usage!$DA102,Usage!$CX102),2)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CE102,Usage!$CB102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102=\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M102=\"Summer\",Usage!$DB102,Usage!$CY102),2)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BV102,Usage!$BS102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M102<>\"Summer\",Usage!$CK102,Usage!$CH102),2)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BW102,Usage!$BT102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M103<>\"Summer\",Usage!$CL102,Usage!$CI102),2)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BX102,Usage!$BU102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M103<>\"Summer\",Usage!$CM102,Usage!$CJ102),2)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CC102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M102<>\"Summer\",Usage!$CZ102,Usage!$CW102),2)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CD102,Usage!$CA102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M103<>\"Summer\",Usage!$DA102,Usage!$CX102),2)","v":0},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CE102,Usage!$CB102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M102<>\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M102<>\"Summer\",$G102<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M102=\"Summer\",$G102=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M103<>\"Summer\",Usage!$DB102,Usage!$CY102),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M102=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN102=TRUE,SUM($BD102*$BE102),Usage!$CO102),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M102=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC102=TRUE,SUM($BG102*$BH102),Usage!$DD102),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP102=TRUE,SUM($BJ102*$BK102),Usage!$CQ102),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE102=TRUE,SUM($BM102*$BN102),Usage!$DF102),2)","v":0},{"$f":"ROUND(Usage!$DP102,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV102,2),ROUND(Usage!$DZ102,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX102,2),ROUND(Usage!$EB102,2))","v":0},{"$f":"ROUND(Usage!$GN102,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC102=TRUE,SUM($BU102*$BV102),Usage!$ED102),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH102=TRUE,SUM($BX102*$BY102),Usage!$FI102),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE102=TRUE,SUM($CA102*$CB102),Usage!$EF102),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ102=TRUE,SUM($CD102*$CE102),Usage!$FK102),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH102,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM102,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ102,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M102<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO102,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW102,$BZ102,$CC102,$CF102,$CI102,$CL102,$CO102,$CR102),0)","v":0},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BV102,Usage!$BS102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102=\"Summer\",Usage!$EQ102,Usage!$EN102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BW102,Usage!$BT102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102=\"Summer\",Usage!$ER102,Usage!$EO102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$BX102,Usage!$BU102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102=\"Summer\",Usage!$ES102,Usage!$EP102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CC102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102=\"Summer\",Usage!$FV102,Usage!$FS102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CD102,Usage!$CA102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102=\"Summer\",Usage!$FW102,Usage!$FT102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102=\"Summer\",Usage!$CE102,Usage!$CB102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102=\"Summer\",Usage!$FX102,Usage!$FU102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z102<>\"Summer\",Usage!$BW102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102<>\"Summer\",Usage!$EQ102,Usage!$EN102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BW102,Usage!$BT102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102<>\"Summer\",Usage!$ER102,Usage!$EO102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$BX102,Usage!$BU102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102<>\"Summer\",Usage!$ES102,Usage!$EP102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CC102,Usage!$BZ102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102<>\"Summer\",Usage!$FV102,Usage!$FS102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CD102,Usage!$CA102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102<>\"Summer\",Usage!$FW102,Usage!$FT102),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M102<>\"Summer\",Usage!$CE102,Usage!$CB102)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M102<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M102<>\"Summer\",Usage!$FX102,Usage!$FU102),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW102,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY102,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA102,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H102","v":0},{"$f":"Usage!$HD102","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD102","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN102,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO102,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I102","v":0},{"$f":"Usage!$HU102","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW102,2)","v":0},{"$f":"Usage!$HV102","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX102,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A103","v":102},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B103","v":0},{"$f":"Tenant!$C103","v":0},{"$f":"Tenant!$D103","v":0},{"$f":"Tenant!$E103","v":0},{"$f":"Tenant!$G103","v":0},{"$f":"Usage!$D103","v":"00:00:00"},{"$f":"Usage!$E103","v":"00:00:00"},{"$f":"Usage!$F103","v":0},{"$f":"Usage!$G103","v":0},{"$f":"Usage!$H103","v":0},{"$f":"Usage!$X103","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS103,2)","v":0},{"$f":"Usage!$AA103","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH103,2)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BV103,Usage!$BS103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M103=\"Summer\",Usage!$CK103,Usage!$CH103),2)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BW103,Usage!$BT103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M104=\"Summer\",Usage!$CL103,Usage!$CI103),2)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BX103,Usage!$BU103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M104=\"Summer\",Usage!$CM103,Usage!$CJ103),2)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CC103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M104=\"Summer\",Usage!$CZ103,Usage!$CW103),2)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CD103,Usage!$CA103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M104=\"Summer\",Usage!$DA103,Usage!$CX103),2)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CE103,Usage!$CB103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103=\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M103=\"Summer\",Usage!$DB103,Usage!$CY103),2)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BV103,Usage!$BS103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M103<>\"Summer\",Usage!$CK103,Usage!$CH103),2)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BW103,Usage!$BT103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M104<>\"Summer\",Usage!$CL103,Usage!$CI103),2)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BX103,Usage!$BU103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M104<>\"Summer\",Usage!$CM103,Usage!$CJ103),2)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CC103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M103<>\"Summer\",Usage!$CZ103,Usage!$CW103),2)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CD103,Usage!$CA103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M104<>\"Summer\",Usage!$DA103,Usage!$CX103),2)","v":0},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CE103,Usage!$CB103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M103<>\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M103<>\"Summer\",$G103<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M103=\"Summer\",$G103=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M104<>\"Summer\",Usage!$DB103,Usage!$CY103),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M103=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN103=TRUE,SUM($BD103*$BE103),Usage!$CO103),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M103=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC103=TRUE,SUM($BG103*$BH103),Usage!$DD103),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP103=TRUE,SUM($BJ103*$BK103),Usage!$CQ103),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE103=TRUE,SUM($BM103*$BN103),Usage!$DF103),2)","v":0},{"$f":"ROUND(Usage!$DP103,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV103,2),ROUND(Usage!$DZ103,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX103,2),ROUND(Usage!$EB103,2))","v":0},{"$f":"ROUND(Usage!$GN103,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC103=TRUE,SUM($BU103*$BV103),Usage!$ED103),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH103=TRUE,SUM($BX103*$BY103),Usage!$FI103),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE103=TRUE,SUM($CA103*$CB103),Usage!$EF103),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ103=TRUE,SUM($CD103*$CE103),Usage!$FK103),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH103,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM103,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ103,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M103<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO103,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW103,$BZ103,$CC103,$CF103,$CI103,$CL103,$CO103,$CR103),0)","v":0},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BV103,Usage!$BS103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103=\"Summer\",Usage!$EQ103,Usage!$EN103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BW103,Usage!$BT103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103=\"Summer\",Usage!$ER103,Usage!$EO103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$BX103,Usage!$BU103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103=\"Summer\",Usage!$ES103,Usage!$EP103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CC103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103=\"Summer\",Usage!$FV103,Usage!$FS103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CD103,Usage!$CA103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103=\"Summer\",Usage!$FW103,Usage!$FT103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103=\"Summer\",Usage!$CE103,Usage!$CB103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103=\"Summer\",Usage!$FX103,Usage!$FU103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z103<>\"Summer\",Usage!$BW103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103<>\"Summer\",Usage!$EQ103,Usage!$EN103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BW103,Usage!$BT103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103<>\"Summer\",Usage!$ER103,Usage!$EO103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$BX103,Usage!$BU103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103<>\"Summer\",Usage!$ES103,Usage!$EP103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CC103,Usage!$BZ103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103<>\"Summer\",Usage!$FV103,Usage!$FS103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CD103,Usage!$CA103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103<>\"Summer\",Usage!$FW103,Usage!$FT103),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M103<>\"Summer\",Usage!$CE103,Usage!$CB103)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M103<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M103<>\"Summer\",Usage!$FX103,Usage!$FU103),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW103,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY103,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA103,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H103","v":0},{"$f":"Usage!$HD103","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD103","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN103,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO103,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I103","v":0},{"$f":"Usage!$HU103","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW103,2)","v":0},{"$f":"Usage!$HV103","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX103,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A104","v":103},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B104","v":0},{"$f":"Tenant!$C104","v":0},{"$f":"Tenant!$D104","v":0},{"$f":"Tenant!$E104","v":0},{"$f":"Tenant!$G104","v":0},{"$f":"Usage!$D104","v":"00:00:00"},{"$f":"Usage!$E104","v":"00:00:00"},{"$f":"Usage!$F104","v":0},{"$f":"Usage!$G104","v":0},{"$f":"Usage!$H104","v":0},{"$f":"Usage!$X104","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS104,2)","v":0},{"$f":"Usage!$AA104","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH104,2)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BV104,Usage!$BS104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M104=\"Summer\",Usage!$CK104,Usage!$CH104),2)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BW104,Usage!$BT104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M105=\"Summer\",Usage!$CL104,Usage!$CI104),2)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BX104,Usage!$BU104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M105=\"Summer\",Usage!$CM104,Usage!$CJ104),2)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CC104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M105=\"Summer\",Usage!$CZ104,Usage!$CW104),2)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CD104,Usage!$CA104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M105=\"Summer\",Usage!$DA104,Usage!$CX104),2)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CE104,Usage!$CB104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104=\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M104=\"Summer\",Usage!$DB104,Usage!$CY104),2)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BV104,Usage!$BS104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M104<>\"Summer\",Usage!$CK104,Usage!$CH104),2)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BW104,Usage!$BT104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M105<>\"Summer\",Usage!$CL104,Usage!$CI104),2)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BX104,Usage!$BU104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M105<>\"Summer\",Usage!$CM104,Usage!$CJ104),2)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CC104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M104<>\"Summer\",Usage!$CZ104,Usage!$CW104),2)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CD104,Usage!$CA104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M105<>\"Summer\",Usage!$DA104,Usage!$CX104),2)","v":0},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CE104,Usage!$CB104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M104<>\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M104<>\"Summer\",$G104<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M104=\"Summer\",$G104=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M105<>\"Summer\",Usage!$DB104,Usage!$CY104),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M104=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN104=TRUE,SUM($BD104*$BE104),Usage!$CO104),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M104=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC104=TRUE,SUM($BG104*$BH104),Usage!$DD104),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP104=TRUE,SUM($BJ104*$BK104),Usage!$CQ104),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE104=TRUE,SUM($BM104*$BN104),Usage!$DF104),2)","v":0},{"$f":"ROUND(Usage!$DP104,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV104,2),ROUND(Usage!$DZ104,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX104,2),ROUND(Usage!$EB104,2))","v":0},{"$f":"ROUND(Usage!$GN104,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC104=TRUE,SUM($BU104*$BV104),Usage!$ED104),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH104=TRUE,SUM($BX104*$BY104),Usage!$FI104),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE104=TRUE,SUM($CA104*$CB104),Usage!$EF104),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ104=TRUE,SUM($CD104*$CE104),Usage!$FK104),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH104,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM104,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ104,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M104<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO104,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW104,$BZ104,$CC104,$CF104,$CI104,$CL104,$CO104,$CR104),0)","v":0},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BV104,Usage!$BS104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104=\"Summer\",Usage!$EQ104,Usage!$EN104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BW104,Usage!$BT104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104=\"Summer\",Usage!$ER104,Usage!$EO104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$BX104,Usage!$BU104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104=\"Summer\",Usage!$ES104,Usage!$EP104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CC104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104=\"Summer\",Usage!$FV104,Usage!$FS104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CD104,Usage!$CA104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104=\"Summer\",Usage!$FW104,Usage!$FT104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104=\"Summer\",Usage!$CE104,Usage!$CB104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104=\"Summer\",Usage!$FX104,Usage!$FU104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z104<>\"Summer\",Usage!$BW104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104<>\"Summer\",Usage!$EQ104,Usage!$EN104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BW104,Usage!$BT104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104<>\"Summer\",Usage!$ER104,Usage!$EO104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$BX104,Usage!$BU104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104<>\"Summer\",Usage!$ES104,Usage!$EP104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CC104,Usage!$BZ104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104<>\"Summer\",Usage!$FV104,Usage!$FS104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CD104,Usage!$CA104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104<>\"Summer\",Usage!$FW104,Usage!$FT104),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M104<>\"Summer\",Usage!$CE104,Usage!$CB104)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M104<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M104<>\"Summer\",Usage!$FX104,Usage!$FU104),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW104,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY104,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA104,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H104","v":0},{"$f":"Usage!$HD104","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD104","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN104,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO104,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I104","v":0},{"$f":"Usage!$HU104","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW104,2)","v":0},{"$f":"Usage!$HV104","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX104,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A105","v":104},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B105","v":0},{"$f":"Tenant!$C105","v":0},{"$f":"Tenant!$D105","v":0},{"$f":"Tenant!$E105","v":0},{"$f":"Tenant!$G105","v":0},{"$f":"Usage!$D105","v":"00:00:00"},{"$f":"Usage!$E105","v":"00:00:00"},{"$f":"Usage!$F105","v":0},{"$f":"Usage!$G105","v":0},{"$f":"Usage!$H105","v":0},{"$f":"Usage!$X105","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS105,2)","v":0},{"$f":"Usage!$AA105","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH105,2)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BV105,Usage!$BS105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M105=\"Summer\",Usage!$CK105,Usage!$CH105),2)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BW105,Usage!$BT105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M106=\"Summer\",Usage!$CL105,Usage!$CI105),2)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BX105,Usage!$BU105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M106=\"Summer\",Usage!$CM105,Usage!$CJ105),2)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CC105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M106=\"Summer\",Usage!$CZ105,Usage!$CW105),2)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CD105,Usage!$CA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M106=\"Summer\",Usage!$DA105,Usage!$CX105),2)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CE105,Usage!$CB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105=\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M105=\"Summer\",Usage!$DB105,Usage!$CY105),2)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BV105,Usage!$BS105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M105<>\"Summer\",Usage!$CK105,Usage!$CH105),2)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BW105,Usage!$BT105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M106<>\"Summer\",Usage!$CL105,Usage!$CI105),2)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BX105,Usage!$BU105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M106<>\"Summer\",Usage!$CM105,Usage!$CJ105),2)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CC105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M105<>\"Summer\",Usage!$CZ105,Usage!$CW105),2)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CD105,Usage!$CA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M106<>\"Summer\",Usage!$DA105,Usage!$CX105),2)","v":0},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CE105,Usage!$CB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M105<>\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M105<>\"Summer\",$G105<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M105=\"Summer\",$G105=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M106<>\"Summer\",Usage!$DB105,Usage!$CY105),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M105=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN105=TRUE,SUM($BD105*$BE105),Usage!$CO105),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M105=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC105=TRUE,SUM($BG105*$BH105),Usage!$DD105),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP105=TRUE,SUM($BJ105*$BK105),Usage!$CQ105),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE105=TRUE,SUM($BM105*$BN105),Usage!$DF105),2)","v":0},{"$f":"ROUND(Usage!$DP105,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV105,2),ROUND(Usage!$DZ105,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX105,2),ROUND(Usage!$EB105,2))","v":0},{"$f":"ROUND(Usage!$GN105,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC105=TRUE,SUM($BU105*$BV105),Usage!$ED105),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH105=TRUE,SUM($BX105*$BY105),Usage!$FI105),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE105=TRUE,SUM($CA105*$CB105),Usage!$EF105),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ105=TRUE,SUM($CD105*$CE105),Usage!$FK105),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH105,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM105,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ105,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M105<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO105,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW105,$BZ105,$CC105,$CF105,$CI105,$CL105,$CO105,$CR105),0)","v":0},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BV105,Usage!$BS105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105=\"Summer\",Usage!$EQ105,Usage!$EN105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BW105,Usage!$BT105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105=\"Summer\",Usage!$ER105,Usage!$EO105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$BX105,Usage!$BU105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105=\"Summer\",Usage!$ES105,Usage!$EP105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CC105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105=\"Summer\",Usage!$FV105,Usage!$FS105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CD105,Usage!$CA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105=\"Summer\",Usage!$FW105,Usage!$FT105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105=\"Summer\",Usage!$CE105,Usage!$CB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105=\"Summer\",Usage!$FX105,Usage!$FU105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z105<>\"Summer\",Usage!$BW105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105<>\"Summer\",Usage!$EQ105,Usage!$EN105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BW105,Usage!$BT105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105<>\"Summer\",Usage!$ER105,Usage!$EO105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$BX105,Usage!$BU105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105<>\"Summer\",Usage!$ES105,Usage!$EP105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CC105,Usage!$BZ105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105<>\"Summer\",Usage!$FV105,Usage!$FS105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CD105,Usage!$CA105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105<>\"Summer\",Usage!$FW105,Usage!$FT105),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M105<>\"Summer\",Usage!$CE105,Usage!$CB105)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M105<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M105<>\"Summer\",Usage!$FX105,Usage!$FU105),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW105,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY105,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA105,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H105","v":0},{"$f":"Usage!$HD105","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD105","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN105,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO105,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I105","v":0},{"$f":"Usage!$HU105","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW105,2)","v":0},{"$f":"Usage!$HV105","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX105,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A106","v":105},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B106","v":0},{"$f":"Tenant!$C106","v":0},{"$f":"Tenant!$D106","v":0},{"$f":"Tenant!$E106","v":0},{"$f":"Tenant!$G106","v":0},{"$f":"Usage!$D106","v":"00:00:00"},{"$f":"Usage!$E106","v":"00:00:00"},{"$f":"Usage!$F106","v":0},{"$f":"Usage!$G106","v":0},{"$f":"Usage!$H106","v":0},{"$f":"Usage!$X106","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS106,2)","v":0},{"$f":"Usage!$AA106","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH106,2)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BV106,Usage!$BS106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M106=\"Summer\",Usage!$CK106,Usage!$CH106),2)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BW106,Usage!$BT106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M107=\"Summer\",Usage!$CL106,Usage!$CI106),2)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BX106,Usage!$BU106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M107=\"Summer\",Usage!$CM106,Usage!$CJ106),2)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CC106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M107=\"Summer\",Usage!$CZ106,Usage!$CW106),2)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CD106,Usage!$CA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M107=\"Summer\",Usage!$DA106,Usage!$CX106),2)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CE106,Usage!$CB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106=\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M106=\"Summer\",Usage!$DB106,Usage!$CY106),2)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BV106,Usage!$BS106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M106<>\"Summer\",Usage!$CK106,Usage!$CH106),2)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BW106,Usage!$BT106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M107<>\"Summer\",Usage!$CL106,Usage!$CI106),2)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BX106,Usage!$BU106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M107<>\"Summer\",Usage!$CM106,Usage!$CJ106),2)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CC106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M106<>\"Summer\",Usage!$CZ106,Usage!$CW106),2)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CD106,Usage!$CA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M107<>\"Summer\",Usage!$DA106,Usage!$CX106),2)","v":0},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CE106,Usage!$CB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M106<>\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M106<>\"Summer\",$G106<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M106=\"Summer\",$G106=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M107<>\"Summer\",Usage!$DB106,Usage!$CY106),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M106=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN106=TRUE,SUM($BD106*$BE106),Usage!$CO106),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M106=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC106=TRUE,SUM($BG106*$BH106),Usage!$DD106),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP106=TRUE,SUM($BJ106*$BK106),Usage!$CQ106),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE106=TRUE,SUM($BM106*$BN106),Usage!$DF106),2)","v":0},{"$f":"ROUND(Usage!$DP106,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV106,2),ROUND(Usage!$DZ106,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX106,2),ROUND(Usage!$EB106,2))","v":0},{"$f":"ROUND(Usage!$GN106,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC106=TRUE,SUM($BU106*$BV106),Usage!$ED106),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH106=TRUE,SUM($BX106*$BY106),Usage!$FI106),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE106=TRUE,SUM($CA106*$CB106),Usage!$EF106),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ106=TRUE,SUM($CD106*$CE106),Usage!$FK106),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH106,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM106,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ106,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M106<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO106,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW106,$BZ106,$CC106,$CF106,$CI106,$CL106,$CO106,$CR106),0)","v":0},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BV106,Usage!$BS106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106=\"Summer\",Usage!$EQ106,Usage!$EN106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BW106,Usage!$BT106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106=\"Summer\",Usage!$ER106,Usage!$EO106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$BX106,Usage!$BU106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106=\"Summer\",Usage!$ES106,Usage!$EP106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CC106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106=\"Summer\",Usage!$FV106,Usage!$FS106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CD106,Usage!$CA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106=\"Summer\",Usage!$FW106,Usage!$FT106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106=\"Summer\",Usage!$CE106,Usage!$CB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106=\"Summer\",Usage!$FX106,Usage!$FU106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z106<>\"Summer\",Usage!$BW106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106<>\"Summer\",Usage!$EQ106,Usage!$EN106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BW106,Usage!$BT106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106<>\"Summer\",Usage!$ER106,Usage!$EO106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$BX106,Usage!$BU106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106<>\"Summer\",Usage!$ES106,Usage!$EP106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CC106,Usage!$BZ106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106<>\"Summer\",Usage!$FV106,Usage!$FS106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CD106,Usage!$CA106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106<>\"Summer\",Usage!$FW106,Usage!$FT106),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M106<>\"Summer\",Usage!$CE106,Usage!$CB106)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M106<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M106<>\"Summer\",Usage!$FX106,Usage!$FU106),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW106,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY106,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA106,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H106","v":0},{"$f":"Usage!$HD106","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD106","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN106,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO106,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I106","v":0},{"$f":"Usage!$HU106","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW106,2)","v":0},{"$f":"Usage!$HV106","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX106,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A107","v":106},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B107","v":0},{"$f":"Tenant!$C107","v":0},{"$f":"Tenant!$D107","v":0},{"$f":"Tenant!$E107","v":0},{"$f":"Tenant!$G107","v":0},{"$f":"Usage!$D107","v":"00:00:00"},{"$f":"Usage!$E107","v":"00:00:00"},{"$f":"Usage!$F107","v":0},{"$f":"Usage!$G107","v":0},{"$f":"Usage!$H107","v":0},{"$f":"Usage!$X107","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS107,2)","v":0},{"$f":"Usage!$AA107","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH107,2)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BV107,Usage!$BS107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M107=\"Summer\",Usage!$CK107,Usage!$CH107),2)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BW107,Usage!$BT107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M108=\"Summer\",Usage!$CL107,Usage!$CI107),2)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BX107,Usage!$BU107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M108=\"Summer\",Usage!$CM107,Usage!$CJ107),2)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CC107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M108=\"Summer\",Usage!$CZ107,Usage!$CW107),2)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CD107,Usage!$CA107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M108=\"Summer\",Usage!$DA107,Usage!$CX107),2)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CE107,Usage!$CB107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107=\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M107=\"Summer\",Usage!$DB107,Usage!$CY107),2)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BV107,Usage!$BS107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M107<>\"Summer\",Usage!$CK107,Usage!$CH107),2)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BW107,Usage!$BT107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M108<>\"Summer\",Usage!$CL107,Usage!$CI107),2)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BX107,Usage!$BU107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M108<>\"Summer\",Usage!$CM107,Usage!$CJ107),2)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CC107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M107<>\"Summer\",Usage!$CZ107,Usage!$CW107),2)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CD107,Usage!$CA107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M108<>\"Summer\",Usage!$DA107,Usage!$CX107),2)","v":0},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CE107,Usage!$CB107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M107<>\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M107<>\"Summer\",$G107<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M107=\"Summer\",$G107=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M108<>\"Summer\",Usage!$DB107,Usage!$CY107),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M107=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN107=TRUE,SUM($BD107*$BE107),Usage!$CO107),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M107=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC107=TRUE,SUM($BG107*$BH107),Usage!$DD107),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP107=TRUE,SUM($BJ107*$BK107),Usage!$CQ107),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE107=TRUE,SUM($BM107*$BN107),Usage!$DF107),2)","v":0},{"$f":"ROUND(Usage!$DP107,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV107,2),ROUND(Usage!$DZ107,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX107,2),ROUND(Usage!$EB107,2))","v":0},{"$f":"ROUND(Usage!$GN107,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC107=TRUE,SUM($BU107*$BV107),Usage!$ED107),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH107=TRUE,SUM($BX107*$BY107),Usage!$FI107),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE107=TRUE,SUM($CA107*$CB107),Usage!$EF107),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ107=TRUE,SUM($CD107*$CE107),Usage!$FK107),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH107,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM107,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ107,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M107<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO107,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW107,$BZ107,$CC107,$CF107,$CI107,$CL107,$CO107,$CR107),0)","v":0},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BV107,Usage!$BS107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107=\"Summer\",Usage!$EQ107,Usage!$EN107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BW107,Usage!$BT107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107=\"Summer\",Usage!$ER107,Usage!$EO107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$BX107,Usage!$BU107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107=\"Summer\",Usage!$ES107,Usage!$EP107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CC107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107=\"Summer\",Usage!$FV107,Usage!$FS107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CD107,Usage!$CA107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107=\"Summer\",Usage!$FW107,Usage!$FT107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107=\"Summer\",Usage!$CE107,Usage!$CB107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107=\"Summer\",Usage!$FX107,Usage!$FU107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z107<>\"Summer\",Usage!$BW107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107<>\"Summer\",Usage!$EQ107,Usage!$EN107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BW107,Usage!$BT107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107<>\"Summer\",Usage!$ER107,Usage!$EO107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$BX107,Usage!$BU107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107<>\"Summer\",Usage!$ES107,Usage!$EP107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CC107,Usage!$BZ107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107<>\"Summer\",Usage!$FV107,Usage!$FS107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CD107,Usage!$CA107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107<>\"Summer\",Usage!$FW107,Usage!$FT107),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M107<>\"Summer\",Usage!$CE107,Usage!$CB107)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M107<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M107<>\"Summer\",Usage!$FX107,Usage!$FU107),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW107,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY107,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA107,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H107","v":0},{"$f":"Usage!$HD107","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD107","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN107,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO107,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I107","v":0},{"$f":"Usage!$HU107","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW107,2)","v":0},{"$f":"Usage!$HV107","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX107,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A108","v":107},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B108","v":0},{"$f":"Tenant!$C108","v":0},{"$f":"Tenant!$D108","v":0},{"$f":"Tenant!$E108","v":0},{"$f":"Tenant!$G108","v":0},{"$f":"Usage!$D108","v":"00:00:00"},{"$f":"Usage!$E108","v":"00:00:00"},{"$f":"Usage!$F108","v":0},{"$f":"Usage!$G108","v":0},{"$f":"Usage!$H108","v":0},{"$f":"Usage!$X108","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS108,2)","v":0},{"$f":"Usage!$AA108","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH108,2)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BV108,Usage!$BS108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M108=\"Summer\",Usage!$CK108,Usage!$CH108),2)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BW108,Usage!$BT108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M109=\"Summer\",Usage!$CL108,Usage!$CI108),2)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BX108,Usage!$BU108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M109=\"Summer\",Usage!$CM108,Usage!$CJ108),2)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CC108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M109=\"Summer\",Usage!$CZ108,Usage!$CW108),2)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CD108,Usage!$CA108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M109=\"Summer\",Usage!$DA108,Usage!$CX108),2)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CE108,Usage!$CB108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108=\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M108=\"Summer\",Usage!$DB108,Usage!$CY108),2)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BV108,Usage!$BS108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M108<>\"Summer\",Usage!$CK108,Usage!$CH108),2)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BW108,Usage!$BT108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M109<>\"Summer\",Usage!$CL108,Usage!$CI108),2)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BX108,Usage!$BU108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M109<>\"Summer\",Usage!$CM108,Usage!$CJ108),2)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CC108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M108<>\"Summer\",Usage!$CZ108,Usage!$CW108),2)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CD108,Usage!$CA108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M109<>\"Summer\",Usage!$DA108,Usage!$CX108),2)","v":0},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CE108,Usage!$CB108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M108<>\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M108<>\"Summer\",$G108<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M108=\"Summer\",$G108=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M109<>\"Summer\",Usage!$DB108,Usage!$CY108),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M108=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN108=TRUE,SUM($BD108*$BE108),Usage!$CO108),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M108=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC108=TRUE,SUM($BG108*$BH108),Usage!$DD108),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP108=TRUE,SUM($BJ108*$BK108),Usage!$CQ108),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE108=TRUE,SUM($BM108*$BN108),Usage!$DF108),2)","v":0},{"$f":"ROUND(Usage!$DP108,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV108,2),ROUND(Usage!$DZ108,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX108,2),ROUND(Usage!$EB108,2))","v":0},{"$f":"ROUND(Usage!$GN108,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC108=TRUE,SUM($BU108*$BV108),Usage!$ED108),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH108=TRUE,SUM($BX108*$BY108),Usage!$FI108),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE108=TRUE,SUM($CA108*$CB108),Usage!$EF108),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ108=TRUE,SUM($CD108*$CE108),Usage!$FK108),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH108,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM108,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ108,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M108<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO108,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW108,$BZ108,$CC108,$CF108,$CI108,$CL108,$CO108,$CR108),0)","v":0},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BV108,Usage!$BS108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108=\"Summer\",Usage!$EQ108,Usage!$EN108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BW108,Usage!$BT108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108=\"Summer\",Usage!$ER108,Usage!$EO108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$BX108,Usage!$BU108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108=\"Summer\",Usage!$ES108,Usage!$EP108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CC108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108=\"Summer\",Usage!$FV108,Usage!$FS108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CD108,Usage!$CA108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108=\"Summer\",Usage!$FW108,Usage!$FT108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108=\"Summer\",Usage!$CE108,Usage!$CB108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108=\"Summer\",Usage!$FX108,Usage!$FU108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z108<>\"Summer\",Usage!$BW108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108<>\"Summer\",Usage!$EQ108,Usage!$EN108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BW108,Usage!$BT108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108<>\"Summer\",Usage!$ER108,Usage!$EO108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$BX108,Usage!$BU108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108<>\"Summer\",Usage!$ES108,Usage!$EP108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CC108,Usage!$BZ108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108<>\"Summer\",Usage!$FV108,Usage!$FS108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CD108,Usage!$CA108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108<>\"Summer\",Usage!$FW108,Usage!$FT108),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M108<>\"Summer\",Usage!$CE108,Usage!$CB108)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M108<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M108<>\"Summer\",Usage!$FX108,Usage!$FU108),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW108,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY108,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA108,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H108","v":0},{"$f":"Usage!$HD108","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD108","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN108,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO108,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I108","v":0},{"$f":"Usage!$HU108","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW108,2)","v":0},{"$f":"Usage!$HV108","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX108,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A109","v":108},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B109","v":0},{"$f":"Tenant!$C109","v":0},{"$f":"Tenant!$D109","v":0},{"$f":"Tenant!$E109","v":0},{"$f":"Tenant!$G109","v":0},{"$f":"Usage!$D109","v":"00:00:00"},{"$f":"Usage!$E109","v":"00:00:00"},{"$f":"Usage!$F109","v":0},{"$f":"Usage!$G109","v":0},{"$f":"Usage!$H109","v":0},{"$f":"Usage!$X109","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS109,2)","v":0},{"$f":"Usage!$AA109","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH109,2)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BV109,Usage!$BS109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M109=\"Summer\",Usage!$CK109,Usage!$CH109),2)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BW109,Usage!$BT109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M110=\"Summer\",Usage!$CL109,Usage!$CI109),2)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BX109,Usage!$BU109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M110=\"Summer\",Usage!$CM109,Usage!$CJ109),2)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CC109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M110=\"Summer\",Usage!$CZ109,Usage!$CW109),2)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CD109,Usage!$CA109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M110=\"Summer\",Usage!$DA109,Usage!$CX109),2)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CE109,Usage!$CB109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109=\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M109=\"Summer\",Usage!$DB109,Usage!$CY109),2)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BV109,Usage!$BS109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M109<>\"Summer\",Usage!$CK109,Usage!$CH109),2)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BW109,Usage!$BT109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M110<>\"Summer\",Usage!$CL109,Usage!$CI109),2)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BX109,Usage!$BU109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M110<>\"Summer\",Usage!$CM109,Usage!$CJ109),2)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CC109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M109<>\"Summer\",Usage!$CZ109,Usage!$CW109),2)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CD109,Usage!$CA109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M110<>\"Summer\",Usage!$DA109,Usage!$CX109),2)","v":0},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CE109,Usage!$CB109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M109<>\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M109<>\"Summer\",$G109<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M109=\"Summer\",$G109=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M110<>\"Summer\",Usage!$DB109,Usage!$CY109),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M109=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN109=TRUE,SUM($BD109*$BE109),Usage!$CO109),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M109=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC109=TRUE,SUM($BG109*$BH109),Usage!$DD109),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP109=TRUE,SUM($BJ109*$BK109),Usage!$CQ109),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE109=TRUE,SUM($BM109*$BN109),Usage!$DF109),2)","v":0},{"$f":"ROUND(Usage!$DP109,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV109,2),ROUND(Usage!$DZ109,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX109,2),ROUND(Usage!$EB109,2))","v":0},{"$f":"ROUND(Usage!$GN109,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC109=TRUE,SUM($BU109*$BV109),Usage!$ED109),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH109=TRUE,SUM($BX109*$BY109),Usage!$FI109),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE109=TRUE,SUM($CA109*$CB109),Usage!$EF109),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ109=TRUE,SUM($CD109*$CE109),Usage!$FK109),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH109,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM109,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ109,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M109<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO109,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW109,$BZ109,$CC109,$CF109,$CI109,$CL109,$CO109,$CR109),0)","v":0},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BV109,Usage!$BS109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109=\"Summer\",Usage!$EQ109,Usage!$EN109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BW109,Usage!$BT109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109=\"Summer\",Usage!$ER109,Usage!$EO109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$BX109,Usage!$BU109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109=\"Summer\",Usage!$ES109,Usage!$EP109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CC109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109=\"Summer\",Usage!$FV109,Usage!$FS109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CD109,Usage!$CA109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109=\"Summer\",Usage!$FW109,Usage!$FT109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109=\"Summer\",Usage!$CE109,Usage!$CB109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109=\"Summer\",Usage!$FX109,Usage!$FU109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z109<>\"Summer\",Usage!$BW109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109<>\"Summer\",Usage!$EQ109,Usage!$EN109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BW109,Usage!$BT109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109<>\"Summer\",Usage!$ER109,Usage!$EO109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$BX109,Usage!$BU109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109<>\"Summer\",Usage!$ES109,Usage!$EP109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CC109,Usage!$BZ109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109<>\"Summer\",Usage!$FV109,Usage!$FS109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CD109,Usage!$CA109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109<>\"Summer\",Usage!$FW109,Usage!$FT109),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M109<>\"Summer\",Usage!$CE109,Usage!$CB109)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M109<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M109<>\"Summer\",Usage!$FX109,Usage!$FU109),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW109,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY109,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA109,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H109","v":0},{"$f":"Usage!$HD109","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD109","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN109,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO109,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I109","v":0},{"$f":"Usage!$HU109","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW109,2)","v":0},{"$f":"Usage!$HV109","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX109,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A110","v":109},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B110","v":0},{"$f":"Tenant!$C110","v":0},{"$f":"Tenant!$D110","v":0},{"$f":"Tenant!$E110","v":0},{"$f":"Tenant!$G110","v":0},{"$f":"Usage!$D110","v":"00:00:00"},{"$f":"Usage!$E110","v":"00:00:00"},{"$f":"Usage!$F110","v":0},{"$f":"Usage!$G110","v":0},{"$f":"Usage!$H110","v":0},{"$f":"Usage!$X110","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS110,2)","v":0},{"$f":"Usage!$AA110","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH110,2)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BV110,Usage!$BS110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M110=\"Summer\",Usage!$CK110,Usage!$CH110),2)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BW110,Usage!$BT110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M111=\"Summer\",Usage!$CL110,Usage!$CI110),2)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BX110,Usage!$BU110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M111=\"Summer\",Usage!$CM110,Usage!$CJ110),2)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CC110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M111=\"Summer\",Usage!$CZ110,Usage!$CW110),2)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CD110,Usage!$CA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M111=\"Summer\",Usage!$DA110,Usage!$CX110),2)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CE110,Usage!$CB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110=\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M110=\"Summer\",Usage!$DB110,Usage!$CY110),2)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BV110,Usage!$BS110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M110<>\"Summer\",Usage!$CK110,Usage!$CH110),2)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BW110,Usage!$BT110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M111<>\"Summer\",Usage!$CL110,Usage!$CI110),2)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BX110,Usage!$BU110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M111<>\"Summer\",Usage!$CM110,Usage!$CJ110),2)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CC110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M110<>\"Summer\",Usage!$CZ110,Usage!$CW110),2)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CD110,Usage!$CA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M111<>\"Summer\",Usage!$DA110,Usage!$CX110),2)","v":0},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CE110,Usage!$CB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M110<>\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M110<>\"Summer\",$G110<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M110=\"Summer\",$G110=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M111<>\"Summer\",Usage!$DB110,Usage!$CY110),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M110=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN110=TRUE,SUM($BD110*$BE110),Usage!$CO110),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M110=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC110=TRUE,SUM($BG110*$BH110),Usage!$DD110),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP110=TRUE,SUM($BJ110*$BK110),Usage!$CQ110),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE110=TRUE,SUM($BM110*$BN110),Usage!$DF110),2)","v":0},{"$f":"ROUND(Usage!$DP110,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV110,2),ROUND(Usage!$DZ110,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX110,2),ROUND(Usage!$EB110,2))","v":0},{"$f":"ROUND(Usage!$GN110,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC110=TRUE,SUM($BU110*$BV110),Usage!$ED110),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH110=TRUE,SUM($BX110*$BY110),Usage!$FI110),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE110=TRUE,SUM($CA110*$CB110),Usage!$EF110),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ110=TRUE,SUM($CD110*$CE110),Usage!$FK110),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH110,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM110,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ110,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M110<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO110,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW110,$BZ110,$CC110,$CF110,$CI110,$CL110,$CO110,$CR110),0)","v":0},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BV110,Usage!$BS110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110=\"Summer\",Usage!$EQ110,Usage!$EN110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BW110,Usage!$BT110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110=\"Summer\",Usage!$ER110,Usage!$EO110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$BX110,Usage!$BU110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110=\"Summer\",Usage!$ES110,Usage!$EP110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CC110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110=\"Summer\",Usage!$FV110,Usage!$FS110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CD110,Usage!$CA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110=\"Summer\",Usage!$FW110,Usage!$FT110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110=\"Summer\",Usage!$CE110,Usage!$CB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110=\"Summer\",Usage!$FX110,Usage!$FU110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z110<>\"Summer\",Usage!$BW110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110<>\"Summer\",Usage!$EQ110,Usage!$EN110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BW110,Usage!$BT110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110<>\"Summer\",Usage!$ER110,Usage!$EO110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$BX110,Usage!$BU110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110<>\"Summer\",Usage!$ES110,Usage!$EP110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CC110,Usage!$BZ110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110<>\"Summer\",Usage!$FV110,Usage!$FS110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CD110,Usage!$CA110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110<>\"Summer\",Usage!$FW110,Usage!$FT110),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M110<>\"Summer\",Usage!$CE110,Usage!$CB110)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M110<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M110<>\"Summer\",Usage!$FX110,Usage!$FU110),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW110,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY110,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA110,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H110","v":0},{"$f":"Usage!$HD110","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD110","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN110,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO110,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I110","v":0},{"$f":"Usage!$HU110","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW110,2)","v":0},{"$f":"Usage!$HV110","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX110,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A111","v":110},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B111","v":0},{"$f":"Tenant!$C111","v":0},{"$f":"Tenant!$D111","v":0},{"$f":"Tenant!$E111","v":0},{"$f":"Tenant!$G111","v":0},{"$f":"Usage!$D111","v":"00:00:00"},{"$f":"Usage!$E111","v":"00:00:00"},{"$f":"Usage!$F111","v":0},{"$f":"Usage!$G111","v":0},{"$f":"Usage!$H111","v":0},{"$f":"Usage!$X111","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS111,2)","v":0},{"$f":"Usage!$AA111","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH111,2)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BV111,Usage!$BS111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M111=\"Summer\",Usage!$CK111,Usage!$CH111),2)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BW111,Usage!$BT111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M112=\"Summer\",Usage!$CL111,Usage!$CI111),2)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BX111,Usage!$BU111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M112=\"Summer\",Usage!$CM111,Usage!$CJ111),2)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CC111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M112=\"Summer\",Usage!$CZ111,Usage!$CW111),2)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CD111,Usage!$CA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M112=\"Summer\",Usage!$DA111,Usage!$CX111),2)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CE111,Usage!$CB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111=\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M111=\"Summer\",Usage!$DB111,Usage!$CY111),2)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BV111,Usage!$BS111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M111<>\"Summer\",Usage!$CK111,Usage!$CH111),2)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BW111,Usage!$BT111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M112<>\"Summer\",Usage!$CL111,Usage!$CI111),2)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BX111,Usage!$BU111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M112<>\"Summer\",Usage!$CM111,Usage!$CJ111),2)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CC111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M111<>\"Summer\",Usage!$CZ111,Usage!$CW111),2)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CD111,Usage!$CA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M112<>\"Summer\",Usage!$DA111,Usage!$CX111),2)","v":0},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CE111,Usage!$CB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M111<>\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M111<>\"Summer\",$G111<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M111=\"Summer\",$G111=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M112<>\"Summer\",Usage!$DB111,Usage!$CY111),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M111=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN111=TRUE,SUM($BD111*$BE111),Usage!$CO111),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M111=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC111=TRUE,SUM($BG111*$BH111),Usage!$DD111),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP111=TRUE,SUM($BJ111*$BK111),Usage!$CQ111),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE111=TRUE,SUM($BM111*$BN111),Usage!$DF111),2)","v":0},{"$f":"ROUND(Usage!$DP111,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV111,2),ROUND(Usage!$DZ111,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX111,2),ROUND(Usage!$EB111,2))","v":0},{"$f":"ROUND(Usage!$GN111,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC111=TRUE,SUM($BU111*$BV111),Usage!$ED111),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH111=TRUE,SUM($BX111*$BY111),Usage!$FI111),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE111=TRUE,SUM($CA111*$CB111),Usage!$EF111),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ111=TRUE,SUM($CD111*$CE111),Usage!$FK111),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH111,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM111,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ111,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M111<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO111,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW111,$BZ111,$CC111,$CF111,$CI111,$CL111,$CO111,$CR111),0)","v":0},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BV111,Usage!$BS111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111=\"Summer\",Usage!$EQ111,Usage!$EN111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BW111,Usage!$BT111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111=\"Summer\",Usage!$ER111,Usage!$EO111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$BX111,Usage!$BU111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111=\"Summer\",Usage!$ES111,Usage!$EP111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CC111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111=\"Summer\",Usage!$FV111,Usage!$FS111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CD111,Usage!$CA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111=\"Summer\",Usage!$FW111,Usage!$FT111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111=\"Summer\",Usage!$CE111,Usage!$CB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111=\"Summer\",Usage!$FX111,Usage!$FU111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z111<>\"Summer\",Usage!$BW111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111<>\"Summer\",Usage!$EQ111,Usage!$EN111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BW111,Usage!$BT111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111<>\"Summer\",Usage!$ER111,Usage!$EO111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$BX111,Usage!$BU111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111<>\"Summer\",Usage!$ES111,Usage!$EP111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CC111,Usage!$BZ111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111<>\"Summer\",Usage!$FV111,Usage!$FS111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CD111,Usage!$CA111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111<>\"Summer\",Usage!$FW111,Usage!$FT111),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M111<>\"Summer\",Usage!$CE111,Usage!$CB111)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M111<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M111<>\"Summer\",Usage!$FX111,Usage!$FU111),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW111,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY111,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA111,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H111","v":0},{"$f":"Usage!$HD111","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD111","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN111,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO111,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I111","v":0},{"$f":"Usage!$HU111","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW111,2)","v":0},{"$f":"Usage!$HV111","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX111,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A112","v":111},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B112","v":0},{"$f":"Tenant!$C112","v":0},{"$f":"Tenant!$D112","v":0},{"$f":"Tenant!$E112","v":0},{"$f":"Tenant!$G112","v":0},{"$f":"Usage!$D112","v":"00:00:00"},{"$f":"Usage!$E112","v":"00:00:00"},{"$f":"Usage!$F112","v":0},{"$f":"Usage!$G112","v":0},{"$f":"Usage!$H112","v":0},{"$f":"Usage!$X112","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS112,2)","v":0},{"$f":"Usage!$AA112","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH112,2)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BV112,Usage!$BS112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M112=\"Summer\",Usage!$CK112,Usage!$CH112),2)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BW112,Usage!$BT112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M113=\"Summer\",Usage!$CL112,Usage!$CI112),2)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BX112,Usage!$BU112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M113=\"Summer\",Usage!$CM112,Usage!$CJ112),2)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CC112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M113=\"Summer\",Usage!$CZ112,Usage!$CW112),2)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CD112,Usage!$CA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M113=\"Summer\",Usage!$DA112,Usage!$CX112),2)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CE112,Usage!$CB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112=\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M112=\"Summer\",Usage!$DB112,Usage!$CY112),2)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BV112,Usage!$BS112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M112<>\"Summer\",Usage!$CK112,Usage!$CH112),2)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BW112,Usage!$BT112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M113<>\"Summer\",Usage!$CL112,Usage!$CI112),2)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BX112,Usage!$BU112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M113<>\"Summer\",Usage!$CM112,Usage!$CJ112),2)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CC112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M112<>\"Summer\",Usage!$CZ112,Usage!$CW112),2)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CD112,Usage!$CA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M113<>\"Summer\",Usage!$DA112,Usage!$CX112),2)","v":0},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CE112,Usage!$CB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M112<>\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M112<>\"Summer\",$G112<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M112=\"Summer\",$G112=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M113<>\"Summer\",Usage!$DB112,Usage!$CY112),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M112=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN112=TRUE,SUM($BD112*$BE112),Usage!$CO112),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M112=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC112=TRUE,SUM($BG112*$BH112),Usage!$DD112),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP112=TRUE,SUM($BJ112*$BK112),Usage!$CQ112),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE112=TRUE,SUM($BM112*$BN112),Usage!$DF112),2)","v":0},{"$f":"ROUND(Usage!$DP112,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV112,2),ROUND(Usage!$DZ112,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX112,2),ROUND(Usage!$EB112,2))","v":0},{"$f":"ROUND(Usage!$GN112,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC112=TRUE,SUM($BU112*$BV112),Usage!$ED112),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH112=TRUE,SUM($BX112*$BY112),Usage!$FI112),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE112=TRUE,SUM($CA112*$CB112),Usage!$EF112),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ112=TRUE,SUM($CD112*$CE112),Usage!$FK112),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH112,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM112,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ112,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M112<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO112,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW112,$BZ112,$CC112,$CF112,$CI112,$CL112,$CO112,$CR112),0)","v":0},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BV112,Usage!$BS112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112=\"Summer\",Usage!$EQ112,Usage!$EN112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BW112,Usage!$BT112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112=\"Summer\",Usage!$ER112,Usage!$EO112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$BX112,Usage!$BU112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112=\"Summer\",Usage!$ES112,Usage!$EP112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CC112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112=\"Summer\",Usage!$FV112,Usage!$FS112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CD112,Usage!$CA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112=\"Summer\",Usage!$FW112,Usage!$FT112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112=\"Summer\",Usage!$CE112,Usage!$CB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112=\"Summer\",Usage!$FX112,Usage!$FU112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z112<>\"Summer\",Usage!$BW112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112<>\"Summer\",Usage!$EQ112,Usage!$EN112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BW112,Usage!$BT112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112<>\"Summer\",Usage!$ER112,Usage!$EO112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$BX112,Usage!$BU112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112<>\"Summer\",Usage!$ES112,Usage!$EP112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CC112,Usage!$BZ112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112<>\"Summer\",Usage!$FV112,Usage!$FS112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CD112,Usage!$CA112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112<>\"Summer\",Usage!$FW112,Usage!$FT112),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M112<>\"Summer\",Usage!$CE112,Usage!$CB112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M112<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M112<>\"Summer\",Usage!$FX112,Usage!$FU112),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW112,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY112,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA112,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H112","v":0},{"$f":"Usage!$HD112","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD112","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN112,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO112,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I112","v":0},{"$f":"Usage!$HU112","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW112,2)","v":0},{"$f":"Usage!$HV112","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX112,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A113","v":112},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B113","v":0},{"$f":"Tenant!$C113","v":0},{"$f":"Tenant!$D113","v":0},{"$f":"Tenant!$E113","v":0},{"$f":"Tenant!$G113","v":0},{"$f":"Usage!$D113","v":"00:00:00"},{"$f":"Usage!$E113","v":"00:00:00"},{"$f":"Usage!$F113","v":0},{"$f":"Usage!$G113","v":0},{"$f":"Usage!$H113","v":0},{"$f":"Usage!$X113","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS113,2)","v":0},{"$f":"Usage!$AA113","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH113,2)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BV113,Usage!$BS113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M113=\"Summer\",Usage!$CK113,Usage!$CH113),2)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BW113,Usage!$BT113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M114=\"Summer\",Usage!$CL113,Usage!$CI113),2)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BX113,Usage!$BU113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M114=\"Summer\",Usage!$CM113,Usage!$CJ113),2)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CC113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M114=\"Summer\",Usage!$CZ113,Usage!$CW113),2)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CD113,Usage!$CA113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M114=\"Summer\",Usage!$DA113,Usage!$CX113),2)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CE113,Usage!$CB113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113=\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M113=\"Summer\",Usage!$DB113,Usage!$CY113),2)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BV113,Usage!$BS113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M113<>\"Summer\",Usage!$CK113,Usage!$CH113),2)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BW113,Usage!$BT113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M114<>\"Summer\",Usage!$CL113,Usage!$CI113),2)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BX113,Usage!$BU113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M114<>\"Summer\",Usage!$CM113,Usage!$CJ113),2)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CC113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M113<>\"Summer\",Usage!$CZ113,Usage!$CW113),2)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CD113,Usage!$CA113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M114<>\"Summer\",Usage!$DA113,Usage!$CX113),2)","v":0},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CE113,Usage!$CB113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M113<>\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M113<>\"Summer\",$G113<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M113=\"Summer\",$G113=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M114<>\"Summer\",Usage!$DB113,Usage!$CY113),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M113=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN113=TRUE,SUM($BD113*$BE113),Usage!$CO113),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M113=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC113=TRUE,SUM($BG113*$BH113),Usage!$DD113),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP113=TRUE,SUM($BJ113*$BK113),Usage!$CQ113),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE113=TRUE,SUM($BM113*$BN113),Usage!$DF113),2)","v":0},{"$f":"ROUND(Usage!$DP113,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV113,2),ROUND(Usage!$DZ113,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX113,2),ROUND(Usage!$EB113,2))","v":0},{"$f":"ROUND(Usage!$GN113,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC113=TRUE,SUM($BU113*$BV113),Usage!$ED113),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH113=TRUE,SUM($BX113*$BY113),Usage!$FI113),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE113=TRUE,SUM($CA113*$CB113),Usage!$EF113),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ113=TRUE,SUM($CD113*$CE113),Usage!$FK113),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH113,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM113,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ113,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M113<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO113,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW113,$BZ113,$CC113,$CF113,$CI113,$CL113,$CO113,$CR113),0)","v":0},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BV113,Usage!$BS113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113=\"Summer\",Usage!$EQ113,Usage!$EN113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BW113,Usage!$BT113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113=\"Summer\",Usage!$ER113,Usage!$EO113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$BX113,Usage!$BU113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113=\"Summer\",Usage!$ES113,Usage!$EP113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CC113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113=\"Summer\",Usage!$FV113,Usage!$FS113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CD113,Usage!$CA113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113=\"Summer\",Usage!$FW113,Usage!$FT113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113=\"Summer\",Usage!$CE113,Usage!$CB113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113=\"Summer\",Usage!$FX113,Usage!$FU113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z113<>\"Summer\",Usage!$BW113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113<>\"Summer\",Usage!$EQ113,Usage!$EN113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BW113,Usage!$BT113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113<>\"Summer\",Usage!$ER113,Usage!$EO113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$BX113,Usage!$BU113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113<>\"Summer\",Usage!$ES113,Usage!$EP113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CC113,Usage!$BZ113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113<>\"Summer\",Usage!$FV113,Usage!$FS113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CD113,Usage!$CA113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113<>\"Summer\",Usage!$FW113,Usage!$FT113),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M113<>\"Summer\",Usage!$CE113,Usage!$CB113)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M113<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M113<>\"Summer\",Usage!$FX113,Usage!$FU113),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW113,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY113,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA113,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H113","v":0},{"$f":"Usage!$HD113","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD113","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN113,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO113,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I113","v":0},{"$f":"Usage!$HU113","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW113,2)","v":0},{"$f":"Usage!$HV113","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX113,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A114","v":113},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B114","v":0},{"$f":"Tenant!$C114","v":0},{"$f":"Tenant!$D114","v":0},{"$f":"Tenant!$E114","v":0},{"$f":"Tenant!$G114","v":0},{"$f":"Usage!$D114","v":"00:00:00"},{"$f":"Usage!$E114","v":"00:00:00"},{"$f":"Usage!$F114","v":0},{"$f":"Usage!$G114","v":0},{"$f":"Usage!$H114","v":0},{"$f":"Usage!$X114","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS114,2)","v":0},{"$f":"Usage!$AA114","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH114,2)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BV114,Usage!$BS114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M114=\"Summer\",Usage!$CK114,Usage!$CH114),2)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BW114,Usage!$BT114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M115=\"Summer\",Usage!$CL114,Usage!$CI114),2)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BX114,Usage!$BU114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M115=\"Summer\",Usage!$CM114,Usage!$CJ114),2)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CC114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M115=\"Summer\",Usage!$CZ114,Usage!$CW114),2)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CD114,Usage!$CA114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M115=\"Summer\",Usage!$DA114,Usage!$CX114),2)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CE114,Usage!$CB114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114=\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M114=\"Summer\",Usage!$DB114,Usage!$CY114),2)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BV114,Usage!$BS114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M114<>\"Summer\",Usage!$CK114,Usage!$CH114),2)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BW114,Usage!$BT114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M115<>\"Summer\",Usage!$CL114,Usage!$CI114),2)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BX114,Usage!$BU114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M115<>\"Summer\",Usage!$CM114,Usage!$CJ114),2)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CC114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M114<>\"Summer\",Usage!$CZ114,Usage!$CW114),2)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CD114,Usage!$CA114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M115<>\"Summer\",Usage!$DA114,Usage!$CX114),2)","v":0},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CE114,Usage!$CB114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M114<>\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M114<>\"Summer\",$G114<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M114=\"Summer\",$G114=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M115<>\"Summer\",Usage!$DB114,Usage!$CY114),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M114=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN114=TRUE,SUM($BD114*$BE114),Usage!$CO114),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M114=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC114=TRUE,SUM($BG114*$BH114),Usage!$DD114),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP114=TRUE,SUM($BJ114*$BK114),Usage!$CQ114),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE114=TRUE,SUM($BM114*$BN114),Usage!$DF114),2)","v":0},{"$f":"ROUND(Usage!$DP114,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV114,2),ROUND(Usage!$DZ114,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX114,2),ROUND(Usage!$EB114,2))","v":0},{"$f":"ROUND(Usage!$GN114,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC114=TRUE,SUM($BU114*$BV114),Usage!$ED114),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH114=TRUE,SUM($BX114*$BY114),Usage!$FI114),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE114=TRUE,SUM($CA114*$CB114),Usage!$EF114),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ114=TRUE,SUM($CD114*$CE114),Usage!$FK114),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH114,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM114,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ114,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M114<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO114,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW114,$BZ114,$CC114,$CF114,$CI114,$CL114,$CO114,$CR114),0)","v":0},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BV114,Usage!$BS114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114=\"Summer\",Usage!$EQ114,Usage!$EN114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BW114,Usage!$BT114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114=\"Summer\",Usage!$ER114,Usage!$EO114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$BX114,Usage!$BU114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114=\"Summer\",Usage!$ES114,Usage!$EP114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CC114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114=\"Summer\",Usage!$FV114,Usage!$FS114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CD114,Usage!$CA114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114=\"Summer\",Usage!$FW114,Usage!$FT114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114=\"Summer\",Usage!$CE114,Usage!$CB114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114=\"Summer\",Usage!$FX114,Usage!$FU114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z114<>\"Summer\",Usage!$BW114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114<>\"Summer\",Usage!$EQ114,Usage!$EN114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BW114,Usage!$BT114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114<>\"Summer\",Usage!$ER114,Usage!$EO114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$BX114,Usage!$BU114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114<>\"Summer\",Usage!$ES114,Usage!$EP114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CC114,Usage!$BZ114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114<>\"Summer\",Usage!$FV114,Usage!$FS114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CD114,Usage!$CA114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114<>\"Summer\",Usage!$FW114,Usage!$FT114),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M114<>\"Summer\",Usage!$CE114,Usage!$CB114)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M114<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M114<>\"Summer\",Usage!$FX114,Usage!$FU114),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW114,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY114,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA114,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H114","v":0},{"$f":"Usage!$HD114","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD114","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN114,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO114,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I114","v":0},{"$f":"Usage!$HU114","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW114,2)","v":0},{"$f":"Usage!$HV114","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX114,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A115","v":114},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B115","v":0},{"$f":"Tenant!$C115","v":0},{"$f":"Tenant!$D115","v":0},{"$f":"Tenant!$E115","v":0},{"$f":"Tenant!$G115","v":0},{"$f":"Usage!$D115","v":"00:00:00"},{"$f":"Usage!$E115","v":"00:00:00"},{"$f":"Usage!$F115","v":0},{"$f":"Usage!$G115","v":0},{"$f":"Usage!$H115","v":0},{"$f":"Usage!$X115","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS115,2)","v":0},{"$f":"Usage!$AA115","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH115,2)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BV115,Usage!$BS115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M115=\"Summer\",Usage!$CK115,Usage!$CH115),2)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BW115,Usage!$BT115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M116=\"Summer\",Usage!$CL115,Usage!$CI115),2)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BX115,Usage!$BU115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M116=\"Summer\",Usage!$CM115,Usage!$CJ115),2)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CC115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M116=\"Summer\",Usage!$CZ115,Usage!$CW115),2)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CD115,Usage!$CA115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M116=\"Summer\",Usage!$DA115,Usage!$CX115),2)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CE115,Usage!$CB115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115=\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M115=\"Summer\",Usage!$DB115,Usage!$CY115),2)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BV115,Usage!$BS115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M115<>\"Summer\",Usage!$CK115,Usage!$CH115),2)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BW115,Usage!$BT115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M116<>\"Summer\",Usage!$CL115,Usage!$CI115),2)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BX115,Usage!$BU115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M116<>\"Summer\",Usage!$CM115,Usage!$CJ115),2)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CC115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M115<>\"Summer\",Usage!$CZ115,Usage!$CW115),2)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CD115,Usage!$CA115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M116<>\"Summer\",Usage!$DA115,Usage!$CX115),2)","v":0},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CE115,Usage!$CB115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M115<>\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M115<>\"Summer\",$G115<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M115=\"Summer\",$G115=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M116<>\"Summer\",Usage!$DB115,Usage!$CY115),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M115=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN115=TRUE,SUM($BD115*$BE115),Usage!$CO115),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M115=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC115=TRUE,SUM($BG115*$BH115),Usage!$DD115),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP115=TRUE,SUM($BJ115*$BK115),Usage!$CQ115),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE115=TRUE,SUM($BM115*$BN115),Usage!$DF115),2)","v":0},{"$f":"ROUND(Usage!$DP115,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV115,2),ROUND(Usage!$DZ115,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX115,2),ROUND(Usage!$EB115,2))","v":0},{"$f":"ROUND(Usage!$GN115,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC115=TRUE,SUM($BU115*$BV115),Usage!$ED115),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH115=TRUE,SUM($BX115*$BY115),Usage!$FI115),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE115=TRUE,SUM($CA115*$CB115),Usage!$EF115),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ115=TRUE,SUM($CD115*$CE115),Usage!$FK115),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH115,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM115,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ115,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M115<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO115,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW115,$BZ115,$CC115,$CF115,$CI115,$CL115,$CO115,$CR115),0)","v":0},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BV115,Usage!$BS115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115=\"Summer\",Usage!$EQ115,Usage!$EN115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BW115,Usage!$BT115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115=\"Summer\",Usage!$ER115,Usage!$EO115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$BX115,Usage!$BU115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115=\"Summer\",Usage!$ES115,Usage!$EP115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CC115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115=\"Summer\",Usage!$FV115,Usage!$FS115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CD115,Usage!$CA115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115=\"Summer\",Usage!$FW115,Usage!$FT115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115=\"Summer\",Usage!$CE115,Usage!$CB115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115=\"Summer\",Usage!$FX115,Usage!$FU115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z115<>\"Summer\",Usage!$BW115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115<>\"Summer\",Usage!$EQ115,Usage!$EN115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BW115,Usage!$BT115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115<>\"Summer\",Usage!$ER115,Usage!$EO115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$BX115,Usage!$BU115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115<>\"Summer\",Usage!$ES115,Usage!$EP115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CC115,Usage!$BZ115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115<>\"Summer\",Usage!$FV115,Usage!$FS115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CD115,Usage!$CA115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115<>\"Summer\",Usage!$FW115,Usage!$FT115),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M115<>\"Summer\",Usage!$CE115,Usage!$CB115)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M115<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M115<>\"Summer\",Usage!$FX115,Usage!$FU115),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW115,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY115,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA115,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H115","v":0},{"$f":"Usage!$HD115","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD115","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN115,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO115,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I115","v":0},{"$f":"Usage!$HU115","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW115,2)","v":0},{"$f":"Usage!$HV115","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX115,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A116","v":115},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B116","v":0},{"$f":"Tenant!$C116","v":0},{"$f":"Tenant!$D116","v":0},{"$f":"Tenant!$E116","v":0},{"$f":"Tenant!$G116","v":0},{"$f":"Usage!$D116","v":"00:00:00"},{"$f":"Usage!$E116","v":"00:00:00"},{"$f":"Usage!$F116","v":0},{"$f":"Usage!$G116","v":0},{"$f":"Usage!$H116","v":0},{"$f":"Usage!$X116","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS116,2)","v":0},{"$f":"Usage!$AA116","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH116,2)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BV116,Usage!$BS116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M116=\"Summer\",Usage!$CK116,Usage!$CH116),2)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BW116,Usage!$BT116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M117=\"Summer\",Usage!$CL116,Usage!$CI116),2)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BX116,Usage!$BU116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M117=\"Summer\",Usage!$CM116,Usage!$CJ116),2)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CC116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M117=\"Summer\",Usage!$CZ116,Usage!$CW116),2)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CD116,Usage!$CA116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M117=\"Summer\",Usage!$DA116,Usage!$CX116),2)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CE116,Usage!$CB116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116=\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M116=\"Summer\",Usage!$DB116,Usage!$CY116),2)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BV116,Usage!$BS116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M116<>\"Summer\",Usage!$CK116,Usage!$CH116),2)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BW116,Usage!$BT116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M117<>\"Summer\",Usage!$CL116,Usage!$CI116),2)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BX116,Usage!$BU116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M117<>\"Summer\",Usage!$CM116,Usage!$CJ116),2)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CC116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M116<>\"Summer\",Usage!$CZ116,Usage!$CW116),2)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CD116,Usage!$CA116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M117<>\"Summer\",Usage!$DA116,Usage!$CX116),2)","v":0},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CE116,Usage!$CB116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M116<>\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M116<>\"Summer\",$G116<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M116=\"Summer\",$G116=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M117<>\"Summer\",Usage!$DB116,Usage!$CY116),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M116=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN116=TRUE,SUM($BD116*$BE116),Usage!$CO116),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M116=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC116=TRUE,SUM($BG116*$BH116),Usage!$DD116),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP116=TRUE,SUM($BJ116*$BK116),Usage!$CQ116),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE116=TRUE,SUM($BM116*$BN116),Usage!$DF116),2)","v":0},{"$f":"ROUND(Usage!$DP116,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV116,2),ROUND(Usage!$DZ116,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX116,2),ROUND(Usage!$EB116,2))","v":0},{"$f":"ROUND(Usage!$GN116,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC116=TRUE,SUM($BU116*$BV116),Usage!$ED116),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH116=TRUE,SUM($BX116*$BY116),Usage!$FI116),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE116=TRUE,SUM($CA116*$CB116),Usage!$EF116),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ116=TRUE,SUM($CD116*$CE116),Usage!$FK116),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH116,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM116,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ116,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M116<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO116,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW116,$BZ116,$CC116,$CF116,$CI116,$CL116,$CO116,$CR116),0)","v":0},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BV116,Usage!$BS116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116=\"Summer\",Usage!$EQ116,Usage!$EN116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BW116,Usage!$BT116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116=\"Summer\",Usage!$ER116,Usage!$EO116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$BX116,Usage!$BU116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116=\"Summer\",Usage!$ES116,Usage!$EP116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CC116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116=\"Summer\",Usage!$FV116,Usage!$FS116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CD116,Usage!$CA116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116=\"Summer\",Usage!$FW116,Usage!$FT116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116=\"Summer\",Usage!$CE116,Usage!$CB116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116=\"Summer\",Usage!$FX116,Usage!$FU116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z116<>\"Summer\",Usage!$BW116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116<>\"Summer\",Usage!$EQ116,Usage!$EN116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BW116,Usage!$BT116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116<>\"Summer\",Usage!$ER116,Usage!$EO116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$BX116,Usage!$BU116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116<>\"Summer\",Usage!$ES116,Usage!$EP116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CC116,Usage!$BZ116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116<>\"Summer\",Usage!$FV116,Usage!$FS116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CD116,Usage!$CA116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116<>\"Summer\",Usage!$FW116,Usage!$FT116),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M116<>\"Summer\",Usage!$CE116,Usage!$CB116)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M116<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M116<>\"Summer\",Usage!$FX116,Usage!$FU116),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW116,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY116,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA116,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H116","v":0},{"$f":"Usage!$HD116","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD116","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN116,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO116,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I116","v":0},{"$f":"Usage!$HU116","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW116,2)","v":0},{"$f":"Usage!$HV116","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX116,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A117","v":116},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B117","v":0},{"$f":"Tenant!$C117","v":0},{"$f":"Tenant!$D117","v":0},{"$f":"Tenant!$E117","v":0},{"$f":"Tenant!$G117","v":0},{"$f":"Usage!$D117","v":"00:00:00"},{"$f":"Usage!$E117","v":"00:00:00"},{"$f":"Usage!$F117","v":0},{"$f":"Usage!$G117","v":0},{"$f":"Usage!$H117","v":0},{"$f":"Usage!$X117","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS117,2)","v":0},{"$f":"Usage!$AA117","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH117,2)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BV117,Usage!$BS117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M117=\"Summer\",Usage!$CK117,Usage!$CH117),2)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BW117,Usage!$BT117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M118=\"Summer\",Usage!$CL117,Usage!$CI117),2)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BX117,Usage!$BU117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M118=\"Summer\",Usage!$CM117,Usage!$CJ117),2)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CC117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M118=\"Summer\",Usage!$CZ117,Usage!$CW117),2)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CD117,Usage!$CA117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M118=\"Summer\",Usage!$DA117,Usage!$CX117),2)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CE117,Usage!$CB117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117=\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M117=\"Summer\",Usage!$DB117,Usage!$CY117),2)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BV117,Usage!$BS117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M117<>\"Summer\",Usage!$CK117,Usage!$CH117),2)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BW117,Usage!$BT117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M118<>\"Summer\",Usage!$CL117,Usage!$CI117),2)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BX117,Usage!$BU117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M118<>\"Summer\",Usage!$CM117,Usage!$CJ117),2)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CC117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M117<>\"Summer\",Usage!$CZ117,Usage!$CW117),2)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CD117,Usage!$CA117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M118<>\"Summer\",Usage!$DA117,Usage!$CX117),2)","v":0},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CE117,Usage!$CB117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M117<>\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M117<>\"Summer\",$G117<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M117=\"Summer\",$G117=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M118<>\"Summer\",Usage!$DB117,Usage!$CY117),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M117=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN117=TRUE,SUM($BD117*$BE117),Usage!$CO117),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M117=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC117=TRUE,SUM($BG117*$BH117),Usage!$DD117),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP117=TRUE,SUM($BJ117*$BK117),Usage!$CQ117),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE117=TRUE,SUM($BM117*$BN117),Usage!$DF117),2)","v":0},{"$f":"ROUND(Usage!$DP117,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV117,2),ROUND(Usage!$DZ117,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX117,2),ROUND(Usage!$EB117,2))","v":0},{"$f":"ROUND(Usage!$GN117,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC117=TRUE,SUM($BU117*$BV117),Usage!$ED117),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH117=TRUE,SUM($BX117*$BY117),Usage!$FI117),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE117=TRUE,SUM($CA117*$CB117),Usage!$EF117),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ117=TRUE,SUM($CD117*$CE117),Usage!$FK117),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH117,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM117,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ117,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M117<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO117,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW117,$BZ117,$CC117,$CF117,$CI117,$CL117,$CO117,$CR117),0)","v":0},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BV117,Usage!$BS117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117=\"Summer\",Usage!$EQ117,Usage!$EN117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BW117,Usage!$BT117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117=\"Summer\",Usage!$ER117,Usage!$EO117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$BX117,Usage!$BU117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117=\"Summer\",Usage!$ES117,Usage!$EP117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CC117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117=\"Summer\",Usage!$FV117,Usage!$FS117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CD117,Usage!$CA117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117=\"Summer\",Usage!$FW117,Usage!$FT117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117=\"Summer\",Usage!$CE117,Usage!$CB117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117=\"Summer\",Usage!$FX117,Usage!$FU117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z117<>\"Summer\",Usage!$BW117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117<>\"Summer\",Usage!$EQ117,Usage!$EN117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BW117,Usage!$BT117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117<>\"Summer\",Usage!$ER117,Usage!$EO117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$BX117,Usage!$BU117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117<>\"Summer\",Usage!$ES117,Usage!$EP117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CC117,Usage!$BZ117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117<>\"Summer\",Usage!$FV117,Usage!$FS117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CD117,Usage!$CA117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117<>\"Summer\",Usage!$FW117,Usage!$FT117),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M117<>\"Summer\",Usage!$CE117,Usage!$CB117)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M117<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M117<>\"Summer\",Usage!$FX117,Usage!$FU117),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW117,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY117,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA117,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H117","v":0},{"$f":"Usage!$HD117","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD117","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN117,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO117,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I117","v":0},{"$f":"Usage!$HU117","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW117,2)","v":0},{"$f":"Usage!$HV117","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX117,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A118","v":117},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B118","v":0},{"$f":"Tenant!$C118","v":0},{"$f":"Tenant!$D118","v":0},{"$f":"Tenant!$E118","v":0},{"$f":"Tenant!$G118","v":0},{"$f":"Usage!$D118","v":"00:00:00"},{"$f":"Usage!$E118","v":"00:00:00"},{"$f":"Usage!$F118","v":0},{"$f":"Usage!$G118","v":0},{"$f":"Usage!$H118","v":0},{"$f":"Usage!$X118","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS118,2)","v":0},{"$f":"Usage!$AA118","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH118,2)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BV118,Usage!$BS118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M118=\"Summer\",Usage!$CK118,Usage!$CH118),2)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BW118,Usage!$BT118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M119=\"Summer\",Usage!$CL118,Usage!$CI118),2)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BX118,Usage!$BU118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M119=\"Summer\",Usage!$CM118,Usage!$CJ118),2)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CC118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M119=\"Summer\",Usage!$CZ118,Usage!$CW118),2)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CD118,Usage!$CA118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M119=\"Summer\",Usage!$DA118,Usage!$CX118),2)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CE118,Usage!$CB118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118=\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M118=\"Summer\",Usage!$DB118,Usage!$CY118),2)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BV118,Usage!$BS118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M118<>\"Summer\",Usage!$CK118,Usage!$CH118),2)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BW118,Usage!$BT118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M119<>\"Summer\",Usage!$CL118,Usage!$CI118),2)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BX118,Usage!$BU118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M119<>\"Summer\",Usage!$CM118,Usage!$CJ118),2)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CC118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M118<>\"Summer\",Usage!$CZ118,Usage!$CW118),2)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CD118,Usage!$CA118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M119<>\"Summer\",Usage!$DA118,Usage!$CX118),2)","v":0},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CE118,Usage!$CB118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M118<>\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M118<>\"Summer\",$G118<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M118=\"Summer\",$G118=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M119<>\"Summer\",Usage!$DB118,Usage!$CY118),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M118=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN118=TRUE,SUM($BD118*$BE118),Usage!$CO118),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M118=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC118=TRUE,SUM($BG118*$BH118),Usage!$DD118),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP118=TRUE,SUM($BJ118*$BK118),Usage!$CQ118),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE118=TRUE,SUM($BM118*$BN118),Usage!$DF118),2)","v":0},{"$f":"ROUND(Usage!$DP118,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV118,2),ROUND(Usage!$DZ118,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX118,2),ROUND(Usage!$EB118,2))","v":0},{"$f":"ROUND(Usage!$GN118,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC118=TRUE,SUM($BU118*$BV118),Usage!$ED118),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH118=TRUE,SUM($BX118*$BY118),Usage!$FI118),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE118=TRUE,SUM($CA118*$CB118),Usage!$EF118),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ118=TRUE,SUM($CD118*$CE118),Usage!$FK118),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH118,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM118,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ118,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M118<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO118,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW118,$BZ118,$CC118,$CF118,$CI118,$CL118,$CO118,$CR118),0)","v":0},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BV118,Usage!$BS118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118=\"Summer\",Usage!$EQ118,Usage!$EN118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BW118,Usage!$BT118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118=\"Summer\",Usage!$ER118,Usage!$EO118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$BX118,Usage!$BU118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118=\"Summer\",Usage!$ES118,Usage!$EP118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CC118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118=\"Summer\",Usage!$FV118,Usage!$FS118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CD118,Usage!$CA118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118=\"Summer\",Usage!$FW118,Usage!$FT118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118=\"Summer\",Usage!$CE118,Usage!$CB118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118=\"Summer\",Usage!$FX118,Usage!$FU118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z118<>\"Summer\",Usage!$BW118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118<>\"Summer\",Usage!$EQ118,Usage!$EN118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BW118,Usage!$BT118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118<>\"Summer\",Usage!$ER118,Usage!$EO118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$BX118,Usage!$BU118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118<>\"Summer\",Usage!$ES118,Usage!$EP118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CC118,Usage!$BZ118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118<>\"Summer\",Usage!$FV118,Usage!$FS118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CD118,Usage!$CA118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118<>\"Summer\",Usage!$FW118,Usage!$FT118),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M118<>\"Summer\",Usage!$CE118,Usage!$CB118)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M118<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M118<>\"Summer\",Usage!$FX118,Usage!$FU118),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW118,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY118,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA118,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H118","v":0},{"$f":"Usage!$HD118","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD118","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN118,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO118,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I118","v":0},{"$f":"Usage!$HU118","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW118,2)","v":0},{"$f":"Usage!$HV118","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX118,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A119","v":118},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B119","v":0},{"$f":"Tenant!$C119","v":0},{"$f":"Tenant!$D119","v":0},{"$f":"Tenant!$E119","v":0},{"$f":"Tenant!$G119","v":0},{"$f":"Usage!$D119","v":"00:00:00"},{"$f":"Usage!$E119","v":"00:00:00"},{"$f":"Usage!$F119","v":0},{"$f":"Usage!$G119","v":0},{"$f":"Usage!$H119","v":0},{"$f":"Usage!$X119","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS119,2)","v":0},{"$f":"Usage!$AA119","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH119,2)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BV119,Usage!$BS119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M119=\"Summer\",Usage!$CK119,Usage!$CH119),2)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BW119,Usage!$BT119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M120=\"Summer\",Usage!$CL119,Usage!$CI119),2)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BX119,Usage!$BU119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M120=\"Summer\",Usage!$CM119,Usage!$CJ119),2)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CC119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M120=\"Summer\",Usage!$CZ119,Usage!$CW119),2)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CD119,Usage!$CA119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M120=\"Summer\",Usage!$DA119,Usage!$CX119),2)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CE119,Usage!$CB119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119=\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M119=\"Summer\",Usage!$DB119,Usage!$CY119),2)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BV119,Usage!$BS119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M119<>\"Summer\",Usage!$CK119,Usage!$CH119),2)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BW119,Usage!$BT119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M120<>\"Summer\",Usage!$CL119,Usage!$CI119),2)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BX119,Usage!$BU119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M120<>\"Summer\",Usage!$CM119,Usage!$CJ119),2)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CC119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M119<>\"Summer\",Usage!$CZ119,Usage!$CW119),2)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CD119,Usage!$CA119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M120<>\"Summer\",Usage!$DA119,Usage!$CX119),2)","v":0},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CE119,Usage!$CB119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M119<>\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M119<>\"Summer\",$G119<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M119=\"Summer\",$G119=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M120<>\"Summer\",Usage!$DB119,Usage!$CY119),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M119=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN119=TRUE,SUM($BD119*$BE119),Usage!$CO119),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M119=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC119=TRUE,SUM($BG119*$BH119),Usage!$DD119),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP119=TRUE,SUM($BJ119*$BK119),Usage!$CQ119),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE119=TRUE,SUM($BM119*$BN119),Usage!$DF119),2)","v":0},{"$f":"ROUND(Usage!$DP119,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV119,2),ROUND(Usage!$DZ119,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX119,2),ROUND(Usage!$EB119,2))","v":0},{"$f":"ROUND(Usage!$GN119,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC119=TRUE,SUM($BU119*$BV119),Usage!$ED119),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH119=TRUE,SUM($BX119*$BY119),Usage!$FI119),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE119=TRUE,SUM($CA119*$CB119),Usage!$EF119),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ119=TRUE,SUM($CD119*$CE119),Usage!$FK119),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH119,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM119,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ119,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M119<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO119,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW119,$BZ119,$CC119,$CF119,$CI119,$CL119,$CO119,$CR119),0)","v":0},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BV119,Usage!$BS119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119=\"Summer\",Usage!$EQ119,Usage!$EN119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BW119,Usage!$BT119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119=\"Summer\",Usage!$ER119,Usage!$EO119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$BX119,Usage!$BU119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119=\"Summer\",Usage!$ES119,Usage!$EP119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CC119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119=\"Summer\",Usage!$FV119,Usage!$FS119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CD119,Usage!$CA119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119=\"Summer\",Usage!$FW119,Usage!$FT119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119=\"Summer\",Usage!$CE119,Usage!$CB119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119=\"Summer\",Usage!$FX119,Usage!$FU119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z119<>\"Summer\",Usage!$BW119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119<>\"Summer\",Usage!$EQ119,Usage!$EN119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BW119,Usage!$BT119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119<>\"Summer\",Usage!$ER119,Usage!$EO119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$BX119,Usage!$BU119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119<>\"Summer\",Usage!$ES119,Usage!$EP119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CC119,Usage!$BZ119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119<>\"Summer\",Usage!$FV119,Usage!$FS119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CD119,Usage!$CA119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119<>\"Summer\",Usage!$FW119,Usage!$FT119),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M119<>\"Summer\",Usage!$CE119,Usage!$CB119)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M119<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M119<>\"Summer\",Usage!$FX119,Usage!$FU119),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW119,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY119,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA119,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H119","v":0},{"$f":"Usage!$HD119","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD119","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN119,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO119,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I119","v":0},{"$f":"Usage!$HU119","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW119,2)","v":0},{"$f":"Usage!$HV119","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX119,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A120","v":119},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B120","v":0},{"$f":"Tenant!$C120","v":0},{"$f":"Tenant!$D120","v":0},{"$f":"Tenant!$E120","v":0},{"$f":"Tenant!$G120","v":0},{"$f":"Usage!$D120","v":"00:00:00"},{"$f":"Usage!$E120","v":"00:00:00"},{"$f":"Usage!$F120","v":0},{"$f":"Usage!$G120","v":0},{"$f":"Usage!$H120","v":0},{"$f":"Usage!$X120","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS120,2)","v":0},{"$f":"Usage!$AA120","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH120,2)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BV120,Usage!$BS120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M120=\"Summer\",Usage!$CK120,Usage!$CH120),2)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BW120,Usage!$BT120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M121=\"Summer\",Usage!$CL120,Usage!$CI120),2)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BX120,Usage!$BU120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M121=\"Summer\",Usage!$CM120,Usage!$CJ120),2)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CC120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M121=\"Summer\",Usage!$CZ120,Usage!$CW120),2)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CD120,Usage!$CA120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M121=\"Summer\",Usage!$DA120,Usage!$CX120),2)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CE120,Usage!$CB120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120=\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M120=\"Summer\",Usage!$DB120,Usage!$CY120),2)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BV120,Usage!$BS120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M120<>\"Summer\",Usage!$CK120,Usage!$CH120),2)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BW120,Usage!$BT120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M121<>\"Summer\",Usage!$CL120,Usage!$CI120),2)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BX120,Usage!$BU120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M121<>\"Summer\",Usage!$CM120,Usage!$CJ120),2)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CC120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M120<>\"Summer\",Usage!$CZ120,Usage!$CW120),2)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CD120,Usage!$CA120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M121<>\"Summer\",Usage!$DA120,Usage!$CX120),2)","v":0},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CE120,Usage!$CB120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M120<>\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M120<>\"Summer\",$G120<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M120=\"Summer\",$G120=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M121<>\"Summer\",Usage!$DB120,Usage!$CY120),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M120=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN120=TRUE,SUM($BD120*$BE120),Usage!$CO120),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M120=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC120=TRUE,SUM($BG120*$BH120),Usage!$DD120),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP120=TRUE,SUM($BJ120*$BK120),Usage!$CQ120),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE120=TRUE,SUM($BM120*$BN120),Usage!$DF120),2)","v":0},{"$f":"ROUND(Usage!$DP120,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV120,2),ROUND(Usage!$DZ120,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX120,2),ROUND(Usage!$EB120,2))","v":0},{"$f":"ROUND(Usage!$GN120,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC120=TRUE,SUM($BU120*$BV120),Usage!$ED120),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH120=TRUE,SUM($BX120*$BY120),Usage!$FI120),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE120=TRUE,SUM($CA120*$CB120),Usage!$EF120),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ120=TRUE,SUM($CD120*$CE120),Usage!$FK120),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH120,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM120,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ120,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M120<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO120,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW120,$BZ120,$CC120,$CF120,$CI120,$CL120,$CO120,$CR120),0)","v":0},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BV120,Usage!$BS120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120=\"Summer\",Usage!$EQ120,Usage!$EN120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BW120,Usage!$BT120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120=\"Summer\",Usage!$ER120,Usage!$EO120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$BX120,Usage!$BU120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120=\"Summer\",Usage!$ES120,Usage!$EP120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CC120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120=\"Summer\",Usage!$FV120,Usage!$FS120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CD120,Usage!$CA120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120=\"Summer\",Usage!$FW120,Usage!$FT120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120=\"Summer\",Usage!$CE120,Usage!$CB120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120=\"Summer\",Usage!$FX120,Usage!$FU120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z120<>\"Summer\",Usage!$BW120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120<>\"Summer\",Usage!$EQ120,Usage!$EN120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BW120,Usage!$BT120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120<>\"Summer\",Usage!$ER120,Usage!$EO120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$BX120,Usage!$BU120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120<>\"Summer\",Usage!$ES120,Usage!$EP120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CC120,Usage!$BZ120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120<>\"Summer\",Usage!$FV120,Usage!$FS120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CD120,Usage!$CA120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120<>\"Summer\",Usage!$FW120,Usage!$FT120),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M120<>\"Summer\",Usage!$CE120,Usage!$CB120)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M120<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M120<>\"Summer\",Usage!$FX120,Usage!$FU120),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW120,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY120,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA120,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H120","v":0},{"$f":"Usage!$HD120","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD120","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN120,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO120,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I120","v":0},{"$f":"Usage!$HU120","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW120,2)","v":0},{"$f":"Usage!$HV120","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX120,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A121","v":120},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B121","v":0},{"$f":"Tenant!$C121","v":0},{"$f":"Tenant!$D121","v":0},{"$f":"Tenant!$E121","v":0},{"$f":"Tenant!$G121","v":0},{"$f":"Usage!$D121","v":"00:00:00"},{"$f":"Usage!$E121","v":"00:00:00"},{"$f":"Usage!$F121","v":0},{"$f":"Usage!$G121","v":0},{"$f":"Usage!$H121","v":0},{"$f":"Usage!$X121","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS121,2)","v":0},{"$f":"Usage!$AA121","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH121,2)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BV121,Usage!$BS121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M121=\"Summer\",Usage!$CK121,Usage!$CH121),2)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BW121,Usage!$BT121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M122=\"Summer\",Usage!$CL121,Usage!$CI121),2)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BX121,Usage!$BU121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M122=\"Summer\",Usage!$CM121,Usage!$CJ121),2)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CC121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M122=\"Summer\",Usage!$CZ121,Usage!$CW121),2)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CD121,Usage!$CA121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M122=\"Summer\",Usage!$DA121,Usage!$CX121),2)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CE121,Usage!$CB121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121=\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M121=\"Summer\",Usage!$DB121,Usage!$CY121),2)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BV121,Usage!$BS121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M121<>\"Summer\",Usage!$CK121,Usage!$CH121),2)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BW121,Usage!$BT121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M122<>\"Summer\",Usage!$CL121,Usage!$CI121),2)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BX121,Usage!$BU121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M122<>\"Summer\",Usage!$CM121,Usage!$CJ121),2)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CC121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M121<>\"Summer\",Usage!$CZ121,Usage!$CW121),2)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CD121,Usage!$CA121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M122<>\"Summer\",Usage!$DA121,Usage!$CX121),2)","v":0},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CE121,Usage!$CB121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M121<>\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M121<>\"Summer\",$G121<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M121=\"Summer\",$G121=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M122<>\"Summer\",Usage!$DB121,Usage!$CY121),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M121=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN121=TRUE,SUM($BD121*$BE121),Usage!$CO121),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M121=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC121=TRUE,SUM($BG121*$BH121),Usage!$DD121),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP121=TRUE,SUM($BJ121*$BK121),Usage!$CQ121),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE121=TRUE,SUM($BM121*$BN121),Usage!$DF121),2)","v":0},{"$f":"ROUND(Usage!$DP121,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV121,2),ROUND(Usage!$DZ121,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX121,2),ROUND(Usage!$EB121,2))","v":0},{"$f":"ROUND(Usage!$GN121,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC121=TRUE,SUM($BU121*$BV121),Usage!$ED121),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH121=TRUE,SUM($BX121*$BY121),Usage!$FI121),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE121=TRUE,SUM($CA121*$CB121),Usage!$EF121),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ121=TRUE,SUM($CD121*$CE121),Usage!$FK121),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH121,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM121,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ121,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M121<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO121,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW121,$BZ121,$CC121,$CF121,$CI121,$CL121,$CO121,$CR121),0)","v":0},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BV121,Usage!$BS121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121=\"Summer\",Usage!$EQ121,Usage!$EN121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BW121,Usage!$BT121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121=\"Summer\",Usage!$ER121,Usage!$EO121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$BX121,Usage!$BU121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121=\"Summer\",Usage!$ES121,Usage!$EP121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CC121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121=\"Summer\",Usage!$FV121,Usage!$FS121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CD121,Usage!$CA121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121=\"Summer\",Usage!$FW121,Usage!$FT121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121=\"Summer\",Usage!$CE121,Usage!$CB121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121=\"Summer\",Usage!$FX121,Usage!$FU121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z121<>\"Summer\",Usage!$BW121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121<>\"Summer\",Usage!$EQ121,Usage!$EN121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BW121,Usage!$BT121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121<>\"Summer\",Usage!$ER121,Usage!$EO121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$BX121,Usage!$BU121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121<>\"Summer\",Usage!$ES121,Usage!$EP121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CC121,Usage!$BZ121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121<>\"Summer\",Usage!$FV121,Usage!$FS121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CD121,Usage!$CA121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121<>\"Summer\",Usage!$FW121,Usage!$FT121),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M121<>\"Summer\",Usage!$CE121,Usage!$CB121)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M121<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M121<>\"Summer\",Usage!$FX121,Usage!$FU121),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW121,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY121,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA121,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H121","v":0},{"$f":"Usage!$HD121","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD121","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN121,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO121,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I121","v":0},{"$f":"Usage!$HU121","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW121,2)","v":0},{"$f":"Usage!$HV121","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX121,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A122","v":121},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B122","v":0},{"$f":"Tenant!$C122","v":0},{"$f":"Tenant!$D122","v":0},{"$f":"Tenant!$E122","v":0},{"$f":"Tenant!$G122","v":0},{"$f":"Usage!$D122","v":"00:00:00"},{"$f":"Usage!$E122","v":"00:00:00"},{"$f":"Usage!$F122","v":0},{"$f":"Usage!$G122","v":0},{"$f":"Usage!$H122","v":0},{"$f":"Usage!$X122","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS122,2)","v":0},{"$f":"Usage!$AA122","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH122,2)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BV122,Usage!$BS122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M122=\"Summer\",Usage!$CK122,Usage!$CH122),2)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BW122,Usage!$BT122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M123=\"Summer\",Usage!$CL122,Usage!$CI122),2)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BX122,Usage!$BU122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M123=\"Summer\",Usage!$CM122,Usage!$CJ122),2)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CC122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M123=\"Summer\",Usage!$CZ122,Usage!$CW122),2)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CD122,Usage!$CA122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M123=\"Summer\",Usage!$DA122,Usage!$CX122),2)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CE122,Usage!$CB122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122=\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M122=\"Summer\",Usage!$DB122,Usage!$CY122),2)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BV122,Usage!$BS122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M122<>\"Summer\",Usage!$CK122,Usage!$CH122),2)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BW122,Usage!$BT122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M123<>\"Summer\",Usage!$CL122,Usage!$CI122),2)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BX122,Usage!$BU122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M123<>\"Summer\",Usage!$CM122,Usage!$CJ122),2)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CC122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M122<>\"Summer\",Usage!$CZ122,Usage!$CW122),2)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CD122,Usage!$CA122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M123<>\"Summer\",Usage!$DA122,Usage!$CX122),2)","v":0},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CE122,Usage!$CB122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M122<>\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M122<>\"Summer\",$G122<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M122=\"Summer\",$G122=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M123<>\"Summer\",Usage!$DB122,Usage!$CY122),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M122=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN122=TRUE,SUM($BD122*$BE122),Usage!$CO122),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M122=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC122=TRUE,SUM($BG122*$BH122),Usage!$DD122),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP122=TRUE,SUM($BJ122*$BK122),Usage!$CQ122),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE122=TRUE,SUM($BM122*$BN122),Usage!$DF122),2)","v":0},{"$f":"ROUND(Usage!$DP122,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV122,2),ROUND(Usage!$DZ122,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX122,2),ROUND(Usage!$EB122,2))","v":0},{"$f":"ROUND(Usage!$GN122,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC122=TRUE,SUM($BU122*$BV122),Usage!$ED122),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH122=TRUE,SUM($BX122*$BY122),Usage!$FI122),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE122=TRUE,SUM($CA122*$CB122),Usage!$EF122),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ122=TRUE,SUM($CD122*$CE122),Usage!$FK122),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH122,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM122,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ122,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M122<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO122,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW122,$BZ122,$CC122,$CF122,$CI122,$CL122,$CO122,$CR122),0)","v":0},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BV122,Usage!$BS122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122=\"Summer\",Usage!$EQ122,Usage!$EN122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BW122,Usage!$BT122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122=\"Summer\",Usage!$ER122,Usage!$EO122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$BX122,Usage!$BU122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122=\"Summer\",Usage!$ES122,Usage!$EP122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CC122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122=\"Summer\",Usage!$FV122,Usage!$FS122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CD122,Usage!$CA122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122=\"Summer\",Usage!$FW122,Usage!$FT122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122=\"Summer\",Usage!$CE122,Usage!$CB122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122=\"Summer\",Usage!$FX122,Usage!$FU122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z122<>\"Summer\",Usage!$BW122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122<>\"Summer\",Usage!$EQ122,Usage!$EN122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BW122,Usage!$BT122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122<>\"Summer\",Usage!$ER122,Usage!$EO122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$BX122,Usage!$BU122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122<>\"Summer\",Usage!$ES122,Usage!$EP122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CC122,Usage!$BZ122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122<>\"Summer\",Usage!$FV122,Usage!$FS122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CD122,Usage!$CA122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122<>\"Summer\",Usage!$FW122,Usage!$FT122),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M122<>\"Summer\",Usage!$CE122,Usage!$CB122)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M122<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M122<>\"Summer\",Usage!$FX122,Usage!$FU122),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW122,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY122,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA122,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H122","v":0},{"$f":"Usage!$HD122","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD122","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN122,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO122,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I122","v":0},{"$f":"Usage!$HU122","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW122,2)","v":0},{"$f":"Usage!$HV122","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX122,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A123","v":122},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B123","v":0},{"$f":"Tenant!$C123","v":0},{"$f":"Tenant!$D123","v":0},{"$f":"Tenant!$E123","v":0},{"$f":"Tenant!$G123","v":0},{"$f":"Usage!$D123","v":"00:00:00"},{"$f":"Usage!$E123","v":"00:00:00"},{"$f":"Usage!$F123","v":0},{"$f":"Usage!$G123","v":0},{"$f":"Usage!$H123","v":0},{"$f":"Usage!$X123","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS123,2)","v":0},{"$f":"Usage!$AA123","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH123,2)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BV123,Usage!$BS123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M123=\"Summer\",Usage!$CK123,Usage!$CH123),2)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BW123,Usage!$BT123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M124=\"Summer\",Usage!$CL123,Usage!$CI123),2)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BX123,Usage!$BU123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M124=\"Summer\",Usage!$CM123,Usage!$CJ123),2)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CC123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M124=\"Summer\",Usage!$CZ123,Usage!$CW123),2)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CD123,Usage!$CA123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M124=\"Summer\",Usage!$DA123,Usage!$CX123),2)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CE123,Usage!$CB123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123=\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M123=\"Summer\",Usage!$DB123,Usage!$CY123),2)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BV123,Usage!$BS123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M123<>\"Summer\",Usage!$CK123,Usage!$CH123),2)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BW123,Usage!$BT123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M124<>\"Summer\",Usage!$CL123,Usage!$CI123),2)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BX123,Usage!$BU123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M124<>\"Summer\",Usage!$CM123,Usage!$CJ123),2)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CC123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M123<>\"Summer\",Usage!$CZ123,Usage!$CW123),2)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CD123,Usage!$CA123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M124<>\"Summer\",Usage!$DA123,Usage!$CX123),2)","v":0},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CE123,Usage!$CB123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M123<>\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M123<>\"Summer\",$G123<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M123=\"Summer\",$G123=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M124<>\"Summer\",Usage!$DB123,Usage!$CY123),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M123=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN123=TRUE,SUM($BD123*$BE123),Usage!$CO123),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M123=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC123=TRUE,SUM($BG123*$BH123),Usage!$DD123),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP123=TRUE,SUM($BJ123*$BK123),Usage!$CQ123),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE123=TRUE,SUM($BM123*$BN123),Usage!$DF123),2)","v":0},{"$f":"ROUND(Usage!$DP123,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV123,2),ROUND(Usage!$DZ123,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX123,2),ROUND(Usage!$EB123,2))","v":0},{"$f":"ROUND(Usage!$GN123,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC123=TRUE,SUM($BU123*$BV123),Usage!$ED123),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH123=TRUE,SUM($BX123*$BY123),Usage!$FI123),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE123=TRUE,SUM($CA123*$CB123),Usage!$EF123),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ123=TRUE,SUM($CD123*$CE123),Usage!$FK123),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH123,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM123,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ123,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M123<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO123,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW123,$BZ123,$CC123,$CF123,$CI123,$CL123,$CO123,$CR123),0)","v":0},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BV123,Usage!$BS123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123=\"Summer\",Usage!$EQ123,Usage!$EN123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BW123,Usage!$BT123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123=\"Summer\",Usage!$ER123,Usage!$EO123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$BX123,Usage!$BU123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123=\"Summer\",Usage!$ES123,Usage!$EP123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CC123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123=\"Summer\",Usage!$FV123,Usage!$FS123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CD123,Usage!$CA123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123=\"Summer\",Usage!$FW123,Usage!$FT123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123=\"Summer\",Usage!$CE123,Usage!$CB123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123=\"Summer\",Usage!$FX123,Usage!$FU123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z123<>\"Summer\",Usage!$BW123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123<>\"Summer\",Usage!$EQ123,Usage!$EN123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BW123,Usage!$BT123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123<>\"Summer\",Usage!$ER123,Usage!$EO123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$BX123,Usage!$BU123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123<>\"Summer\",Usage!$ES123,Usage!$EP123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CC123,Usage!$BZ123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123<>\"Summer\",Usage!$FV123,Usage!$FS123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CD123,Usage!$CA123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123<>\"Summer\",Usage!$FW123,Usage!$FT123),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M123<>\"Summer\",Usage!$CE123,Usage!$CB123)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M123<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M123<>\"Summer\",Usage!$FX123,Usage!$FU123),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW123,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY123,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA123,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H123","v":0},{"$f":"Usage!$HD123","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD123","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN123,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO123,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I123","v":0},{"$f":"Usage!$HU123","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW123,2)","v":0},{"$f":"Usage!$HV123","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX123,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A124","v":123},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B124","v":0},{"$f":"Tenant!$C124","v":0},{"$f":"Tenant!$D124","v":0},{"$f":"Tenant!$E124","v":0},{"$f":"Tenant!$G124","v":0},{"$f":"Usage!$D124","v":"00:00:00"},{"$f":"Usage!$E124","v":"00:00:00"},{"$f":"Usage!$F124","v":0},{"$f":"Usage!$G124","v":0},{"$f":"Usage!$H124","v":0},{"$f":"Usage!$X124","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS124,2)","v":0},{"$f":"Usage!$AA124","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH124,2)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BV124,Usage!$BS124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M124=\"Summer\",Usage!$CK124,Usage!$CH124),2)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BW124,Usage!$BT124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M125=\"Summer\",Usage!$CL124,Usage!$CI124),2)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BX124,Usage!$BU124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M125=\"Summer\",Usage!$CM124,Usage!$CJ124),2)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CC124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M125=\"Summer\",Usage!$CZ124,Usage!$CW124),2)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CD124,Usage!$CA124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M125=\"Summer\",Usage!$DA124,Usage!$CX124),2)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CE124,Usage!$CB124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124=\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M124=\"Summer\",Usage!$DB124,Usage!$CY124),2)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BV124,Usage!$BS124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M124<>\"Summer\",Usage!$CK124,Usage!$CH124),2)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BW124,Usage!$BT124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M125<>\"Summer\",Usage!$CL124,Usage!$CI124),2)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BX124,Usage!$BU124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M125<>\"Summer\",Usage!$CM124,Usage!$CJ124),2)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CC124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M124<>\"Summer\",Usage!$CZ124,Usage!$CW124),2)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CD124,Usage!$CA124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M125<>\"Summer\",Usage!$DA124,Usage!$CX124),2)","v":0},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CE124,Usage!$CB124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M124<>\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M124<>\"Summer\",$G124<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M124=\"Summer\",$G124=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M125<>\"Summer\",Usage!$DB124,Usage!$CY124),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M124=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN124=TRUE,SUM($BD124*$BE124),Usage!$CO124),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M124=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC124=TRUE,SUM($BG124*$BH124),Usage!$DD124),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP124=TRUE,SUM($BJ124*$BK124),Usage!$CQ124),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE124=TRUE,SUM($BM124*$BN124),Usage!$DF124),2)","v":0},{"$f":"ROUND(Usage!$DP124,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV124,2),ROUND(Usage!$DZ124,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX124,2),ROUND(Usage!$EB124,2))","v":0},{"$f":"ROUND(Usage!$GN124,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC124=TRUE,SUM($BU124*$BV124),Usage!$ED124),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH124=TRUE,SUM($BX124*$BY124),Usage!$FI124),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE124=TRUE,SUM($CA124*$CB124),Usage!$EF124),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ124=TRUE,SUM($CD124*$CE124),Usage!$FK124),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH124,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM124,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ124,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M124<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO124,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW124,$BZ124,$CC124,$CF124,$CI124,$CL124,$CO124,$CR124),0)","v":0},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BV124,Usage!$BS124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124=\"Summer\",Usage!$EQ124,Usage!$EN124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BW124,Usage!$BT124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124=\"Summer\",Usage!$ER124,Usage!$EO124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$BX124,Usage!$BU124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124=\"Summer\",Usage!$ES124,Usage!$EP124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CC124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124=\"Summer\",Usage!$FV124,Usage!$FS124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CD124,Usage!$CA124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124=\"Summer\",Usage!$FW124,Usage!$FT124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124=\"Summer\",Usage!$CE124,Usage!$CB124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124=\"Summer\",Usage!$FX124,Usage!$FU124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z124<>\"Summer\",Usage!$BW124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124<>\"Summer\",Usage!$EQ124,Usage!$EN124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BW124,Usage!$BT124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124<>\"Summer\",Usage!$ER124,Usage!$EO124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$BX124,Usage!$BU124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124<>\"Summer\",Usage!$ES124,Usage!$EP124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CC124,Usage!$BZ124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124<>\"Summer\",Usage!$FV124,Usage!$FS124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CD124,Usage!$CA124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124<>\"Summer\",Usage!$FW124,Usage!$FT124),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M124<>\"Summer\",Usage!$CE124,Usage!$CB124)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M124<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M124<>\"Summer\",Usage!$FX124,Usage!$FU124),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW124,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY124,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA124,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H124","v":0},{"$f":"Usage!$HD124","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD124","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN124,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO124,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I124","v":0},{"$f":"Usage!$HU124","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW124,2)","v":0},{"$f":"Usage!$HV124","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX124,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A125","v":124},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B125","v":0},{"$f":"Tenant!$C125","v":0},{"$f":"Tenant!$D125","v":0},{"$f":"Tenant!$E125","v":0},{"$f":"Tenant!$G125","v":0},{"$f":"Usage!$D125","v":"00:00:00"},{"$f":"Usage!$E125","v":"00:00:00"},{"$f":"Usage!$F125","v":0},{"$f":"Usage!$G125","v":0},{"$f":"Usage!$H125","v":0},{"$f":"Usage!$X125","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS125,2)","v":0},{"$f":"Usage!$AA125","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH125,2)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BV125,Usage!$BS125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M125=\"Summer\",Usage!$CK125,Usage!$CH125),2)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BW125,Usage!$BT125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M126=\"Summer\",Usage!$CL125,Usage!$CI125),2)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BX125,Usage!$BU125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M126=\"Summer\",Usage!$CM125,Usage!$CJ125),2)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CC125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M126=\"Summer\",Usage!$CZ125,Usage!$CW125),2)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CD125,Usage!$CA125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M126=\"Summer\",Usage!$DA125,Usage!$CX125),2)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CE125,Usage!$CB125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125=\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M125=\"Summer\",Usage!$DB125,Usage!$CY125),2)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BV125,Usage!$BS125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M125<>\"Summer\",Usage!$CK125,Usage!$CH125),2)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BW125,Usage!$BT125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M126<>\"Summer\",Usage!$CL125,Usage!$CI125),2)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BX125,Usage!$BU125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M126<>\"Summer\",Usage!$CM125,Usage!$CJ125),2)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CC125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M125<>\"Summer\",Usage!$CZ125,Usage!$CW125),2)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CD125,Usage!$CA125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M126<>\"Summer\",Usage!$DA125,Usage!$CX125),2)","v":0},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CE125,Usage!$CB125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M125<>\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M125<>\"Summer\",$G125<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M125=\"Summer\",$G125=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M126<>\"Summer\",Usage!$DB125,Usage!$CY125),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M125=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN125=TRUE,SUM($BD125*$BE125),Usage!$CO125),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M125=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC125=TRUE,SUM($BG125*$BH125),Usage!$DD125),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP125=TRUE,SUM($BJ125*$BK125),Usage!$CQ125),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE125=TRUE,SUM($BM125*$BN125),Usage!$DF125),2)","v":0},{"$f":"ROUND(Usage!$DP125,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV125,2),ROUND(Usage!$DZ125,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX125,2),ROUND(Usage!$EB125,2))","v":0},{"$f":"ROUND(Usage!$GN125,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC125=TRUE,SUM($BU125*$BV125),Usage!$ED125),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH125=TRUE,SUM($BX125*$BY125),Usage!$FI125),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE125=TRUE,SUM($CA125*$CB125),Usage!$EF125),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ125=TRUE,SUM($CD125*$CE125),Usage!$FK125),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH125,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM125,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ125,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M125<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO125,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW125,$BZ125,$CC125,$CF125,$CI125,$CL125,$CO125,$CR125),0)","v":0},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BV125,Usage!$BS125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125=\"Summer\",Usage!$EQ125,Usage!$EN125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BW125,Usage!$BT125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125=\"Summer\",Usage!$ER125,Usage!$EO125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$BX125,Usage!$BU125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125=\"Summer\",Usage!$ES125,Usage!$EP125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CC125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125=\"Summer\",Usage!$FV125,Usage!$FS125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CD125,Usage!$CA125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125=\"Summer\",Usage!$FW125,Usage!$FT125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125=\"Summer\",Usage!$CE125,Usage!$CB125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125=\"Summer\",Usage!$FX125,Usage!$FU125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z125<>\"Summer\",Usage!$BW125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125<>\"Summer\",Usage!$EQ125,Usage!$EN125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BW125,Usage!$BT125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125<>\"Summer\",Usage!$ER125,Usage!$EO125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$BX125,Usage!$BU125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125<>\"Summer\",Usage!$ES125,Usage!$EP125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CC125,Usage!$BZ125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125<>\"Summer\",Usage!$FV125,Usage!$FS125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CD125,Usage!$CA125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125<>\"Summer\",Usage!$FW125,Usage!$FT125),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M125<>\"Summer\",Usage!$CE125,Usage!$CB125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M125<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M125<>\"Summer\",Usage!$FX125,Usage!$FU125),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW125,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY125,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA125,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H125","v":0},{"$f":"Usage!$HD125","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD125","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN125,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO125,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I125","v":0},{"$f":"Usage!$HU125","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW125,2)","v":0},{"$f":"Usage!$HV125","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX125,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A126","v":125},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B126","v":0},{"$f":"Tenant!$C126","v":0},{"$f":"Tenant!$D126","v":0},{"$f":"Tenant!$E126","v":0},{"$f":"Tenant!$G126","v":0},{"$f":"Usage!$D126","v":"00:00:00"},{"$f":"Usage!$E126","v":"00:00:00"},{"$f":"Usage!$F126","v":0},{"$f":"Usage!$G126","v":0},{"$f":"Usage!$H126","v":0},{"$f":"Usage!$X126","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS126,2)","v":0},{"$f":"Usage!$AA126","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH126,2)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BV126,Usage!$BS126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M126=\"Summer\",Usage!$CK126,Usage!$CH126),2)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BW126,Usage!$BT126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M127=\"Summer\",Usage!$CL126,Usage!$CI126),2)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BX126,Usage!$BU126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M127=\"Summer\",Usage!$CM126,Usage!$CJ126),2)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CC126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M127=\"Summer\",Usage!$CZ126,Usage!$CW126),2)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CD126,Usage!$CA126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M127=\"Summer\",Usage!$DA126,Usage!$CX126),2)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CE126,Usage!$CB126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126=\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M126=\"Summer\",Usage!$DB126,Usage!$CY126),2)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BV126,Usage!$BS126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M126<>\"Summer\",Usage!$CK126,Usage!$CH126),2)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BW126,Usage!$BT126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M127<>\"Summer\",Usage!$CL126,Usage!$CI126),2)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BX126,Usage!$BU126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M127<>\"Summer\",Usage!$CM126,Usage!$CJ126),2)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CC126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M126<>\"Summer\",Usage!$CZ126,Usage!$CW126),2)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CD126,Usage!$CA126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M127<>\"Summer\",Usage!$DA126,Usage!$CX126),2)","v":0},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CE126,Usage!$CB126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M126<>\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M126<>\"Summer\",$G126<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M126=\"Summer\",$G126=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M127<>\"Summer\",Usage!$DB126,Usage!$CY126),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M126=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN126=TRUE,SUM($BD126*$BE126),Usage!$CO126),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M126=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC126=TRUE,SUM($BG126*$BH126),Usage!$DD126),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP126=TRUE,SUM($BJ126*$BK126),Usage!$CQ126),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE126=TRUE,SUM($BM126*$BN126),Usage!$DF126),2)","v":0},{"$f":"ROUND(Usage!$DP126,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV126,2),ROUND(Usage!$DZ126,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX126,2),ROUND(Usage!$EB126,2))","v":0},{"$f":"ROUND(Usage!$GN126,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC126=TRUE,SUM($BU126*$BV126),Usage!$ED126),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH126=TRUE,SUM($BX126*$BY126),Usage!$FI126),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE126=TRUE,SUM($CA126*$CB126),Usage!$EF126),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ126=TRUE,SUM($CD126*$CE126),Usage!$FK126),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH126,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM126,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ126,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M126<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO126,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW126,$BZ126,$CC126,$CF126,$CI126,$CL126,$CO126,$CR126),0)","v":0},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BV126,Usage!$BS126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126=\"Summer\",Usage!$EQ126,Usage!$EN126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BW126,Usage!$BT126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126=\"Summer\",Usage!$ER126,Usage!$EO126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$BX126,Usage!$BU126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126=\"Summer\",Usage!$ES126,Usage!$EP126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CC126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126=\"Summer\",Usage!$FV126,Usage!$FS126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CD126,Usage!$CA126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126=\"Summer\",Usage!$FW126,Usage!$FT126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126=\"Summer\",Usage!$CE126,Usage!$CB126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126=\"Summer\",Usage!$FX126,Usage!$FU126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z126<>\"Summer\",Usage!$BW126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126<>\"Summer\",Usage!$EQ126,Usage!$EN126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BW126,Usage!$BT126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126<>\"Summer\",Usage!$ER126,Usage!$EO126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$BX126,Usage!$BU126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126<>\"Summer\",Usage!$ES126,Usage!$EP126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CC126,Usage!$BZ126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126<>\"Summer\",Usage!$FV126,Usage!$FS126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CD126,Usage!$CA126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126<>\"Summer\",Usage!$FW126,Usage!$FT126),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M126<>\"Summer\",Usage!$CE126,Usage!$CB126)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M126<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M126<>\"Summer\",Usage!$FX126,Usage!$FU126),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW126,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY126,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA126,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H126","v":0},{"$f":"Usage!$HD126","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD126","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN126,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO126,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I126","v":0},{"$f":"Usage!$HU126","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW126,2)","v":0},{"$f":"Usage!$HV126","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX126,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A127","v":126},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B127","v":0},{"$f":"Tenant!$C127","v":0},{"$f":"Tenant!$D127","v":0},{"$f":"Tenant!$E127","v":0},{"$f":"Tenant!$G127","v":0},{"$f":"Usage!$D127","v":"00:00:00"},{"$f":"Usage!$E127","v":"00:00:00"},{"$f":"Usage!$F127","v":0},{"$f":"Usage!$G127","v":0},{"$f":"Usage!$H127","v":0},{"$f":"Usage!$X127","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS127,2)","v":0},{"$f":"Usage!$AA127","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH127,2)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BV127,Usage!$BS127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M127=\"Summer\",Usage!$CK127,Usage!$CH127),2)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BW127,Usage!$BT127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M128=\"Summer\",Usage!$CL127,Usage!$CI127),2)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BX127,Usage!$BU127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M128=\"Summer\",Usage!$CM127,Usage!$CJ127),2)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CC127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M128=\"Summer\",Usage!$CZ127,Usage!$CW127),2)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CD127,Usage!$CA127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M128=\"Summer\",Usage!$DA127,Usage!$CX127),2)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CE127,Usage!$CB127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127=\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M127=\"Summer\",Usage!$DB127,Usage!$CY127),2)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BV127,Usage!$BS127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M127<>\"Summer\",Usage!$CK127,Usage!$CH127),2)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BW127,Usage!$BT127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M128<>\"Summer\",Usage!$CL127,Usage!$CI127),2)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BX127,Usage!$BU127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M128<>\"Summer\",Usage!$CM127,Usage!$CJ127),2)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CC127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M127<>\"Summer\",Usage!$CZ127,Usage!$CW127),2)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CD127,Usage!$CA127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M128<>\"Summer\",Usage!$DA127,Usage!$CX127),2)","v":0},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CE127,Usage!$CB127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M127<>\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M127<>\"Summer\",$G127<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M127=\"Summer\",$G127=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M128<>\"Summer\",Usage!$DB127,Usage!$CY127),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M127=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN127=TRUE,SUM($BD127*$BE127),Usage!$CO127),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M127=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC127=TRUE,SUM($BG127*$BH127),Usage!$DD127),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP127=TRUE,SUM($BJ127*$BK127),Usage!$CQ127),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE127=TRUE,SUM($BM127*$BN127),Usage!$DF127),2)","v":0},{"$f":"ROUND(Usage!$DP127,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV127,2),ROUND(Usage!$DZ127,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX127,2),ROUND(Usage!$EB127,2))","v":0},{"$f":"ROUND(Usage!$GN127,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC127=TRUE,SUM($BU127*$BV127),Usage!$ED127),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH127=TRUE,SUM($BX127*$BY127),Usage!$FI127),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE127=TRUE,SUM($CA127*$CB127),Usage!$EF127),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ127=TRUE,SUM($CD127*$CE127),Usage!$FK127),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH127,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM127,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ127,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M127<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO127,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW127,$BZ127,$CC127,$CF127,$CI127,$CL127,$CO127,$CR127),0)","v":0},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BV127,Usage!$BS127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127=\"Summer\",Usage!$EQ127,Usage!$EN127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BW127,Usage!$BT127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127=\"Summer\",Usage!$ER127,Usage!$EO127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$BX127,Usage!$BU127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127=\"Summer\",Usage!$ES127,Usage!$EP127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CC127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127=\"Summer\",Usage!$FV127,Usage!$FS127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CD127,Usage!$CA127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127=\"Summer\",Usage!$FW127,Usage!$FT127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127=\"Summer\",Usage!$CE127,Usage!$CB127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127=\"Summer\",Usage!$FX127,Usage!$FU127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z127<>\"Summer\",Usage!$BW127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127<>\"Summer\",Usage!$EQ127,Usage!$EN127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BW127,Usage!$BT127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127<>\"Summer\",Usage!$ER127,Usage!$EO127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$BX127,Usage!$BU127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127<>\"Summer\",Usage!$ES127,Usage!$EP127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CC127,Usage!$BZ127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127<>\"Summer\",Usage!$FV127,Usage!$FS127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CD127,Usage!$CA127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127<>\"Summer\",Usage!$FW127,Usage!$FT127),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M127<>\"Summer\",Usage!$CE127,Usage!$CB127)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M127<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M127<>\"Summer\",Usage!$FX127,Usage!$FU127),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW127,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY127,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA127,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H127","v":0},{"$f":"Usage!$HD127","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD127","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN127,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO127,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I127","v":0},{"$f":"Usage!$HU127","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW127,2)","v":0},{"$f":"Usage!$HV127","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX127,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A128","v":127},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B128","v":0},{"$f":"Tenant!$C128","v":0},{"$f":"Tenant!$D128","v":0},{"$f":"Tenant!$E128","v":0},{"$f":"Tenant!$G128","v":0},{"$f":"Usage!$D128","v":"00:00:00"},{"$f":"Usage!$E128","v":"00:00:00"},{"$f":"Usage!$F128","v":0},{"$f":"Usage!$G128","v":0},{"$f":"Usage!$H128","v":0},{"$f":"Usage!$X128","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS128,2)","v":0},{"$f":"Usage!$AA128","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH128,2)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BV128,Usage!$BS128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M128=\"Summer\",Usage!$CK128,Usage!$CH128),2)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BW128,Usage!$BT128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M129=\"Summer\",Usage!$CL128,Usage!$CI128),2)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BX128,Usage!$BU128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M129=\"Summer\",Usage!$CM128,Usage!$CJ128),2)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CC128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M129=\"Summer\",Usage!$CZ128,Usage!$CW128),2)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CD128,Usage!$CA128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M129=\"Summer\",Usage!$DA128,Usage!$CX128),2)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CE128,Usage!$CB128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128=\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M128=\"Summer\",Usage!$DB128,Usage!$CY128),2)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BV128,Usage!$BS128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M128<>\"Summer\",Usage!$CK128,Usage!$CH128),2)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BW128,Usage!$BT128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M129<>\"Summer\",Usage!$CL128,Usage!$CI128),2)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BX128,Usage!$BU128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M129<>\"Summer\",Usage!$CM128,Usage!$CJ128),2)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CC128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M128<>\"Summer\",Usage!$CZ128,Usage!$CW128),2)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CD128,Usage!$CA128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M129<>\"Summer\",Usage!$DA128,Usage!$CX128),2)","v":0},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CE128,Usage!$CB128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M128<>\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M128<>\"Summer\",$G128<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M128=\"Summer\",$G128=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M129<>\"Summer\",Usage!$DB128,Usage!$CY128),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M128=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN128=TRUE,SUM($BD128*$BE128),Usage!$CO128),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M128=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC128=TRUE,SUM($BG128*$BH128),Usage!$DD128),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP128=TRUE,SUM($BJ128*$BK128),Usage!$CQ128),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE128=TRUE,SUM($BM128*$BN128),Usage!$DF128),2)","v":0},{"$f":"ROUND(Usage!$DP128,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV128,2),ROUND(Usage!$DZ128,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX128,2),ROUND(Usage!$EB128,2))","v":0},{"$f":"ROUND(Usage!$GN128,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC128=TRUE,SUM($BU128*$BV128),Usage!$ED128),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH128=TRUE,SUM($BX128*$BY128),Usage!$FI128),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE128=TRUE,SUM($CA128*$CB128),Usage!$EF128),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ128=TRUE,SUM($CD128*$CE128),Usage!$FK128),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH128,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM128,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ128,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M128<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO128,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW128,$BZ128,$CC128,$CF128,$CI128,$CL128,$CO128,$CR128),0)","v":0},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BV128,Usage!$BS128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128=\"Summer\",Usage!$EQ128,Usage!$EN128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BW128,Usage!$BT128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128=\"Summer\",Usage!$ER128,Usage!$EO128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$BX128,Usage!$BU128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128=\"Summer\",Usage!$ES128,Usage!$EP128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CC128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128=\"Summer\",Usage!$FV128,Usage!$FS128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CD128,Usage!$CA128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128=\"Summer\",Usage!$FW128,Usage!$FT128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128=\"Summer\",Usage!$CE128,Usage!$CB128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128=\"Summer\",Usage!$FX128,Usage!$FU128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z128<>\"Summer\",Usage!$BW128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128<>\"Summer\",Usage!$EQ128,Usage!$EN128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BW128,Usage!$BT128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128<>\"Summer\",Usage!$ER128,Usage!$EO128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$BX128,Usage!$BU128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128<>\"Summer\",Usage!$ES128,Usage!$EP128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CC128,Usage!$BZ128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128<>\"Summer\",Usage!$FV128,Usage!$FS128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CD128,Usage!$CA128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128<>\"Summer\",Usage!$FW128,Usage!$FT128),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M128<>\"Summer\",Usage!$CE128,Usage!$CB128)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M128<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M128<>\"Summer\",Usage!$FX128,Usage!$FU128),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW128,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY128,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA128,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H128","v":0},{"$f":"Usage!$HD128","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD128","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN128,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO128,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I128","v":0},{"$f":"Usage!$HU128","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW128,2)","v":0},{"$f":"Usage!$HV128","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX128,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A129","v":128},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B129","v":0},{"$f":"Tenant!$C129","v":0},{"$f":"Tenant!$D129","v":0},{"$f":"Tenant!$E129","v":0},{"$f":"Tenant!$G129","v":0},{"$f":"Usage!$D129","v":"00:00:00"},{"$f":"Usage!$E129","v":"00:00:00"},{"$f":"Usage!$F129","v":0},{"$f":"Usage!$G129","v":0},{"$f":"Usage!$H129","v":0},{"$f":"Usage!$X129","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS129,2)","v":0},{"$f":"Usage!$AA129","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH129,2)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BV129,Usage!$BS129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M129=\"Summer\",Usage!$CK129,Usage!$CH129),2)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BW129,Usage!$BT129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M130=\"Summer\",Usage!$CL129,Usage!$CI129),2)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BX129,Usage!$BU129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M130=\"Summer\",Usage!$CM129,Usage!$CJ129),2)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CC129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M130=\"Summer\",Usage!$CZ129,Usage!$CW129),2)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CD129,Usage!$CA129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M130=\"Summer\",Usage!$DA129,Usage!$CX129),2)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CE129,Usage!$CB129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129=\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M129=\"Summer\",Usage!$DB129,Usage!$CY129),2)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BV129,Usage!$BS129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M129<>\"Summer\",Usage!$CK129,Usage!$CH129),2)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BW129,Usage!$BT129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M130<>\"Summer\",Usage!$CL129,Usage!$CI129),2)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BX129,Usage!$BU129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M130<>\"Summer\",Usage!$CM129,Usage!$CJ129),2)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CC129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M129<>\"Summer\",Usage!$CZ129,Usage!$CW129),2)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CD129,Usage!$CA129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M130<>\"Summer\",Usage!$DA129,Usage!$CX129),2)","v":0},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CE129,Usage!$CB129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M129<>\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M129<>\"Summer\",$G129<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M129=\"Summer\",$G129=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M130<>\"Summer\",Usage!$DB129,Usage!$CY129),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M129=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN129=TRUE,SUM($BD129*$BE129),Usage!$CO129),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M129=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC129=TRUE,SUM($BG129*$BH129),Usage!$DD129),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP129=TRUE,SUM($BJ129*$BK129),Usage!$CQ129),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE129=TRUE,SUM($BM129*$BN129),Usage!$DF129),2)","v":0},{"$f":"ROUND(Usage!$DP129,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV129,2),ROUND(Usage!$DZ129,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX129,2),ROUND(Usage!$EB129,2))","v":0},{"$f":"ROUND(Usage!$GN129,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC129=TRUE,SUM($BU129*$BV129),Usage!$ED129),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH129=TRUE,SUM($BX129*$BY129),Usage!$FI129),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE129=TRUE,SUM($CA129*$CB129),Usage!$EF129),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ129=TRUE,SUM($CD129*$CE129),Usage!$FK129),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH129,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM129,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ129,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M129<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO129,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW129,$BZ129,$CC129,$CF129,$CI129,$CL129,$CO129,$CR129),0)","v":0},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BV129,Usage!$BS129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129=\"Summer\",Usage!$EQ129,Usage!$EN129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BW129,Usage!$BT129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129=\"Summer\",Usage!$ER129,Usage!$EO129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$BX129,Usage!$BU129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129=\"Summer\",Usage!$ES129,Usage!$EP129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CC129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129=\"Summer\",Usage!$FV129,Usage!$FS129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CD129,Usage!$CA129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129=\"Summer\",Usage!$FW129,Usage!$FT129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129=\"Summer\",Usage!$CE129,Usage!$CB129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129=\"Summer\",Usage!$FX129,Usage!$FU129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z129<>\"Summer\",Usage!$BW129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129<>\"Summer\",Usage!$EQ129,Usage!$EN129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BW129,Usage!$BT129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129<>\"Summer\",Usage!$ER129,Usage!$EO129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$BX129,Usage!$BU129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129<>\"Summer\",Usage!$ES129,Usage!$EP129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CC129,Usage!$BZ129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129<>\"Summer\",Usage!$FV129,Usage!$FS129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CD129,Usage!$CA129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129<>\"Summer\",Usage!$FW129,Usage!$FT129),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M129<>\"Summer\",Usage!$CE129,Usage!$CB129)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M129<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M129<>\"Summer\",Usage!$FX129,Usage!$FU129),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW129,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY129,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA129,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H129","v":0},{"$f":"Usage!$HD129","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD129","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN129,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO129,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I129","v":0},{"$f":"Usage!$HU129","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW129,2)","v":0},{"$f":"Usage!$HV129","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX129,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A130","v":129},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B130","v":0},{"$f":"Tenant!$C130","v":0},{"$f":"Tenant!$D130","v":0},{"$f":"Tenant!$E130","v":0},{"$f":"Tenant!$G130","v":0},{"$f":"Usage!$D130","v":"00:00:00"},{"$f":"Usage!$E130","v":"00:00:00"},{"$f":"Usage!$F130","v":0},{"$f":"Usage!$G130","v":0},{"$f":"Usage!$H130","v":0},{"$f":"Usage!$X130","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS130,2)","v":0},{"$f":"Usage!$AA130","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH130,2)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BV130,Usage!$BS130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M130=\"Summer\",Usage!$CK130,Usage!$CH130),2)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BW130,Usage!$BT130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M131=\"Summer\",Usage!$CL130,Usage!$CI130),2)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BX130,Usage!$BU130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M131=\"Summer\",Usage!$CM130,Usage!$CJ130),2)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CC130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M131=\"Summer\",Usage!$CZ130,Usage!$CW130),2)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CD130,Usage!$CA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M131=\"Summer\",Usage!$DA130,Usage!$CX130),2)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CE130,Usage!$CB130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130=\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M130=\"Summer\",Usage!$DB130,Usage!$CY130),2)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BV130,Usage!$BS130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M130<>\"Summer\",Usage!$CK130,Usage!$CH130),2)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BW130,Usage!$BT130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M131<>\"Summer\",Usage!$CL130,Usage!$CI130),2)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BX130,Usage!$BU130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M131<>\"Summer\",Usage!$CM130,Usage!$CJ130),2)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CC130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M130<>\"Summer\",Usage!$CZ130,Usage!$CW130),2)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CD130,Usage!$CA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M131<>\"Summer\",Usage!$DA130,Usage!$CX130),2)","v":0},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CE130,Usage!$CB130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M130<>\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M130<>\"Summer\",$G130<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M130=\"Summer\",$G130=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M131<>\"Summer\",Usage!$DB130,Usage!$CY130),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M130=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN130=TRUE,SUM($BD130*$BE130),Usage!$CO130),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M130=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC130=TRUE,SUM($BG130*$BH130),Usage!$DD130),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP130=TRUE,SUM($BJ130*$BK130),Usage!$CQ130),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE130=TRUE,SUM($BM130*$BN130),Usage!$DF130),2)","v":0},{"$f":"ROUND(Usage!$DP130,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV130,2),ROUND(Usage!$DZ130,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX130,2),ROUND(Usage!$EB130,2))","v":0},{"$f":"ROUND(Usage!$GN130,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC130=TRUE,SUM($BU130*$BV130),Usage!$ED130),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH130=TRUE,SUM($BX130*$BY130),Usage!$FI130),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE130=TRUE,SUM($CA130*$CB130),Usage!$EF130),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ130=TRUE,SUM($CD130*$CE130),Usage!$FK130),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH130,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM130,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ130,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M130<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO130,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW130,$BZ130,$CC130,$CF130,$CI130,$CL130,$CO130,$CR130),0)","v":0},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BV130,Usage!$BS130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130=\"Summer\",Usage!$EQ130,Usage!$EN130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BW130,Usage!$BT130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130=\"Summer\",Usage!$ER130,Usage!$EO130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$BX130,Usage!$BU130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130=\"Summer\",Usage!$ES130,Usage!$EP130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CC130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130=\"Summer\",Usage!$FV130,Usage!$FS130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CD130,Usage!$CA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130=\"Summer\",Usage!$FW130,Usage!$FT130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130=\"Summer\",Usage!$CE130,Usage!$CB130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130=\"Summer\",Usage!$FX130,Usage!$FU130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z130<>\"Summer\",Usage!$BW130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130<>\"Summer\",Usage!$EQ130,Usage!$EN130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BW130,Usage!$BT130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130<>\"Summer\",Usage!$ER130,Usage!$EO130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$BX130,Usage!$BU130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130<>\"Summer\",Usage!$ES130,Usage!$EP130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CC130,Usage!$BZ130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130<>\"Summer\",Usage!$FV130,Usage!$FS130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CD130,Usage!$CA130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130<>\"Summer\",Usage!$FW130,Usage!$FT130),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M130<>\"Summer\",Usage!$CE130,Usage!$CB130)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M130<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M130<>\"Summer\",Usage!$FX130,Usage!$FU130),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW130,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY130,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA130,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H130","v":0},{"$f":"Usage!$HD130","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD130","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN130,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO130,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I130","v":0},{"$f":"Usage!$HU130","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW130,2)","v":0},{"$f":"Usage!$HV130","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX130,2)","v":0},{"$f":"SUM($BT130,$CS130,$ED130,$EL130,$EQ130,$ET130,$EW130,$EZ130,$FD130,$FG130)","v":{"$error":"#VALUE!"}}]
[{"$f":"Tenant!$A131","v":130},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B131","v":0},{"$f":"Tenant!$C131","v":0},{"$f":"Tenant!$D131","v":0},{"$f":"Tenant!$E131","v":0},{"$f":"Tenant!$G131","v":0},{"$f":"Usage!$D131","v":"00:00:00"},{"$f":"Usage!$E131","v":"00:00:00"},{"$f":"Usage!$F131","v":0},{"$f":"Usage!$G131","v":0},{"$f":"Usage!$H131","v":0},{"$f":"Usage!$X131","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS131,2)","v":0},{"$f":"Usage!$AA131","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH131,2)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BV131,Usage!$BS131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M131=\"Summer\",Usage!$CK131,Usage!$CH131),2)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BW131,Usage!$BT131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M132=\"Summer\",Usage!$CL131,Usage!$CI131),2)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BX131,Usage!$BU131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M132=\"Summer\",Usage!$CM131,Usage!$CJ131),2)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CC131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M132=\"Summer\",Usage!$CZ131,Usage!$CW131),2)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CD131,Usage!$CA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M132=\"Summer\",Usage!$DA131,Usage!$CX131),2)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CE131,Usage!$CB131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131=\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M131=\"Summer\",Usage!$DB131,Usage!$CY131),2)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BV131,Usage!$BS131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M131<>\"Summer\",Usage!$CK131,Usage!$CH131),2)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BW131,Usage!$BT131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M132<>\"Summer\",Usage!$CL131,Usage!$CI131),2)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BX131,Usage!$BU131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M132<>\"Summer\",Usage!$CM131,Usage!$CJ131),2)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CC131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M131<>\"Summer\",Usage!$CZ131,Usage!$CW131),2)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CD131,Usage!$CA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M132<>\"Summer\",Usage!$DA131,Usage!$CX131),2)","v":0},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CE131,Usage!$CB131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M131<>\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M131<>\"Summer\",$G131<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M131=\"Summer\",$G131=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M132<>\"Summer\",Usage!$DB131,Usage!$CY131),2)","v":0},{"$f":"SUM($T131,$W131,$Z131,$AL131,$AO131,$AR131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN131=TRUE,SUM($BD131*$BE131),Usage!$CO131),2)","v":0},{"$f":"SUM($AC131,$AF131,$AI131,$AU131,$AX131,$BA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC131=TRUE,SUM($BG131*$BH131),Usage!$DD131),2)","v":0},{"$f":"SUM($T131,$W131,$Z131,$AL131,$AO131,$AR131)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP131=TRUE,SUM($BJ131*$BK131),Usage!$CQ131),2)","v":0},{"$f":"SUM($AC131,$AF131,$AI131,$AU131,$AX131,$BA131)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE131=TRUE,SUM($BM131*$BN131),Usage!$DF131),2)","v":0},{"$f":"ROUND(Usage!$DP131,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV131,2),ROUND(Usage!$DZ131,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX131,2),ROUND(Usage!$EB131,2))","v":0},{"$f":"ROUND(Usage!$GN131,2)","v":0},{"$f":"SUM($P131,S131,$V131,$Y131,$AB131,$AE131,$AH131,$AK131,$AN131,$AQ131,$AT131,$AW131,$AZ131,$BC131,$BF131,$BI131,$BL131,$BO131,$BP131,$BQ131,$BR131,$BS131)","v":0},{"$f":"$BD131","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC131=TRUE,SUM($BU131*$BV131),Usage!$ED131),2)","v":0},{"$f":"$BG131","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH131=TRUE,SUM($BX131*$BY131),Usage!$FI131),2)","v":0},{"$f":"$BJ131","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE131=TRUE,SUM($CA131*$CB131),Usage!$EF131),2)","v":0},{"$f":"$BM131","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ131=TRUE,SUM($CD131*$CE131),Usage!$FK131),2)","v":0},{"$f":"SUM($T131,$W131,$Z131,$AL131,$AO131,$AR131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH131,2)","v":0},{"$f":"SUM($AC131,$AF131,$AI131,$AU131,$AX131,$BA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM131,2)","v":0},{"$f":"SUM($T131,$W131,$Z131,$AL131,$AO131,$AR131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ131,2)","v":0},{"$f":"SUM($AC131,$AF131,$AI131,$AU131,$AX131,$BA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M131<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO131,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW131,$BZ131,$CC131,$CF131,$CI131,$CL131,$CO131,$CR131),0)","v":0},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BV131,Usage!$BS131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131=\"Summer\",Usage!$EQ131,Usage!$EN131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BW131,Usage!$BT131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131=\"Summer\",Usage!$ER131,Usage!$EO131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$BX131,Usage!$BU131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131=\"Summer\",Usage!$ES131,Usage!$EP131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CC131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131=\"Summer\",Usage!$FV131,Usage!$FS131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CD131,Usage!$CA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131=\"Summer\",Usage!$FW131,Usage!$FT131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131=\"Summer\",Usage!$CE131,Usage!$CB131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131=\"Summer\",Usage!$FX131,Usage!$FU131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z131<>\"Summer\",Usage!$BW131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131<>\"Summer\",Usage!$EQ131,Usage!$EN131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BW131,Usage!$BT131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131<>\"Summer\",Usage!$ER131,Usage!$EO131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$BX131,Usage!$BU131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131<>\"Summer\",Usage!$ES131,Usage!$EP131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CC131,Usage!$BZ131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131<>\"Summer\",Usage!$FV131,Usage!$FS131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CD131,Usage!$CA131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131<>\"Summer\",Usage!$FW131,Usage!$FT131),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M131<>\"Summer\",Usage!$CE131,Usage!$CB131)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M131<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M131<>\"Summer\",Usage!$FX131,Usage!$FU131),2))","v":{"$error":"#VALUE!"}},{"$f":"SUM($CV131,$CY131,$DB131,$DE131,$DH131,$DK131,$DN131,$DQ131,$DT131,$DW131,$DZ131,$EC131)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(Usage!$GW131,2)","v":0},{"$f":"SUM($T131,$W131,$Z131,$AL131,$AO131,$AR131)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY131,2)","v":0},{"$f":"SUM($AC131,$AF131,$AI131,$AU131,$AX131,$BA131)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA131,2)","v":0},{"$f":"SUM($EE131,$EH131,$EK131)","v":0},{"$f":"SUM($BT131,$CS131,$ED131,$EL131)","v":{"$error":"#VALUE!"}},{"$f":"Tenant!$H131","v":0},{"$f":"Usage!$HD131","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"ROUND(SUM($EO131*$EP131),2)","v":0},{"$f":"Usage!$HD131","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"ROUND(SUM($ER131*$ES131),2)","v":0},{"$f":"ROUND(Usage!$HN131,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"ROUND(SUM($EU131*$EV131),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Usage!$HO131,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"ROUND(SUM($EX131*$EY131),2)","v":{"$error":"#DIV/0!"}},{"$f":"Tenant!$I131","v":0},{"$f":"Usage!$HU131","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW131,2)","v":0},{"$f":"Usage!$HV131","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX131,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A132","v":131},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B132","v":0},{"$f":"Tenant!$C132","v":0},{"$f":"Tenant!$D132","v":0},{"$f":"Tenant!$E132","v":0},{"$f":"Tenant!$G132","v":0},{"$f":"Usage!$D132","v":"00:00:00"},{"$f":"Usage!$E132","v":"00:00:00"},{"$f":"Usage!$F132","v":0},{"$f":"Usage!$G132","v":0},{"$f":"Usage!$H132","v":0},{"$f":"Usage!$X132","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS132,2)","v":0},{"$f":"Usage!$AA132","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH132,2)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BV132,Usage!$BS132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M132=\"Summer\",Usage!$CK132,Usage!$CH132),2)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BW132,Usage!$BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M133=\"Summer\",Usage!$CL132,Usage!$CI132),2)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BX132,Usage!$BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M133=\"Summer\",Usage!$CM132,Usage!$CJ132),2)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CC132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M133=\"Summer\",Usage!$CZ132,Usage!$CW132),2)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CD132,Usage!$CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M133=\"Summer\",Usage!$DA132,Usage!$CX132),2)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CE132,Usage!$CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132=\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M132=\"Summer\",Usage!$DB132,Usage!$CY132),2)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BV132,Usage!$BS132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M132<>\"Summer\",Usage!$CK132,Usage!$CH132),2)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BW132,Usage!$BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M133<>\"Summer\",Usage!$CL132,Usage!$CI132),2)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BX132,Usage!$BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M133<>\"Summer\",Usage!$CM132,Usage!$CJ132),2)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CC132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M132<>\"Summer\",Usage!$CZ132,Usage!$CW132),2)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CD132,Usage!$CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M133<>\"Summer\",Usage!$DA132,Usage!$CX132),2)","v":0},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CE132,Usage!$CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M132<>\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M132<>\"Summer\",$G132<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M132=\"Summer\",$G132=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M133<>\"Summer\",Usage!$DB132,Usage!$CY132),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M132=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN132=TRUE,SUM($BD132*$BE132),Usage!$CO132),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M132=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC132=TRUE,SUM($BG132*$BH132),Usage!$DD132),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP132=TRUE,SUM($BJ132*$BK132),Usage!$CQ132),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE132=TRUE,SUM($BM132*$BN132),Usage!$DF132),2)","v":0},{"$f":"ROUND(Usage!$DP132,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV132,2),ROUND(Usage!$DZ132,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX132,2),ROUND(Usage!$EB132,2))","v":0},{"$f":"ROUND(Usage!$GN132,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC132=TRUE,SUM($BU132*$BV132),Usage!$ED132),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH132=TRUE,SUM($BX132*$BY132),Usage!$FI132),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE132=TRUE,SUM($CA132*$CB132),Usage!$EF132),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ132=TRUE,SUM($CD132*$CE132),Usage!$FK132),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH132,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM132,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ132,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M132<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO132,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW132,$BZ132,$CC132,$CF132,$CI132,$CL132,$CO132,$CR132),0)","v":0},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BV132,Usage!$BS132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132=\"Summer\",Usage!$EQ132,Usage!$EN132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BW132,Usage!$BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132=\"Summer\",Usage!$ER132,Usage!$EO132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$BX132,Usage!$BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132=\"Summer\",Usage!$ES132,Usage!$EP132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CC132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132=\"Summer\",Usage!$FV132,Usage!$FS132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CD132,Usage!$CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132=\"Summer\",Usage!$FW132,Usage!$FT132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132=\"Summer\",Usage!$CE132,Usage!$CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132=\"Summer\",Usage!$FX132,Usage!$FU132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z132<>\"Summer\",Usage!$BW132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132<>\"Summer\",Usage!$EQ132,Usage!$EN132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BW132,Usage!$BT132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132<>\"Summer\",Usage!$ER132,Usage!$EO132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$BX132,Usage!$BU132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132<>\"Summer\",Usage!$ES132,Usage!$EP132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CC132,Usage!$BZ132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132<>\"Summer\",Usage!$FV132,Usage!$FS132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CD132,Usage!$CA132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132<>\"Summer\",Usage!$FW132,Usage!$FT132),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M132<>\"Summer\",Usage!$CE132,Usage!$CB132)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M132<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M132<>\"Summer\",Usage!$FX132,Usage!$FU132),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW132,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY132,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA132,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H132","v":0},{"$f":"Usage!$HD132","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD132","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN132,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO132,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I132","v":0},{"$f":"Usage!$HU132","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW132,2)","v":0},{"$f":"Usage!$HV132","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX132,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A133","v":132},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B133","v":0},{"$f":"Tenant!$C133","v":0},{"$f":"Tenant!$D133","v":0},{"$f":"Tenant!$E133","v":0},{"$f":"Tenant!$G133","v":0},{"$f":"Usage!$D133","v":"00:00:00"},{"$f":"Usage!$E133","v":"00:00:00"},{"$f":"Usage!$F133","v":0},{"$f":"Usage!$G133","v":0},{"$f":"Usage!$H133","v":0},{"$f":"Usage!$X133","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS133,2)","v":0},{"$f":"Usage!$AA133","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH133,2)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BV133,Usage!$BS133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M133=\"Summer\",Usage!$CK133,Usage!$CH133),2)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BW133,Usage!$BT133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M134=\"Summer\",Usage!$CL133,Usage!$CI133),2)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BX133,Usage!$BU133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M134=\"Summer\",Usage!$CM133,Usage!$CJ133),2)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CC133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M134=\"Summer\",Usage!$CZ133,Usage!$CW133),2)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CD133,Usage!$CA133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M134=\"Summer\",Usage!$DA133,Usage!$CX133),2)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CE133,Usage!$CB133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133=\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M133=\"Summer\",Usage!$DB133,Usage!$CY133),2)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BV133,Usage!$BS133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M133<>\"Summer\",Usage!$CK133,Usage!$CH133),2)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BW133,Usage!$BT133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M134<>\"Summer\",Usage!$CL133,Usage!$CI133),2)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BX133,Usage!$BU133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M134<>\"Summer\",Usage!$CM133,Usage!$CJ133),2)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CC133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M133<>\"Summer\",Usage!$CZ133,Usage!$CW133),2)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CD133,Usage!$CA133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M134<>\"Summer\",Usage!$DA133,Usage!$CX133),2)","v":0},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CE133,Usage!$CB133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M133<>\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M133<>\"Summer\",$G133<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M133=\"Summer\",$G133=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M134<>\"Summer\",Usage!$DB133,Usage!$CY133),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M133=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN133=TRUE,SUM($BD133*$BE133),Usage!$CO133),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M133=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC133=TRUE,SUM($BG133*$BH133),Usage!$DD133),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP133=TRUE,SUM($BJ133*$BK133),Usage!$CQ133),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE133=TRUE,SUM($BM133*$BN133),Usage!$DF133),2)","v":0},{"$f":"ROUND(Usage!$DP133,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV133,2),ROUND(Usage!$DZ133,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX133,2),ROUND(Usage!$EB133,2))","v":0},{"$f":"ROUND(Usage!$GN133,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC133=TRUE,SUM($BU133*$BV133),Usage!$ED133),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH133=TRUE,SUM($BX133*$BY133),Usage!$FI133),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE133=TRUE,SUM($CA133*$CB133),Usage!$EF133),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ133=TRUE,SUM($CD133*$CE133),Usage!$FK133),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH133,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM133,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ133,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M133<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO133,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW133,$BZ133,$CC133,$CF133,$CI133,$CL133,$CO133,$CR133),0)","v":0},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BV133,Usage!$BS133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133=\"Summer\",Usage!$EQ133,Usage!$EN133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BW133,Usage!$BT133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133=\"Summer\",Usage!$ER133,Usage!$EO133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$BX133,Usage!$BU133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133=\"Summer\",Usage!$ES133,Usage!$EP133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CC133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133=\"Summer\",Usage!$FV133,Usage!$FS133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CD133,Usage!$CA133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133=\"Summer\",Usage!$FW133,Usage!$FT133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133=\"Summer\",Usage!$CE133,Usage!$CB133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133=\"Summer\",Usage!$FX133,Usage!$FU133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z133<>\"Summer\",Usage!$BW133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133<>\"Summer\",Usage!$EQ133,Usage!$EN133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BW133,Usage!$BT133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133<>\"Summer\",Usage!$ER133,Usage!$EO133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$BX133,Usage!$BU133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133<>\"Summer\",Usage!$ES133,Usage!$EP133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CC133,Usage!$BZ133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133<>\"Summer\",Usage!$FV133,Usage!$FS133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CD133,Usage!$CA133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133<>\"Summer\",Usage!$FW133,Usage!$FT133),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M133<>\"Summer\",Usage!$CE133,Usage!$CB133)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M133<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M133<>\"Summer\",Usage!$FX133,Usage!$FU133),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW133,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY133,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA133,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H133","v":0},{"$f":"Usage!$HD133","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD133","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN133,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO133,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I133","v":0},{"$f":"Usage!$HU133","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW133,2)","v":0},{"$f":"Usage!$HV133","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX133,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A134","v":133},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B134","v":0},{"$f":"Tenant!$C134","v":0},{"$f":"Tenant!$D134","v":0},{"$f":"Tenant!$E134","v":0},{"$f":"Tenant!$G134","v":0},{"$f":"Usage!$D134","v":"00:00:00"},{"$f":"Usage!$E134","v":"00:00:00"},{"$f":"Usage!$F134","v":0},{"$f":"Usage!$G134","v":0},{"$f":"Usage!$H134","v":0},{"$f":"Usage!$X134","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS134,2)","v":0},{"$f":"Usage!$AA134","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH134,2)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BV134,Usage!$BS134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M134=\"Summer\",Usage!$CK134,Usage!$CH134),2)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BW134,Usage!$BT134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M135=\"Summer\",Usage!$CL134,Usage!$CI134),2)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BX134,Usage!$BU134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M135=\"Summer\",Usage!$CM134,Usage!$CJ134),2)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CC134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M135=\"Summer\",Usage!$CZ134,Usage!$CW134),2)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CD134,Usage!$CA134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M135=\"Summer\",Usage!$DA134,Usage!$CX134),2)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CE134,Usage!$CB134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134=\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M134=\"Summer\",Usage!$DB134,Usage!$CY134),2)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BV134,Usage!$BS134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M134<>\"Summer\",Usage!$CK134,Usage!$CH134),2)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BW134,Usage!$BT134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M135<>\"Summer\",Usage!$CL134,Usage!$CI134),2)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BX134,Usage!$BU134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M135<>\"Summer\",Usage!$CM134,Usage!$CJ134),2)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CC134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M134<>\"Summer\",Usage!$CZ134,Usage!$CW134),2)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CD134,Usage!$CA134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M135<>\"Summer\",Usage!$DA134,Usage!$CX134),2)","v":0},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CE134,Usage!$CB134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M134<>\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M134<>\"Summer\",$G134<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M134=\"Summer\",$G134=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M135<>\"Summer\",Usage!$DB134,Usage!$CY134),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M134=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN134=TRUE,SUM($BD134*$BE134),Usage!$CO134),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M134=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC134=TRUE,SUM($BG134*$BH134),Usage!$DD134),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP134=TRUE,SUM($BJ134*$BK134),Usage!$CQ134),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE134=TRUE,SUM($BM134*$BN134),Usage!$DF134),2)","v":0},{"$f":"ROUND(Usage!$DP134,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV134,2),ROUND(Usage!$DZ134,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX134,2),ROUND(Usage!$EB134,2))","v":0},{"$f":"ROUND(Usage!$GN134,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC134=TRUE,SUM($BU134*$BV134),Usage!$ED134),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH134=TRUE,SUM($BX134*$BY134),Usage!$FI134),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE134=TRUE,SUM($CA134*$CB134),Usage!$EF134),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ134=TRUE,SUM($CD134*$CE134),Usage!$FK134),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH134,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM134,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ134,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M134<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO134,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW134,$BZ134,$CC134,$CF134,$CI134,$CL134,$CO134,$CR134),0)","v":0},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BV134,Usage!$BS134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134=\"Summer\",Usage!$EQ134,Usage!$EN134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BW134,Usage!$BT134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134=\"Summer\",Usage!$ER134,Usage!$EO134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$BX134,Usage!$BU134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134=\"Summer\",Usage!$ES134,Usage!$EP134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CC134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134=\"Summer\",Usage!$FV134,Usage!$FS134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CD134,Usage!$CA134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134=\"Summer\",Usage!$FW134,Usage!$FT134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134=\"Summer\",Usage!$CE134,Usage!$CB134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134=\"Summer\",Usage!$FX134,Usage!$FU134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z134<>\"Summer\",Usage!$BW134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134<>\"Summer\",Usage!$EQ134,Usage!$EN134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BW134,Usage!$BT134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134<>\"Summer\",Usage!$ER134,Usage!$EO134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$BX134,Usage!$BU134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134<>\"Summer\",Usage!$ES134,Usage!$EP134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CC134,Usage!$BZ134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134<>\"Summer\",Usage!$FV134,Usage!$FS134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CD134,Usage!$CA134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134<>\"Summer\",Usage!$FW134,Usage!$FT134),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M134<>\"Summer\",Usage!$CE134,Usage!$CB134)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M134<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M134<>\"Summer\",Usage!$FX134,Usage!$FU134),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW134,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY134,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA134,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H134","v":0},{"$f":"Usage!$HD134","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD134","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN134,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO134,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I134","v":0},{"$f":"Usage!$HU134","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW134,2)","v":0},{"$f":"Usage!$HV134","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX134,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A135","v":134},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B135","v":0},{"$f":"Tenant!$C135","v":0},{"$f":"Tenant!$D135","v":0},{"$f":"Tenant!$E135","v":0},{"$f":"Tenant!$G135","v":0},{"$f":"Usage!$D135","v":"00:00:00"},{"$f":"Usage!$E135","v":"00:00:00"},{"$f":"Usage!$F135","v":0},{"$f":"Usage!$G135","v":0},{"$f":"Usage!$H135","v":0},{"$f":"Usage!$X135","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS135,2)","v":0},{"$f":"Usage!$AA135","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH135,2)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BV135,Usage!$BS135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M135=\"Summer\",Usage!$CK135,Usage!$CH135),2)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BW135,Usage!$BT135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M136=\"Summer\",Usage!$CL135,Usage!$CI135),2)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BX135,Usage!$BU135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M136=\"Summer\",Usage!$CM135,Usage!$CJ135),2)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CC135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M136=\"Summer\",Usage!$CZ135,Usage!$CW135),2)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CD135,Usage!$CA135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M136=\"Summer\",Usage!$DA135,Usage!$CX135),2)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CE135,Usage!$CB135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135=\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M135=\"Summer\",Usage!$DB135,Usage!$CY135),2)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BV135,Usage!$BS135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M135<>\"Summer\",Usage!$CK135,Usage!$CH135),2)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BW135,Usage!$BT135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M136<>\"Summer\",Usage!$CL135,Usage!$CI135),2)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BX135,Usage!$BU135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M136<>\"Summer\",Usage!$CM135,Usage!$CJ135),2)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CC135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M135<>\"Summer\",Usage!$CZ135,Usage!$CW135),2)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CD135,Usage!$CA135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M136<>\"Summer\",Usage!$DA135,Usage!$CX135),2)","v":0},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CE135,Usage!$CB135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M135<>\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M135<>\"Summer\",$G135<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M135=\"Summer\",$G135=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M136<>\"Summer\",Usage!$DB135,Usage!$CY135),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M135=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN135=TRUE,SUM($BD135*$BE135),Usage!$CO135),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M135=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC135=TRUE,SUM($BG135*$BH135),Usage!$DD135),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP135=TRUE,SUM($BJ135*$BK135),Usage!$CQ135),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE135=TRUE,SUM($BM135*$BN135),Usage!$DF135),2)","v":0},{"$f":"ROUND(Usage!$DP135,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV135,2),ROUND(Usage!$DZ135,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX135,2),ROUND(Usage!$EB135,2))","v":0},{"$f":"ROUND(Usage!$GN135,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC135=TRUE,SUM($BU135*$BV135),Usage!$ED135),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH135=TRUE,SUM($BX135*$BY135),Usage!$FI135),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE135=TRUE,SUM($CA135*$CB135),Usage!$EF135),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ135=TRUE,SUM($CD135*$CE135),Usage!$FK135),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH135,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM135,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ135,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M135<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO135,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW135,$BZ135,$CC135,$CF135,$CI135,$CL135,$CO135,$CR135),0)","v":0},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BV135,Usage!$BS135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135=\"Summer\",Usage!$EQ135,Usage!$EN135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BW135,Usage!$BT135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135=\"Summer\",Usage!$ER135,Usage!$EO135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$BX135,Usage!$BU135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135=\"Summer\",Usage!$ES135,Usage!$EP135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CC135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135=\"Summer\",Usage!$FV135,Usage!$FS135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CD135,Usage!$CA135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135=\"Summer\",Usage!$FW135,Usage!$FT135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135=\"Summer\",Usage!$CE135,Usage!$CB135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135=\"Summer\",Usage!$FX135,Usage!$FU135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z135<>\"Summer\",Usage!$BW135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135<>\"Summer\",Usage!$EQ135,Usage!$EN135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BW135,Usage!$BT135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135<>\"Summer\",Usage!$ER135,Usage!$EO135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$BX135,Usage!$BU135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135<>\"Summer\",Usage!$ES135,Usage!$EP135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CC135,Usage!$BZ135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135<>\"Summer\",Usage!$FV135,Usage!$FS135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CD135,Usage!$CA135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135<>\"Summer\",Usage!$FW135,Usage!$FT135),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M135<>\"Summer\",Usage!$CE135,Usage!$CB135)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M135<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M135<>\"Summer\",Usage!$FX135,Usage!$FU135),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW135,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY135,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA135,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H135","v":0},{"$f":"Usage!$HD135","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD135","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN135,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO135,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I135","v":0},{"$f":"Usage!$HU135","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW135,2)","v":0},{"$f":"Usage!$HV135","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX135,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A136","v":135},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B136","v":0},{"$f":"Tenant!$C136","v":0},{"$f":"Tenant!$D136","v":0},{"$f":"Tenant!$E136","v":0},{"$f":"Tenant!$G136","v":0},{"$f":"Usage!$D136","v":"00:00:00"},{"$f":"Usage!$E136","v":"00:00:00"},{"$f":"Usage!$F136","v":0},{"$f":"Usage!$G136","v":0},{"$f":"Usage!$H136","v":0},{"$f":"Usage!$X136","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS136,2)","v":0},{"$f":"Usage!$AA136","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH136,2)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BV136,Usage!$BS136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M136=\"Summer\",Usage!$CK136,Usage!$CH136),2)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BW136,Usage!$BT136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M137=\"Summer\",Usage!$CL136,Usage!$CI136),2)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BX136,Usage!$BU136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M137=\"Summer\",Usage!$CM136,Usage!$CJ136),2)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CC136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M137=\"Summer\",Usage!$CZ136,Usage!$CW136),2)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CD136,Usage!$CA136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M137=\"Summer\",Usage!$DA136,Usage!$CX136),2)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CE136,Usage!$CB136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136=\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M136=\"Summer\",Usage!$DB136,Usage!$CY136),2)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BV136,Usage!$BS136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M136<>\"Summer\",Usage!$CK136,Usage!$CH136),2)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BW136,Usage!$BT136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M137<>\"Summer\",Usage!$CL136,Usage!$CI136),2)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BX136,Usage!$BU136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M137<>\"Summer\",Usage!$CM136,Usage!$CJ136),2)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CC136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M136<>\"Summer\",Usage!$CZ136,Usage!$CW136),2)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CD136,Usage!$CA136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M137<>\"Summer\",Usage!$DA136,Usage!$CX136),2)","v":0},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CE136,Usage!$CB136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M136<>\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M136<>\"Summer\",$G136<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M136=\"Summer\",$G136=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M137<>\"Summer\",Usage!$DB136,Usage!$CY136),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M136=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN136=TRUE,SUM($BD136*$BE136),Usage!$CO136),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M136=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC136=TRUE,SUM($BG136*$BH136),Usage!$DD136),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP136=TRUE,SUM($BJ136*$BK136),Usage!$CQ136),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE136=TRUE,SUM($BM136*$BN136),Usage!$DF136),2)","v":0},{"$f":"ROUND(Usage!$DP136,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV136,2),ROUND(Usage!$DZ136,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX136,2),ROUND(Usage!$EB136,2))","v":0},{"$f":"ROUND(Usage!$GN136,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC136=TRUE,SUM($BU136*$BV136),Usage!$ED136),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH136=TRUE,SUM($BX136*$BY136),Usage!$FI136),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE136=TRUE,SUM($CA136*$CB136),Usage!$EF136),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ136=TRUE,SUM($CD136*$CE136),Usage!$FK136),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH136,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM136,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ136,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M136<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO136,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW136,$BZ136,$CC136,$CF136,$CI136,$CL136,$CO136,$CR136),0)","v":0},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BV136,Usage!$BS136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136=\"Summer\",Usage!$EQ136,Usage!$EN136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BW136,Usage!$BT136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136=\"Summer\",Usage!$ER136,Usage!$EO136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$BX136,Usage!$BU136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136=\"Summer\",Usage!$ES136,Usage!$EP136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CC136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136=\"Summer\",Usage!$FV136,Usage!$FS136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CD136,Usage!$CA136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136=\"Summer\",Usage!$FW136,Usage!$FT136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136=\"Summer\",Usage!$CE136,Usage!$CB136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136=\"Summer\",Usage!$FX136,Usage!$FU136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z136<>\"Summer\",Usage!$BW136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136<>\"Summer\",Usage!$EQ136,Usage!$EN136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BW136,Usage!$BT136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136<>\"Summer\",Usage!$ER136,Usage!$EO136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$BX136,Usage!$BU136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136<>\"Summer\",Usage!$ES136,Usage!$EP136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CC136,Usage!$BZ136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136<>\"Summer\",Usage!$FV136,Usage!$FS136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CD136,Usage!$CA136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136<>\"Summer\",Usage!$FW136,Usage!$FT136),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M136<>\"Summer\",Usage!$CE136,Usage!$CB136)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M136<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M136<>\"Summer\",Usage!$FX136,Usage!$FU136),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW136,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY136,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA136,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H136","v":0},{"$f":"Usage!$HD136","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD136","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN136,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO136,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I136","v":0},{"$f":"Usage!$HU136","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW136,2)","v":0},{"$f":"Usage!$HV136","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX136,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A137","v":136},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B137","v":0},{"$f":"Tenant!$C137","v":0},{"$f":"Tenant!$D137","v":0},{"$f":"Tenant!$E137","v":0},{"$f":"Tenant!$G137","v":0},{"$f":"Usage!$D137","v":"00:00:00"},{"$f":"Usage!$E137","v":"00:00:00"},{"$f":"Usage!$F137","v":0},{"$f":"Usage!$G137","v":0},{"$f":"Usage!$H137","v":0},{"$f":"Usage!$X137","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS137,2)","v":0},{"$f":"Usage!$AA137","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH137,2)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BV137,Usage!$BS137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M137=\"Summer\",Usage!$CK137,Usage!$CH137),2)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BW137,Usage!$BT137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M138=\"Summer\",Usage!$CL137,Usage!$CI137),2)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BX137,Usage!$BU137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M138=\"Summer\",Usage!$CM137,Usage!$CJ137),2)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CC137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M138=\"Summer\",Usage!$CZ137,Usage!$CW137),2)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CD137,Usage!$CA137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M138=\"Summer\",Usage!$DA137,Usage!$CX137),2)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CE137,Usage!$CB137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137=\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M137=\"Summer\",Usage!$DB137,Usage!$CY137),2)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BV137,Usage!$BS137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M137<>\"Summer\",Usage!$CK137,Usage!$CH137),2)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BW137,Usage!$BT137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M138<>\"Summer\",Usage!$CL137,Usage!$CI137),2)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BX137,Usage!$BU137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M138<>\"Summer\",Usage!$CM137,Usage!$CJ137),2)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CC137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M137<>\"Summer\",Usage!$CZ137,Usage!$CW137),2)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CD137,Usage!$CA137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M138<>\"Summer\",Usage!$DA137,Usage!$CX137),2)","v":0},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CE137,Usage!$CB137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M137<>\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M137<>\"Summer\",$G137<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M137=\"Summer\",$G137=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M138<>\"Summer\",Usage!$DB137,Usage!$CY137),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M137=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN137=TRUE,SUM($BD137*$BE137),Usage!$CO137),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M137=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC137=TRUE,SUM($BG137*$BH137),Usage!$DD137),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP137=TRUE,SUM($BJ137*$BK137),Usage!$CQ137),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE137=TRUE,SUM($BM137*$BN137),Usage!$DF137),2)","v":0},{"$f":"ROUND(Usage!$DP137,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV137,2),ROUND(Usage!$DZ137,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX137,2),ROUND(Usage!$EB137,2))","v":0},{"$f":"ROUND(Usage!$GN137,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC137=TRUE,SUM($BU137*$BV137),Usage!$ED137),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH137=TRUE,SUM($BX137*$BY137),Usage!$FI137),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE137=TRUE,SUM($CA137*$CB137),Usage!$EF137),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ137=TRUE,SUM($CD137*$CE137),Usage!$FK137),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH137,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM137,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ137,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M137<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO137,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW137,$BZ137,$CC137,$CF137,$CI137,$CL137,$CO137,$CR137),0)","v":0},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BV137,Usage!$BS137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137=\"Summer\",Usage!$EQ137,Usage!$EN137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BW137,Usage!$BT137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137=\"Summer\",Usage!$ER137,Usage!$EO137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$BX137,Usage!$BU137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137=\"Summer\",Usage!$ES137,Usage!$EP137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CC137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137=\"Summer\",Usage!$FV137,Usage!$FS137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CD137,Usage!$CA137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137=\"Summer\",Usage!$FW137,Usage!$FT137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137=\"Summer\",Usage!$CE137,Usage!$CB137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137=\"Summer\",Usage!$FX137,Usage!$FU137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z137<>\"Summer\",Usage!$BW137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137<>\"Summer\",Usage!$EQ137,Usage!$EN137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BW137,Usage!$BT137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137<>\"Summer\",Usage!$ER137,Usage!$EO137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$BX137,Usage!$BU137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137<>\"Summer\",Usage!$ES137,Usage!$EP137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CC137,Usage!$BZ137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137<>\"Summer\",Usage!$FV137,Usage!$FS137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CD137,Usage!$CA137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137<>\"Summer\",Usage!$FW137,Usage!$FT137),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M137<>\"Summer\",Usage!$CE137,Usage!$CB137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M137<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M137<>\"Summer\",Usage!$FX137,Usage!$FU137),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW137,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY137,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA137,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H137","v":0},{"$f":"Usage!$HD137","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD137","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN137,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO137,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I137","v":0},{"$f":"Usage!$HU137","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW137,2)","v":0},{"$f":"Usage!$HV137","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX137,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A138","v":137},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B138","v":0},{"$f":"Tenant!$C138","v":0},{"$f":"Tenant!$D138","v":0},{"$f":"Tenant!$E138","v":0},{"$f":"Tenant!$G138","v":0},{"$f":"Usage!$D138","v":"00:00:00"},{"$f":"Usage!$E138","v":"00:00:00"},{"$f":"Usage!$F138","v":0},{"$f":"Usage!$G138","v":0},{"$f":"Usage!$H138","v":0},{"$f":"Usage!$X138","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS138,2)","v":0},{"$f":"Usage!$AA138","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH138,2)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BV138,Usage!$BS138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M138=\"Summer\",Usage!$CK138,Usage!$CH138),2)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BW138,Usage!$BT138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M139=\"Summer\",Usage!$CL138,Usage!$CI138),2)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BX138,Usage!$BU138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M139=\"Summer\",Usage!$CM138,Usage!$CJ138),2)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CC138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M139=\"Summer\",Usage!$CZ138,Usage!$CW138),2)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CD138,Usage!$CA138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M139=\"Summer\",Usage!$DA138,Usage!$CX138),2)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CE138,Usage!$CB138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138=\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M138=\"Summer\",Usage!$DB138,Usage!$CY138),2)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BV138,Usage!$BS138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M138<>\"Summer\",Usage!$CK138,Usage!$CH138),2)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BW138,Usage!$BT138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M139<>\"Summer\",Usage!$CL138,Usage!$CI138),2)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BX138,Usage!$BU138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M139<>\"Summer\",Usage!$CM138,Usage!$CJ138),2)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CC138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M138<>\"Summer\",Usage!$CZ138,Usage!$CW138),2)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CD138,Usage!$CA138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M139<>\"Summer\",Usage!$DA138,Usage!$CX138),2)","v":0},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CE138,Usage!$CB138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M138<>\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M138<>\"Summer\",$G138<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M138=\"Summer\",$G138=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M139<>\"Summer\",Usage!$DB138,Usage!$CY138),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M138=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN138=TRUE,SUM($BD138*$BE138),Usage!$CO138),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M138=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC138=TRUE,SUM($BG138*$BH138),Usage!$DD138),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP138=TRUE,SUM($BJ138*$BK138),Usage!$CQ138),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE138=TRUE,SUM($BM138*$BN138),Usage!$DF138),2)","v":0},{"$f":"ROUND(Usage!$DP138,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV138,2),ROUND(Usage!$DZ138,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX138,2),ROUND(Usage!$EB138,2))","v":0},{"$f":"ROUND(Usage!$GN138,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC138=TRUE,SUM($BU138*$BV138),Usage!$ED138),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH138=TRUE,SUM($BX138*$BY138),Usage!$FI138),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE138=TRUE,SUM($CA138*$CB138),Usage!$EF138),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ138=TRUE,SUM($CD138*$CE138),Usage!$FK138),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH138,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM138,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ138,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M138<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO138,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW138,$BZ138,$CC138,$CF138,$CI138,$CL138,$CO138,$CR138),0)","v":0},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BV138,Usage!$BS138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138=\"Summer\",Usage!$EQ138,Usage!$EN138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BW138,Usage!$BT138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138=\"Summer\",Usage!$ER138,Usage!$EO138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$BX138,Usage!$BU138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138=\"Summer\",Usage!$ES138,Usage!$EP138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CC138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138=\"Summer\",Usage!$FV138,Usage!$FS138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CD138,Usage!$CA138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138=\"Summer\",Usage!$FW138,Usage!$FT138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138=\"Summer\",Usage!$CE138,Usage!$CB138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138=\"Summer\",Usage!$FX138,Usage!$FU138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z138<>\"Summer\",Usage!$BW138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138<>\"Summer\",Usage!$EQ138,Usage!$EN138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BW138,Usage!$BT138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138<>\"Summer\",Usage!$ER138,Usage!$EO138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$BX138,Usage!$BU138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138<>\"Summer\",Usage!$ES138,Usage!$EP138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CC138,Usage!$BZ138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138<>\"Summer\",Usage!$FV138,Usage!$FS138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CD138,Usage!$CA138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138<>\"Summer\",Usage!$FW138,Usage!$FT138),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M138<>\"Summer\",Usage!$CE138,Usage!$CB138)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M138<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M138<>\"Summer\",Usage!$FX138,Usage!$FU138),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW138,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY138,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA138,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H138","v":0},{"$f":"Usage!$HD138","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD138","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN138,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO138,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I138","v":0},{"$f":"Usage!$HU138","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW138,2)","v":0},{"$f":"Usage!$HV138","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX138,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A139","v":138},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B139","v":0},{"$f":"Tenant!$C139","v":0},{"$f":"Tenant!$D139","v":0},{"$f":"Tenant!$E139","v":0},{"$f":"Tenant!$G139","v":0},{"$f":"Usage!$D139","v":"00:00:00"},{"$f":"Usage!$E139","v":"00:00:00"},{"$f":"Usage!$F139","v":0},{"$f":"Usage!$G139","v":0},{"$f":"Usage!$H139","v":0},{"$f":"Usage!$X139","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS139,2)","v":0},{"$f":"Usage!$AA139","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH139,2)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BV139,Usage!$BS139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M139=\"Summer\",Usage!$CK139,Usage!$CH139),2)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BW139,Usage!$BT139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M140=\"Summer\",Usage!$CL139,Usage!$CI139),2)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BX139,Usage!$BU139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M140=\"Summer\",Usage!$CM139,Usage!$CJ139),2)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CC139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M140=\"Summer\",Usage!$CZ139,Usage!$CW139),2)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CD139,Usage!$CA139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M140=\"Summer\",Usage!$DA139,Usage!$CX139),2)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CE139,Usage!$CB139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139=\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M139=\"Summer\",Usage!$DB139,Usage!$CY139),2)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BV139,Usage!$BS139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M139<>\"Summer\",Usage!$CK139,Usage!$CH139),2)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BW139,Usage!$BT139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M140<>\"Summer\",Usage!$CL139,Usage!$CI139),2)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BX139,Usage!$BU139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M140<>\"Summer\",Usage!$CM139,Usage!$CJ139),2)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CC139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M139<>\"Summer\",Usage!$CZ139,Usage!$CW139),2)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CD139,Usage!$CA139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M140<>\"Summer\",Usage!$DA139,Usage!$CX139),2)","v":0},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CE139,Usage!$CB139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M139<>\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M139<>\"Summer\",$G139<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M139=\"Summer\",$G139=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M140<>\"Summer\",Usage!$DB139,Usage!$CY139),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M139=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN139=TRUE,SUM($BD139*$BE139),Usage!$CO139),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M139=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC139=TRUE,SUM($BG139*$BH139),Usage!$DD139),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP139=TRUE,SUM($BJ139*$BK139),Usage!$CQ139),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE139=TRUE,SUM($BM139*$BN139),Usage!$DF139),2)","v":0},{"$f":"ROUND(Usage!$DP139,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV139,2),ROUND(Usage!$DZ139,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX139,2),ROUND(Usage!$EB139,2))","v":0},{"$f":"ROUND(Usage!$GN139,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC139=TRUE,SUM($BU139*$BV139),Usage!$ED139),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH139=TRUE,SUM($BX139*$BY139),Usage!$FI139),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE139=TRUE,SUM($CA139*$CB139),Usage!$EF139),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ139=TRUE,SUM($CD139*$CE139),Usage!$FK139),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH139,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM139,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ139,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M139<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO139,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW139,$BZ139,$CC139,$CF139,$CI139,$CL139,$CO139,$CR139),0)","v":0},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BV139,Usage!$BS139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139=\"Summer\",Usage!$EQ139,Usage!$EN139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BW139,Usage!$BT139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139=\"Summer\",Usage!$ER139,Usage!$EO139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$BX139,Usage!$BU139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139=\"Summer\",Usage!$ES139,Usage!$EP139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CC139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139=\"Summer\",Usage!$FV139,Usage!$FS139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CD139,Usage!$CA139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139=\"Summer\",Usage!$FW139,Usage!$FT139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139=\"Summer\",Usage!$CE139,Usage!$CB139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139=\"Summer\",Usage!$FX139,Usage!$FU139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z139<>\"Summer\",Usage!$BW139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139<>\"Summer\",Usage!$EQ139,Usage!$EN139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BW139,Usage!$BT139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139<>\"Summer\",Usage!$ER139,Usage!$EO139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$BX139,Usage!$BU139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139<>\"Summer\",Usage!$ES139,Usage!$EP139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CC139,Usage!$BZ139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139<>\"Summer\",Usage!$FV139,Usage!$FS139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CD139,Usage!$CA139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139<>\"Summer\",Usage!$FW139,Usage!$FT139),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M139<>\"Summer\",Usage!$CE139,Usage!$CB139)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M139<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M139<>\"Summer\",Usage!$FX139,Usage!$FU139),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW139,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY139,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA139,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H139","v":0},{"$f":"Usage!$HD139","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD139","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN139,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO139,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I139","v":0},{"$f":"Usage!$HU139","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW139,2)","v":0},{"$f":"Usage!$HV139","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX139,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A140","v":139},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B140","v":0},{"$f":"Tenant!$C140","v":0},{"$f":"Tenant!$D140","v":0},{"$f":"Tenant!$E140","v":0},{"$f":"Tenant!$G140","v":0},{"$f":"Usage!$D140","v":"00:00:00"},{"$f":"Usage!$E140","v":"00:00:00"},{"$f":"Usage!$F140","v":0},{"$f":"Usage!$G140","v":0},{"$f":"Usage!$H140","v":0},{"$f":"Usage!$X140","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS140,2)","v":0},{"$f":"Usage!$AA140","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH140,2)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BV140,Usage!$BS140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M140=\"Summer\",Usage!$CK140,Usage!$CH140),2)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BW140,Usage!$BT140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M141=\"Summer\",Usage!$CL140,Usage!$CI140),2)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BX140,Usage!$BU140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M141=\"Summer\",Usage!$CM140,Usage!$CJ140),2)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CC140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M141=\"Summer\",Usage!$CZ140,Usage!$CW140),2)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CD140,Usage!$CA140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M141=\"Summer\",Usage!$DA140,Usage!$CX140),2)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CE140,Usage!$CB140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140=\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M140=\"Summer\",Usage!$DB140,Usage!$CY140),2)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BV140,Usage!$BS140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M140<>\"Summer\",Usage!$CK140,Usage!$CH140),2)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BW140,Usage!$BT140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M141<>\"Summer\",Usage!$CL140,Usage!$CI140),2)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BX140,Usage!$BU140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M141<>\"Summer\",Usage!$CM140,Usage!$CJ140),2)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CC140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M140<>\"Summer\",Usage!$CZ140,Usage!$CW140),2)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CD140,Usage!$CA140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M141<>\"Summer\",Usage!$DA140,Usage!$CX140),2)","v":0},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CE140,Usage!$CB140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M140<>\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M140<>\"Summer\",$G140<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M140=\"Summer\",$G140=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M141<>\"Summer\",Usage!$DB140,Usage!$CY140),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M140=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN140=TRUE,SUM($BD140*$BE140),Usage!$CO140),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M140=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC140=TRUE,SUM($BG140*$BH140),Usage!$DD140),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP140=TRUE,SUM($BJ140*$BK140),Usage!$CQ140),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE140=TRUE,SUM($BM140*$BN140),Usage!$DF140),2)","v":0},{"$f":"ROUND(Usage!$DP140,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV140,2),ROUND(Usage!$DZ140,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX140,2),ROUND(Usage!$EB140,2))","v":0},{"$f":"ROUND(Usage!$GN140,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC140=TRUE,SUM($BU140*$BV140),Usage!$ED140),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH140=TRUE,SUM($BX140*$BY140),Usage!$FI140),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE140=TRUE,SUM($CA140*$CB140),Usage!$EF140),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ140=TRUE,SUM($CD140*$CE140),Usage!$FK140),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH140,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM140,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ140,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M140<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO140,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW140,$BZ140,$CC140,$CF140,$CI140,$CL140,$CO140,$CR140),0)","v":0},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BV140,Usage!$BS140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140=\"Summer\",Usage!$EQ140,Usage!$EN140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BW140,Usage!$BT140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140=\"Summer\",Usage!$ER140,Usage!$EO140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$BX140,Usage!$BU140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140=\"Summer\",Usage!$ES140,Usage!$EP140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CC140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140=\"Summer\",Usage!$FV140,Usage!$FS140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CD140,Usage!$CA140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140=\"Summer\",Usage!$FW140,Usage!$FT140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140=\"Summer\",Usage!$CE140,Usage!$CB140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140=\"Summer\",Usage!$FX140,Usage!$FU140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z140<>\"Summer\",Usage!$BW140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140<>\"Summer\",Usage!$EQ140,Usage!$EN140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BW140,Usage!$BT140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140<>\"Summer\",Usage!$ER140,Usage!$EO140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$BX140,Usage!$BU140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140<>\"Summer\",Usage!$ES140,Usage!$EP140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CC140,Usage!$BZ140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140<>\"Summer\",Usage!$FV140,Usage!$FS140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CD140,Usage!$CA140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140<>\"Summer\",Usage!$FW140,Usage!$FT140),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M140<>\"Summer\",Usage!$CE140,Usage!$CB140)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M140<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M140<>\"Summer\",Usage!$FX140,Usage!$FU140),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW140,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY140,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA140,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H140","v":0},{"$f":"Usage!$HD140","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD140","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN140,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO140,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I140","v":0},{"$f":"Usage!$HU140","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW140,2)","v":0},{"$f":"Usage!$HV140","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX140,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A141","v":140},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B141","v":0},{"$f":"Tenant!$C141","v":0},{"$f":"Tenant!$D141","v":0},{"$f":"Tenant!$E141","v":0},{"$f":"Tenant!$G141","v":0},{"$f":"Usage!$D141","v":"00:00:00"},{"$f":"Usage!$E141","v":"00:00:00"},{"$f":"Usage!$F141","v":0},{"$f":"Usage!$G141","v":0},{"$f":"Usage!$H141","v":0},{"$f":"Usage!$X141","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS141,2)","v":0},{"$f":"Usage!$AA141","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH141,2)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BV141,Usage!$BS141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M141=\"Summer\",Usage!$CK141,Usage!$CH141),2)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BW141,Usage!$BT141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M142=\"Summer\",Usage!$CL141,Usage!$CI141),2)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BX141,Usage!$BU141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M142=\"Summer\",Usage!$CM141,Usage!$CJ141),2)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CC141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M142=\"Summer\",Usage!$CZ141,Usage!$CW141),2)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CD141,Usage!$CA141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M142=\"Summer\",Usage!$DA141,Usage!$CX141),2)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CE141,Usage!$CB141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141=\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M141=\"Summer\",Usage!$DB141,Usage!$CY141),2)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BV141,Usage!$BS141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M141<>\"Summer\",Usage!$CK141,Usage!$CH141),2)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BW141,Usage!$BT141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M142<>\"Summer\",Usage!$CL141,Usage!$CI141),2)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BX141,Usage!$BU141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M142<>\"Summer\",Usage!$CM141,Usage!$CJ141),2)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CC141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M141<>\"Summer\",Usage!$CZ141,Usage!$CW141),2)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CD141,Usage!$CA141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M142<>\"Summer\",Usage!$DA141,Usage!$CX141),2)","v":0},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CE141,Usage!$CB141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M141<>\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M141<>\"Summer\",$G141<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M141=\"Summer\",$G141=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M142<>\"Summer\",Usage!$DB141,Usage!$CY141),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M141=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN141=TRUE,SUM($BD141*$BE141),Usage!$CO141),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M141=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC141=TRUE,SUM($BG141*$BH141),Usage!$DD141),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP141=TRUE,SUM($BJ141*$BK141),Usage!$CQ141),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE141=TRUE,SUM($BM141*$BN141),Usage!$DF141),2)","v":0},{"$f":"ROUND(Usage!$DP141,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV141,2),ROUND(Usage!$DZ141,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX141,2),ROUND(Usage!$EB141,2))","v":0},{"$f":"ROUND(Usage!$GN141,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC141=TRUE,SUM($BU141*$BV141),Usage!$ED141),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH141=TRUE,SUM($BX141*$BY141),Usage!$FI141),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE141=TRUE,SUM($CA141*$CB141),Usage!$EF141),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ141=TRUE,SUM($CD141*$CE141),Usage!$FK141),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH141,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM141,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ141,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M141<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO141,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW141,$BZ141,$CC141,$CF141,$CI141,$CL141,$CO141,$CR141),0)","v":0},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BV141,Usage!$BS141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141=\"Summer\",Usage!$EQ141,Usage!$EN141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BW141,Usage!$BT141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141=\"Summer\",Usage!$ER141,Usage!$EO141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$BX141,Usage!$BU141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141=\"Summer\",Usage!$ES141,Usage!$EP141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CC141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141=\"Summer\",Usage!$FV141,Usage!$FS141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CD141,Usage!$CA141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141=\"Summer\",Usage!$FW141,Usage!$FT141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141=\"Summer\",Usage!$CE141,Usage!$CB141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141=\"Summer\",Usage!$FX141,Usage!$FU141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z141<>\"Summer\",Usage!$BW141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141<>\"Summer\",Usage!$EQ141,Usage!$EN141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BW141,Usage!$BT141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141<>\"Summer\",Usage!$ER141,Usage!$EO141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$BX141,Usage!$BU141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141<>\"Summer\",Usage!$ES141,Usage!$EP141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CC141,Usage!$BZ141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141<>\"Summer\",Usage!$FV141,Usage!$FS141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CD141,Usage!$CA141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141<>\"Summer\",Usage!$FW141,Usage!$FT141),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M141<>\"Summer\",Usage!$CE141,Usage!$CB141)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M141<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M141<>\"Summer\",Usage!$FX141,Usage!$FU141),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW141,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY141,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA141,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H141","v":0},{"$f":"Usage!$HD141","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD141","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN141,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO141,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I141","v":0},{"$f":"Usage!$HU141","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW141,2)","v":0},{"$f":"Usage!$HV141","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX141,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A142","v":141},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B142","v":0},{"$f":"Tenant!$C142","v":0},{"$f":"Tenant!$D142","v":0},{"$f":"Tenant!$E142","v":0},{"$f":"Tenant!$G142","v":0},{"$f":"Usage!$D142","v":"00:00:00"},{"$f":"Usage!$E142","v":"00:00:00"},{"$f":"Usage!$F142","v":0},{"$f":"Usage!$G142","v":0},{"$f":"Usage!$H142","v":0},{"$f":"Usage!$X142","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS142,2)","v":0},{"$f":"Usage!$AA142","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH142,2)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BV142,Usage!$BS142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M142=\"Summer\",Usage!$CK142,Usage!$CH142),2)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BW142,Usage!$BT142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M143=\"Summer\",Usage!$CL142,Usage!$CI142),2)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BX142,Usage!$BU142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M143=\"Summer\",Usage!$CM142,Usage!$CJ142),2)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CC142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M143=\"Summer\",Usage!$CZ142,Usage!$CW142),2)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CD142,Usage!$CA142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M143=\"Summer\",Usage!$DA142,Usage!$CX142),2)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CE142,Usage!$CB142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142=\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M142=\"Summer\",Usage!$DB142,Usage!$CY142),2)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BV142,Usage!$BS142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M142<>\"Summer\",Usage!$CK142,Usage!$CH142),2)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BW142,Usage!$BT142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M143<>\"Summer\",Usage!$CL142,Usage!$CI142),2)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BX142,Usage!$BU142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M143<>\"Summer\",Usage!$CM142,Usage!$CJ142),2)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CC142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M142<>\"Summer\",Usage!$CZ142,Usage!$CW142),2)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CD142,Usage!$CA142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M143<>\"Summer\",Usage!$DA142,Usage!$CX142),2)","v":0},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CE142,Usage!$CB142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M142<>\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M142<>\"Summer\",$G142<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M142=\"Summer\",$G142=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M143<>\"Summer\",Usage!$DB142,Usage!$CY142),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M142=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN142=TRUE,SUM($BD142*$BE142),Usage!$CO142),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M142=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC142=TRUE,SUM($BG142*$BH142),Usage!$DD142),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP142=TRUE,SUM($BJ142*$BK142),Usage!$CQ142),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE142=TRUE,SUM($BM142*$BN142),Usage!$DF142),2)","v":0},{"$f":"ROUND(Usage!$DP142,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV142,2),ROUND(Usage!$DZ142,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX142,2),ROUND(Usage!$EB142,2))","v":0},{"$f":"ROUND(Usage!$GN142,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC142=TRUE,SUM($BU142*$BV142),Usage!$ED142),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH142=TRUE,SUM($BX142*$BY142),Usage!$FI142),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE142=TRUE,SUM($CA142*$CB142),Usage!$EF142),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ142=TRUE,SUM($CD142*$CE142),Usage!$FK142),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH142,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM142,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ142,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M142<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO142,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW142,$BZ142,$CC142,$CF142,$CI142,$CL142,$CO142,$CR142),0)","v":0},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BV142,Usage!$BS142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142=\"Summer\",Usage!$EQ142,Usage!$EN142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BW142,Usage!$BT142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142=\"Summer\",Usage!$ER142,Usage!$EO142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$BX142,Usage!$BU142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142=\"Summer\",Usage!$ES142,Usage!$EP142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CC142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142=\"Summer\",Usage!$FV142,Usage!$FS142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CD142,Usage!$CA142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142=\"Summer\",Usage!$FW142,Usage!$FT142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142=\"Summer\",Usage!$CE142,Usage!$CB142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142=\"Summer\",Usage!$FX142,Usage!$FU142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z142<>\"Summer\",Usage!$BW142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142<>\"Summer\",Usage!$EQ142,Usage!$EN142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BW142,Usage!$BT142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142<>\"Summer\",Usage!$ER142,Usage!$EO142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$BX142,Usage!$BU142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142<>\"Summer\",Usage!$ES142,Usage!$EP142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CC142,Usage!$BZ142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142<>\"Summer\",Usage!$FV142,Usage!$FS142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CD142,Usage!$CA142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142<>\"Summer\",Usage!$FW142,Usage!$FT142),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M142<>\"Summer\",Usage!$CE142,Usage!$CB142)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M142<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M142<>\"Summer\",Usage!$FX142,Usage!$FU142),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW142,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY142,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA142,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H142","v":0},{"$f":"Usage!$HD142","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD142","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN142,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO142,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I142","v":0},{"$f":"Usage!$HU142","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW142,2)","v":0},{"$f":"Usage!$HV142","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX142,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A143","v":142},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B143","v":0},{"$f":"Tenant!$C143","v":0},{"$f":"Tenant!$D143","v":0},{"$f":"Tenant!$E143","v":0},{"$f":"Tenant!$G143","v":0},{"$f":"Usage!$D143","v":"00:00:00"},{"$f":"Usage!$E143","v":"00:00:00"},{"$f":"Usage!$F143","v":0},{"$f":"Usage!$G143","v":0},{"$f":"Usage!$H143","v":0},{"$f":"Usage!$X143","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS143,2)","v":0},{"$f":"Usage!$AA143","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH143,2)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BV143,Usage!$BS143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M143=\"Summer\",Usage!$CK143,Usage!$CH143),2)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BW143,Usage!$BT143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M144=\"Summer\",Usage!$CL143,Usage!$CI143),2)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BX143,Usage!$BU143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M144=\"Summer\",Usage!$CM143,Usage!$CJ143),2)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CC143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M144=\"Summer\",Usage!$CZ143,Usage!$CW143),2)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CD143,Usage!$CA143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M144=\"Summer\",Usage!$DA143,Usage!$CX143),2)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CE143,Usage!$CB143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143=\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M143=\"Summer\",Usage!$DB143,Usage!$CY143),2)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BV143,Usage!$BS143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M143<>\"Summer\",Usage!$CK143,Usage!$CH143),2)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BW143,Usage!$BT143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M144<>\"Summer\",Usage!$CL143,Usage!$CI143),2)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BX143,Usage!$BU143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M144<>\"Summer\",Usage!$CM143,Usage!$CJ143),2)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CC143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M143<>\"Summer\",Usage!$CZ143,Usage!$CW143),2)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CD143,Usage!$CA143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M144<>\"Summer\",Usage!$DA143,Usage!$CX143),2)","v":0},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CE143,Usage!$CB143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M143<>\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M143<>\"Summer\",$G143<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M143=\"Summer\",$G143=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M144<>\"Summer\",Usage!$DB143,Usage!$CY143),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M143=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN143=TRUE,SUM($BD143*$BE143),Usage!$CO143),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M143=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC143=TRUE,SUM($BG143*$BH143),Usage!$DD143),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP143=TRUE,SUM($BJ143*$BK143),Usage!$CQ143),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE143=TRUE,SUM($BM143*$BN143),Usage!$DF143),2)","v":0},{"$f":"ROUND(Usage!$DP143,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV143,2),ROUND(Usage!$DZ143,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX143,2),ROUND(Usage!$EB143,2))","v":0},{"$f":"ROUND(Usage!$GN143,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC143=TRUE,SUM($BU143*$BV143),Usage!$ED143),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH143=TRUE,SUM($BX143*$BY143),Usage!$FI143),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE143=TRUE,SUM($CA143*$CB143),Usage!$EF143),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ143=TRUE,SUM($CD143*$CE143),Usage!$FK143),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH143,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM143,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ143,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M143<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO143,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW143,$BZ143,$CC143,$CF143,$CI143,$CL143,$CO143,$CR143),0)","v":0},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BV143,Usage!$BS143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143=\"Summer\",Usage!$EQ143,Usage!$EN143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BW143,Usage!$BT143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143=\"Summer\",Usage!$ER143,Usage!$EO143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$BX143,Usage!$BU143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143=\"Summer\",Usage!$ES143,Usage!$EP143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CC143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143=\"Summer\",Usage!$FV143,Usage!$FS143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CD143,Usage!$CA143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143=\"Summer\",Usage!$FW143,Usage!$FT143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143=\"Summer\",Usage!$CE143,Usage!$CB143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143=\"Summer\",Usage!$FX143,Usage!$FU143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z143<>\"Summer\",Usage!$BW143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143<>\"Summer\",Usage!$EQ143,Usage!$EN143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BW143,Usage!$BT143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143<>\"Summer\",Usage!$ER143,Usage!$EO143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$BX143,Usage!$BU143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143<>\"Summer\",Usage!$ES143,Usage!$EP143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CC143,Usage!$BZ143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143<>\"Summer\",Usage!$FV143,Usage!$FS143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CD143,Usage!$CA143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143<>\"Summer\",Usage!$FW143,Usage!$FT143),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M143<>\"Summer\",Usage!$CE143,Usage!$CB143)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M143<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M143<>\"Summer\",Usage!$FX143,Usage!$FU143),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW143,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY143,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA143,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H143","v":0},{"$f":"Usage!$HD143","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD143","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN143,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO143,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I143","v":0},{"$f":"Usage!$HU143","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW143,2)","v":0},{"$f":"Usage!$HV143","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX143,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A144","v":143},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B144","v":0},{"$f":"Tenant!$C144","v":0},{"$f":"Tenant!$D144","v":0},{"$f":"Tenant!$E144","v":0},{"$f":"Tenant!$G144","v":0},{"$f":"Usage!$D144","v":"00:00:00"},{"$f":"Usage!$E144","v":"00:00:00"},{"$f":"Usage!$F144","v":0},{"$f":"Usage!$G144","v":0},{"$f":"Usage!$H144","v":0},{"$f":"Usage!$X144","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS144,2)","v":0},{"$f":"Usage!$AA144","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH144,2)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BV144,Usage!$BS144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M144=\"Summer\",Usage!$CK144,Usage!$CH144),2)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BW144,Usage!$BT144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M145=\"Summer\",Usage!$CL144,Usage!$CI144),2)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BX144,Usage!$BU144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M145=\"Summer\",Usage!$CM144,Usage!$CJ144),2)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CC144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M145=\"Summer\",Usage!$CZ144,Usage!$CW144),2)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CD144,Usage!$CA144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M145=\"Summer\",Usage!$DA144,Usage!$CX144),2)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CE144,Usage!$CB144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144=\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M144=\"Summer\",Usage!$DB144,Usage!$CY144),2)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BV144,Usage!$BS144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M144<>\"Summer\",Usage!$CK144,Usage!$CH144),2)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BW144,Usage!$BT144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M145<>\"Summer\",Usage!$CL144,Usage!$CI144),2)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BX144,Usage!$BU144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M145<>\"Summer\",Usage!$CM144,Usage!$CJ144),2)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CC144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M144<>\"Summer\",Usage!$CZ144,Usage!$CW144),2)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CD144,Usage!$CA144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M145<>\"Summer\",Usage!$DA144,Usage!$CX144),2)","v":0},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CE144,Usage!$CB144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M144<>\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M144<>\"Summer\",$G144<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M144=\"Summer\",$G144=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M145<>\"Summer\",Usage!$DB144,Usage!$CY144),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M144=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN144=TRUE,SUM($BD144*$BE144),Usage!$CO144),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M144=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC144=TRUE,SUM($BG144*$BH144),Usage!$DD144),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP144=TRUE,SUM($BJ144*$BK144),Usage!$CQ144),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE144=TRUE,SUM($BM144*$BN144),Usage!$DF144),2)","v":0},{"$f":"ROUND(Usage!$DP144,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV144,2),ROUND(Usage!$DZ144,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX144,2),ROUND(Usage!$EB144,2))","v":0},{"$f":"ROUND(Usage!$GN144,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC144=TRUE,SUM($BU144*$BV144),Usage!$ED144),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH144=TRUE,SUM($BX144*$BY144),Usage!$FI144),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE144=TRUE,SUM($CA144*$CB144),Usage!$EF144),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ144=TRUE,SUM($CD144*$CE144),Usage!$FK144),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH144,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM144,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ144,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M144<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO144,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW144,$BZ144,$CC144,$CF144,$CI144,$CL144,$CO144,$CR144),0)","v":0},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BV144,Usage!$BS144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144=\"Summer\",Usage!$EQ144,Usage!$EN144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BW144,Usage!$BT144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144=\"Summer\",Usage!$ER144,Usage!$EO144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$BX144,Usage!$BU144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144=\"Summer\",Usage!$ES144,Usage!$EP144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CC144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144=\"Summer\",Usage!$FV144,Usage!$FS144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CD144,Usage!$CA144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144=\"Summer\",Usage!$FW144,Usage!$FT144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144=\"Summer\",Usage!$CE144,Usage!$CB144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144=\"Summer\",Usage!$FX144,Usage!$FU144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z144<>\"Summer\",Usage!$BW144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144<>\"Summer\",Usage!$EQ144,Usage!$EN144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BW144,Usage!$BT144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144<>\"Summer\",Usage!$ER144,Usage!$EO144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$BX144,Usage!$BU144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144<>\"Summer\",Usage!$ES144,Usage!$EP144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CC144,Usage!$BZ144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144<>\"Summer\",Usage!$FV144,Usage!$FS144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CD144,Usage!$CA144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144<>\"Summer\",Usage!$FW144,Usage!$FT144),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M144<>\"Summer\",Usage!$CE144,Usage!$CB144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M144<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M144<>\"Summer\",Usage!$FX144,Usage!$FU144),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW144,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY144,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA144,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H144","v":0},{"$f":"Usage!$HD144","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD144","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN144,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO144,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I144","v":0},{"$f":"Usage!$HU144","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW144,2)","v":0},{"$f":"Usage!$HV144","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX144,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A145","v":144},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B145","v":0},{"$f":"Tenant!$C145","v":0},{"$f":"Tenant!$D145","v":0},{"$f":"Tenant!$E145","v":0},{"$f":"Tenant!$G145","v":0},{"$f":"Usage!$D145","v":"00:00:00"},{"$f":"Usage!$E145","v":"00:00:00"},{"$f":"Usage!$F145","v":0},{"$f":"Usage!$G145","v":0},{"$f":"Usage!$H145","v":0},{"$f":"Usage!$X145","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS145,2)","v":0},{"$f":"Usage!$AA145","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH145,2)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BV145,Usage!$BS145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M145=\"Summer\",Usage!$CK145,Usage!$CH145),2)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BW145,Usage!$BT145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M146=\"Summer\",Usage!$CL145,Usage!$CI145),2)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BX145,Usage!$BU145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M146=\"Summer\",Usage!$CM145,Usage!$CJ145),2)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CC145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M146=\"Summer\",Usage!$CZ145,Usage!$CW145),2)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CD145,Usage!$CA145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M146=\"Summer\",Usage!$DA145,Usage!$CX145),2)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CE145,Usage!$CB145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145=\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M145=\"Summer\",Usage!$DB145,Usage!$CY145),2)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BV145,Usage!$BS145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M145<>\"Summer\",Usage!$CK145,Usage!$CH145),2)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BW145,Usage!$BT145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M146<>\"Summer\",Usage!$CL145,Usage!$CI145),2)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BX145,Usage!$BU145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M146<>\"Summer\",Usage!$CM145,Usage!$CJ145),2)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CC145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M145<>\"Summer\",Usage!$CZ145,Usage!$CW145),2)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CD145,Usage!$CA145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M146<>\"Summer\",Usage!$DA145,Usage!$CX145),2)","v":0},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CE145,Usage!$CB145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M145<>\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M145<>\"Summer\",$G145<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M145=\"Summer\",$G145=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M146<>\"Summer\",Usage!$DB145,Usage!$CY145),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M145=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN145=TRUE,SUM($BD145*$BE145),Usage!$CO145),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M145=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC145=TRUE,SUM($BG145*$BH145),Usage!$DD145),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP145=TRUE,SUM($BJ145*$BK145),Usage!$CQ145),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE145=TRUE,SUM($BM145*$BN145),Usage!$DF145),2)","v":0},{"$f":"ROUND(Usage!$DP145,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV145,2),ROUND(Usage!$DZ145,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX145,2),ROUND(Usage!$EB145,2))","v":0},{"$f":"ROUND(Usage!$GN145,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC145=TRUE,SUM($BU145*$BV145),Usage!$ED145),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH145=TRUE,SUM($BX145*$BY145),Usage!$FI145),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE145=TRUE,SUM($CA145*$CB145),Usage!$EF145),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ145=TRUE,SUM($CD145*$CE145),Usage!$FK145),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH145,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM145,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ145,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M145<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO145,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW145,$BZ145,$CC145,$CF145,$CI145,$CL145,$CO145,$CR145),0)","v":0},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BV145,Usage!$BS145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145=\"Summer\",Usage!$EQ145,Usage!$EN145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BW145,Usage!$BT145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145=\"Summer\",Usage!$ER145,Usage!$EO145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$BX145,Usage!$BU145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145=\"Summer\",Usage!$ES145,Usage!$EP145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CC145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145=\"Summer\",Usage!$FV145,Usage!$FS145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CD145,Usage!$CA145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145=\"Summer\",Usage!$FW145,Usage!$FT145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145=\"Summer\",Usage!$CE145,Usage!$CB145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145=\"Summer\",Usage!$FX145,Usage!$FU145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z145<>\"Summer\",Usage!$BW145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145<>\"Summer\",Usage!$EQ145,Usage!$EN145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BW145,Usage!$BT145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145<>\"Summer\",Usage!$ER145,Usage!$EO145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$BX145,Usage!$BU145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145<>\"Summer\",Usage!$ES145,Usage!$EP145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CC145,Usage!$BZ145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145<>\"Summer\",Usage!$FV145,Usage!$FS145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CD145,Usage!$CA145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145<>\"Summer\",Usage!$FW145,Usage!$FT145),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M145<>\"Summer\",Usage!$CE145,Usage!$CB145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M145<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M145<>\"Summer\",Usage!$FX145,Usage!$FU145),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW145,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY145,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA145,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H145","v":0},{"$f":"Usage!$HD145","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD145","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN145,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO145,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I145","v":0},{"$f":"Usage!$HU145","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW145,2)","v":0},{"$f":"Usage!$HV145","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX145,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A146","v":145},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B146","v":0},{"$f":"Tenant!$C146","v":0},{"$f":"Tenant!$D146","v":0},{"$f":"Tenant!$E146","v":0},{"$f":"Tenant!$G146","v":0},{"$f":"Usage!$D146","v":"00:00:00"},{"$f":"Usage!$E146","v":"00:00:00"},{"$f":"Usage!$F146","v":0},{"$f":"Usage!$G146","v":0},{"$f":"Usage!$H146","v":0},{"$f":"Usage!$X146","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS146,2)","v":0},{"$f":"Usage!$AA146","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH146,2)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BV146,Usage!$BS146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M146=\"Summer\",Usage!$CK146,Usage!$CH146),2)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BW146,Usage!$BT146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M147=\"Summer\",Usage!$CL146,Usage!$CI146),2)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BX146,Usage!$BU146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M147=\"Summer\",Usage!$CM146,Usage!$CJ146),2)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CC146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M147=\"Summer\",Usage!$CZ146,Usage!$CW146),2)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CD146,Usage!$CA146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M147=\"Summer\",Usage!$DA146,Usage!$CX146),2)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CE146,Usage!$CB146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146=\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M146=\"Summer\",Usage!$DB146,Usage!$CY146),2)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BV146,Usage!$BS146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M146<>\"Summer\",Usage!$CK146,Usage!$CH146),2)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BW146,Usage!$BT146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M147<>\"Summer\",Usage!$CL146,Usage!$CI146),2)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BX146,Usage!$BU146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M147<>\"Summer\",Usage!$CM146,Usage!$CJ146),2)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CC146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M146<>\"Summer\",Usage!$CZ146,Usage!$CW146),2)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CD146,Usage!$CA146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M147<>\"Summer\",Usage!$DA146,Usage!$CX146),2)","v":0},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CE146,Usage!$CB146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M146<>\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M146<>\"Summer\",$G146<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M146=\"Summer\",$G146=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M147<>\"Summer\",Usage!$DB146,Usage!$CY146),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M146=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN146=TRUE,SUM($BD146*$BE146),Usage!$CO146),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M146=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC146=TRUE,SUM($BG146*$BH146),Usage!$DD146),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP146=TRUE,SUM($BJ146*$BK146),Usage!$CQ146),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE146=TRUE,SUM($BM146*$BN146),Usage!$DF146),2)","v":0},{"$f":"ROUND(Usage!$DP146,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV146,2),ROUND(Usage!$DZ146,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX146,2),ROUND(Usage!$EB146,2))","v":0},{"$f":"ROUND(Usage!$GN146,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC146=TRUE,SUM($BU146*$BV146),Usage!$ED146),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH146=TRUE,SUM($BX146*$BY146),Usage!$FI146),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE146=TRUE,SUM($CA146*$CB146),Usage!$EF146),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ146=TRUE,SUM($CD146*$CE146),Usage!$FK146),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH146,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM146,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ146,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M146<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO146,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW146,$BZ146,$CC146,$CF146,$CI146,$CL146,$CO146,$CR146),0)","v":0},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BV146,Usage!$BS146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146=\"Summer\",Usage!$EQ146,Usage!$EN146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BW146,Usage!$BT146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146=\"Summer\",Usage!$ER146,Usage!$EO146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$BX146,Usage!$BU146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146=\"Summer\",Usage!$ES146,Usage!$EP146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CC146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146=\"Summer\",Usage!$FV146,Usage!$FS146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CD146,Usage!$CA146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146=\"Summer\",Usage!$FW146,Usage!$FT146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146=\"Summer\",Usage!$CE146,Usage!$CB146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146=\"Summer\",Usage!$FX146,Usage!$FU146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z146<>\"Summer\",Usage!$BW146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146<>\"Summer\",Usage!$EQ146,Usage!$EN146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BW146,Usage!$BT146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146<>\"Summer\",Usage!$ER146,Usage!$EO146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$BX146,Usage!$BU146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146<>\"Summer\",Usage!$ES146,Usage!$EP146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CC146,Usage!$BZ146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146<>\"Summer\",Usage!$FV146,Usage!$FS146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CD146,Usage!$CA146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146<>\"Summer\",Usage!$FW146,Usage!$FT146),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M146<>\"Summer\",Usage!$CE146,Usage!$CB146)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M146<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M146<>\"Summer\",Usage!$FX146,Usage!$FU146),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW146,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY146,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA146,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H146","v":0},{"$f":"Usage!$HD146","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD146","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN146,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO146,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I146","v":0},{"$f":"Usage!$HU146","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW146,2)","v":0},{"$f":"Usage!$HV146","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX146,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A147","v":146},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B147","v":0},{"$f":"Tenant!$C147","v":0},{"$f":"Tenant!$D147","v":0},{"$f":"Tenant!$E147","v":0},{"$f":"Tenant!$G147","v":0},{"$f":"Usage!$D147","v":"00:00:00"},{"$f":"Usage!$E147","v":"00:00:00"},{"$f":"Usage!$F147","v":0},{"$f":"Usage!$G147","v":0},{"$f":"Usage!$H147","v":0},{"$f":"Usage!$X147","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS147,2)","v":0},{"$f":"Usage!$AA147","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH147,2)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BV147,Usage!$BS147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M147=\"Summer\",Usage!$CK147,Usage!$CH147),2)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BW147,Usage!$BT147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M148=\"Summer\",Usage!$CL147,Usage!$CI147),2)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BX147,Usage!$BU147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M148=\"Summer\",Usage!$CM147,Usage!$CJ147),2)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CC147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M148=\"Summer\",Usage!$CZ147,Usage!$CW147),2)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CD147,Usage!$CA147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M148=\"Summer\",Usage!$DA147,Usage!$CX147),2)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CE147,Usage!$CB147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147=\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M147=\"Summer\",Usage!$DB147,Usage!$CY147),2)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BV147,Usage!$BS147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M147<>\"Summer\",Usage!$CK147,Usage!$CH147),2)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BW147,Usage!$BT147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M148<>\"Summer\",Usage!$CL147,Usage!$CI147),2)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BX147,Usage!$BU147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M148<>\"Summer\",Usage!$CM147,Usage!$CJ147),2)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CC147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M147<>\"Summer\",Usage!$CZ147,Usage!$CW147),2)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CD147,Usage!$CA147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M148<>\"Summer\",Usage!$DA147,Usage!$CX147),2)","v":0},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CE147,Usage!$CB147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M147<>\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M147<>\"Summer\",$G147<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M147=\"Summer\",$G147=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M148<>\"Summer\",Usage!$DB147,Usage!$CY147),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M147=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN147=TRUE,SUM($BD147*$BE147),Usage!$CO147),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M147=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC147=TRUE,SUM($BG147*$BH147),Usage!$DD147),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP147=TRUE,SUM($BJ147*$BK147),Usage!$CQ147),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE147=TRUE,SUM($BM147*$BN147),Usage!$DF147),2)","v":0},{"$f":"ROUND(Usage!$DP147,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV147,2),ROUND(Usage!$DZ147,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX147,2),ROUND(Usage!$EB147,2))","v":0},{"$f":"ROUND(Usage!$GN147,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC147=TRUE,SUM($BU147*$BV147),Usage!$ED147),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH147=TRUE,SUM($BX147*$BY147),Usage!$FI147),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE147=TRUE,SUM($CA147*$CB147),Usage!$EF147),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ147=TRUE,SUM($CD147*$CE147),Usage!$FK147),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH147,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM147,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ147,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M147<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO147,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW147,$BZ147,$CC147,$CF147,$CI147,$CL147,$CO147,$CR147),0)","v":0},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BV147,Usage!$BS147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147=\"Summer\",Usage!$EQ147,Usage!$EN147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BW147,Usage!$BT147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147=\"Summer\",Usage!$ER147,Usage!$EO147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$BX147,Usage!$BU147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147=\"Summer\",Usage!$ES147,Usage!$EP147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CC147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147=\"Summer\",Usage!$FV147,Usage!$FS147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CD147,Usage!$CA147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147=\"Summer\",Usage!$FW147,Usage!$FT147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147=\"Summer\",Usage!$CE147,Usage!$CB147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147=\"Summer\",Usage!$FX147,Usage!$FU147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z147<>\"Summer\",Usage!$BW147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147<>\"Summer\",Usage!$EQ147,Usage!$EN147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BW147,Usage!$BT147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147<>\"Summer\",Usage!$ER147,Usage!$EO147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$BX147,Usage!$BU147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147<>\"Summer\",Usage!$ES147,Usage!$EP147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CC147,Usage!$BZ147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147<>\"Summer\",Usage!$FV147,Usage!$FS147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CD147,Usage!$CA147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147<>\"Summer\",Usage!$FW147,Usage!$FT147),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M147<>\"Summer\",Usage!$CE147,Usage!$CB147)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M147<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M147<>\"Summer\",Usage!$FX147,Usage!$FU147),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW147,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY147,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA147,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H147","v":0},{"$f":"Usage!$HD147","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD147","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN147,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO147,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I147","v":0},{"$f":"Usage!$HU147","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW147,2)","v":0},{"$f":"Usage!$HV147","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX147,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A148","v":147},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B148","v":0},{"$f":"Tenant!$C148","v":0},{"$f":"Tenant!$D148","v":0},{"$f":"Tenant!$E148","v":0},{"$f":"Tenant!$G148","v":0},{"$f":"Usage!$D148","v":"00:00:00"},{"$f":"Usage!$E148","v":"00:00:00"},{"$f":"Usage!$F148","v":0},{"$f":"Usage!$G148","v":0},{"$f":"Usage!$H148","v":0},{"$f":"Usage!$X148","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS148,2)","v":0},{"$f":"Usage!$AA148","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH148,2)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BV148,Usage!$BS148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M148=\"Summer\",Usage!$CK148,Usage!$CH148),2)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BW148,Usage!$BT148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M149=\"Summer\",Usage!$CL148,Usage!$CI148),2)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BX148,Usage!$BU148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M149=\"Summer\",Usage!$CM148,Usage!$CJ148),2)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CC148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M149=\"Summer\",Usage!$CZ148,Usage!$CW148),2)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CD148,Usage!$CA148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M149=\"Summer\",Usage!$DA148,Usage!$CX148),2)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CE148,Usage!$CB148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148=\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M148=\"Summer\",Usage!$DB148,Usage!$CY148),2)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BV148,Usage!$BS148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M148<>\"Summer\",Usage!$CK148,Usage!$CH148),2)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BW148,Usage!$BT148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M149<>\"Summer\",Usage!$CL148,Usage!$CI148),2)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BX148,Usage!$BU148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M149<>\"Summer\",Usage!$CM148,Usage!$CJ148),2)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CC148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M148<>\"Summer\",Usage!$CZ148,Usage!$CW148),2)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CD148,Usage!$CA148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M149<>\"Summer\",Usage!$DA148,Usage!$CX148),2)","v":0},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CE148,Usage!$CB148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M148<>\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M148<>\"Summer\",$G148<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M148=\"Summer\",$G148=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M149<>\"Summer\",Usage!$DB148,Usage!$CY148),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M148=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN148=TRUE,SUM($BD148*$BE148),Usage!$CO148),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M148=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC148=TRUE,SUM($BG148*$BH148),Usage!$DD148),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP148=TRUE,SUM($BJ148*$BK148),Usage!$CQ148),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE148=TRUE,SUM($BM148*$BN148),Usage!$DF148),2)","v":0},{"$f":"ROUND(Usage!$DP148,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV148,2),ROUND(Usage!$DZ148,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX148,2),ROUND(Usage!$EB148,2))","v":0},{"$f":"ROUND(Usage!$GN148,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC148=TRUE,SUM($BU148*$BV148),Usage!$ED148),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH148=TRUE,SUM($BX148*$BY148),Usage!$FI148),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE148=TRUE,SUM($CA148*$CB148),Usage!$EF148),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ148=TRUE,SUM($CD148*$CE148),Usage!$FK148),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH148,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM148,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ148,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M148<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO148,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW148,$BZ148,$CC148,$CF148,$CI148,$CL148,$CO148,$CR148),0)","v":0},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BV148,Usage!$BS148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148=\"Summer\",Usage!$EQ148,Usage!$EN148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BW148,Usage!$BT148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148=\"Summer\",Usage!$ER148,Usage!$EO148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$BX148,Usage!$BU148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148=\"Summer\",Usage!$ES148,Usage!$EP148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CC148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148=\"Summer\",Usage!$FV148,Usage!$FS148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CD148,Usage!$CA148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148=\"Summer\",Usage!$FW148,Usage!$FT148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148=\"Summer\",Usage!$CE148,Usage!$CB148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148=\"Summer\",Usage!$FX148,Usage!$FU148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z148<>\"Summer\",Usage!$BW148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148<>\"Summer\",Usage!$EQ148,Usage!$EN148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BW148,Usage!$BT148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148<>\"Summer\",Usage!$ER148,Usage!$EO148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$BX148,Usage!$BU148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148<>\"Summer\",Usage!$ES148,Usage!$EP148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CC148,Usage!$BZ148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148<>\"Summer\",Usage!$FV148,Usage!$FS148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CD148,Usage!$CA148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148<>\"Summer\",Usage!$FW148,Usage!$FT148),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M148<>\"Summer\",Usage!$CE148,Usage!$CB148)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M148<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M148<>\"Summer\",Usage!$FX148,Usage!$FU148),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW148,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY148,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA148,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H148","v":0},{"$f":"Usage!$HD148","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD148","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN148,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO148,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I148","v":0},{"$f":"Usage!$HU148","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW148,2)","v":0},{"$f":"Usage!$HV148","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX148,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A149","v":148},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B149","v":0},{"$f":"Tenant!$C149","v":0},{"$f":"Tenant!$D149","v":0},{"$f":"Tenant!$E149","v":0},{"$f":"Tenant!$G149","v":0},{"$f":"Usage!$D149","v":"00:00:00"},{"$f":"Usage!$E149","v":"00:00:00"},{"$f":"Usage!$F149","v":0},{"$f":"Usage!$G149","v":0},{"$f":"Usage!$H149","v":0},{"$f":"Usage!$X149","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS149,2)","v":0},{"$f":"Usage!$AA149","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH149,2)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BV149,Usage!$BS149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M149=\"Summer\",Usage!$CK149,Usage!$CH149),2)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BW149,Usage!$BT149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M150=\"Summer\",Usage!$CL149,Usage!$CI149),2)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BX149,Usage!$BU149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M150=\"Summer\",Usage!$CM149,Usage!$CJ149),2)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CC149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M150=\"Summer\",Usage!$CZ149,Usage!$CW149),2)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CD149,Usage!$CA149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M150=\"Summer\",Usage!$DA149,Usage!$CX149),2)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CE149,Usage!$CB149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149=\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M149=\"Summer\",Usage!$DB149,Usage!$CY149),2)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BV149,Usage!$BS149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M149<>\"Summer\",Usage!$CK149,Usage!$CH149),2)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BW149,Usage!$BT149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M150<>\"Summer\",Usage!$CL149,Usage!$CI149),2)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BX149,Usage!$BU149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M150<>\"Summer\",Usage!$CM149,Usage!$CJ149),2)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CC149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M149<>\"Summer\",Usage!$CZ149,Usage!$CW149),2)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CD149,Usage!$CA149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M150<>\"Summer\",Usage!$DA149,Usage!$CX149),2)","v":0},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CE149,Usage!$CB149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M149<>\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M149<>\"Summer\",$G149<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M149=\"Summer\",$G149=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M150<>\"Summer\",Usage!$DB149,Usage!$CY149),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M149=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN149=TRUE,SUM($BD149*$BE149),Usage!$CO149),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M149=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC149=TRUE,SUM($BG149*$BH149),Usage!$DD149),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP149=TRUE,SUM($BJ149*$BK149),Usage!$CQ149),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE149=TRUE,SUM($BM149*$BN149),Usage!$DF149),2)","v":0},{"$f":"ROUND(Usage!$DP149,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV149,2),ROUND(Usage!$DZ149,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX149,2),ROUND(Usage!$EB149,2))","v":0},{"$f":"ROUND(Usage!$GN149,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC149=TRUE,SUM($BU149*$BV149),Usage!$ED149),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH149=TRUE,SUM($BX149*$BY149),Usage!$FI149),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE149=TRUE,SUM($CA149*$CB149),Usage!$EF149),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ149=TRUE,SUM($CD149*$CE149),Usage!$FK149),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH149,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM149,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ149,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M149<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO149,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW149,$BZ149,$CC149,$CF149,$CI149,$CL149,$CO149,$CR149),0)","v":0},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BV149,Usage!$BS149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149=\"Summer\",Usage!$EQ149,Usage!$EN149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BW149,Usage!$BT149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149=\"Summer\",Usage!$ER149,Usage!$EO149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$BX149,Usage!$BU149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149=\"Summer\",Usage!$ES149,Usage!$EP149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CC149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149=\"Summer\",Usage!$FV149,Usage!$FS149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CD149,Usage!$CA149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149=\"Summer\",Usage!$FW149,Usage!$FT149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149=\"Summer\",Usage!$CE149,Usage!$CB149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149=\"Summer\",Usage!$FX149,Usage!$FU149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z149<>\"Summer\",Usage!$BW149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149<>\"Summer\",Usage!$EQ149,Usage!$EN149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BW149,Usage!$BT149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149<>\"Summer\",Usage!$ER149,Usage!$EO149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$BX149,Usage!$BU149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149<>\"Summer\",Usage!$ES149,Usage!$EP149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CC149,Usage!$BZ149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149<>\"Summer\",Usage!$FV149,Usage!$FS149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CD149,Usage!$CA149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149<>\"Summer\",Usage!$FW149,Usage!$FT149),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M149<>\"Summer\",Usage!$CE149,Usage!$CB149)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M149<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M149<>\"Summer\",Usage!$FX149,Usage!$FU149),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW149,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY149,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA149,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H149","v":0},{"$f":"Usage!$HD149","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD149","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN149,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO149,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I149","v":0},{"$f":"Usage!$HU149","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW149,2)","v":0},{"$f":"Usage!$HV149","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX149,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A150","v":149},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B150","v":0},{"$f":"Tenant!$C150","v":0},{"$f":"Tenant!$D150","v":0},{"$f":"Tenant!$E150","v":0},{"$f":"Tenant!$G150","v":0},{"$f":"Usage!$D150","v":"00:00:00"},{"$f":"Usage!$E150","v":"00:00:00"},{"$f":"Usage!$F150","v":0},{"$f":"Usage!$G150","v":0},{"$f":"Usage!$H150","v":0},{"$f":"Usage!$X150","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS150,2)","v":0},{"$f":"Usage!$AA150","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH150,2)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BV150,Usage!$BS150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M150=\"Summer\",Usage!$CK150,Usage!$CH150),2)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BW150,Usage!$BT150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M151=\"Summer\",Usage!$CL150,Usage!$CI150),2)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BX150,Usage!$BU150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M151=\"Summer\",Usage!$CM150,Usage!$CJ150),2)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CC150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M151=\"Summer\",Usage!$CZ150,Usage!$CW150),2)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CD150,Usage!$CA150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M151=\"Summer\",Usage!$DA150,Usage!$CX150),2)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CE150,Usage!$CB150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150=\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M150=\"Summer\",Usage!$DB150,Usage!$CY150),2)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BV150,Usage!$BS150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M150<>\"Summer\",Usage!$CK150,Usage!$CH150),2)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BW150,Usage!$BT150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M151<>\"Summer\",Usage!$CL150,Usage!$CI150),2)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BX150,Usage!$BU150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M151<>\"Summer\",Usage!$CM150,Usage!$CJ150),2)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CC150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M150<>\"Summer\",Usage!$CZ150,Usage!$CW150),2)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CD150,Usage!$CA150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M151<>\"Summer\",Usage!$DA150,Usage!$CX150),2)","v":0},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CE150,Usage!$CB150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M150<>\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M150<>\"Summer\",$G150<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M150=\"Summer\",$G150=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M151<>\"Summer\",Usage!$DB150,Usage!$CY150),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M150=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN150=TRUE,SUM($BD150*$BE150),Usage!$CO150),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M150=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC150=TRUE,SUM($BG150*$BH150),Usage!$DD150),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP150=TRUE,SUM($BJ150*$BK150),Usage!$CQ150),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE150=TRUE,SUM($BM150*$BN150),Usage!$DF150),2)","v":0},{"$f":"ROUND(Usage!$DP150,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV150,2),ROUND(Usage!$DZ150,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX150,2),ROUND(Usage!$EB150,2))","v":0},{"$f":"ROUND(Usage!$GN150,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC150=TRUE,SUM($BU150*$BV150),Usage!$ED150),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH150=TRUE,SUM($BX150*$BY150),Usage!$FI150),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE150=TRUE,SUM($CA150*$CB150),Usage!$EF150),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ150=TRUE,SUM($CD150*$CE150),Usage!$FK150),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH150,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM150,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ150,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M150<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO150,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW150,$BZ150,$CC150,$CF150,$CI150,$CL150,$CO150,$CR150),0)","v":0},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BV150,Usage!$BS150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150=\"Summer\",Usage!$EQ150,Usage!$EN150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BW150,Usage!$BT150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150=\"Summer\",Usage!$ER150,Usage!$EO150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$BX150,Usage!$BU150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150=\"Summer\",Usage!$ES150,Usage!$EP150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CC150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150=\"Summer\",Usage!$FV150,Usage!$FS150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CD150,Usage!$CA150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150=\"Summer\",Usage!$FW150,Usage!$FT150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150=\"Summer\",Usage!$CE150,Usage!$CB150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150=\"Summer\",Usage!$FX150,Usage!$FU150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z150<>\"Summer\",Usage!$BW150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150<>\"Summer\",Usage!$EQ150,Usage!$EN150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BW150,Usage!$BT150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150<>\"Summer\",Usage!$ER150,Usage!$EO150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$BX150,Usage!$BU150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150<>\"Summer\",Usage!$ES150,Usage!$EP150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CC150,Usage!$BZ150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150<>\"Summer\",Usage!$FV150,Usage!$FS150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CD150,Usage!$CA150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150<>\"Summer\",Usage!$FW150,Usage!$FT150),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M150<>\"Summer\",Usage!$CE150,Usage!$CB150)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M150<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M150<>\"Summer\",Usage!$FX150,Usage!$FU150),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW150,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY150,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA150,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H150","v":0},{"$f":"Usage!$HD150","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD150","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN150,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO150,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I150","v":0},{"$f":"Usage!$HU150","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW150,2)","v":0},{"$f":"Usage!$HV150","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX150,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A151","v":150},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B151","v":0},{"$f":"Tenant!$C151","v":0},{"$f":"Tenant!$D151","v":0},{"$f":"Tenant!$E151","v":0},{"$f":"Tenant!$G151","v":0},{"$f":"Usage!$D151","v":"00:00:00"},{"$f":"Usage!$E151","v":"00:00:00"},{"$f":"Usage!$F151","v":0},{"$f":"Usage!$G151","v":0},{"$f":"Usage!$H151","v":0},{"$f":"Usage!$X151","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS151,2)","v":0},{"$f":"Usage!$AA151","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH151,2)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BV151,Usage!$BS151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M151=\"Summer\",Usage!$CK151,Usage!$CH151),2)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BW151,Usage!$BT151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M152=\"Summer\",Usage!$CL151,Usage!$CI151),2)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BX151,Usage!$BU151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M152=\"Summer\",Usage!$CM151,Usage!$CJ151),2)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CC151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M152=\"Summer\",Usage!$CZ151,Usage!$CW151),2)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CD151,Usage!$CA151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M152=\"Summer\",Usage!$DA151,Usage!$CX151),2)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CE151,Usage!$CB151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151=\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M151=\"Summer\",Usage!$DB151,Usage!$CY151),2)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BV151,Usage!$BS151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M151<>\"Summer\",Usage!$CK151,Usage!$CH151),2)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BW151,Usage!$BT151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M152<>\"Summer\",Usage!$CL151,Usage!$CI151),2)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BX151,Usage!$BU151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M152<>\"Summer\",Usage!$CM151,Usage!$CJ151),2)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CC151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M151<>\"Summer\",Usage!$CZ151,Usage!$CW151),2)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CD151,Usage!$CA151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M152<>\"Summer\",Usage!$DA151,Usage!$CX151),2)","v":0},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CE151,Usage!$CB151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M151<>\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M151<>\"Summer\",$G151<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M151=\"Summer\",$G151=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M152<>\"Summer\",Usage!$DB151,Usage!$CY151),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M151=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN151=TRUE,SUM($BD151*$BE151),Usage!$CO151),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M151=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC151=TRUE,SUM($BG151*$BH151),Usage!$DD151),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP151=TRUE,SUM($BJ151*$BK151),Usage!$CQ151),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE151=TRUE,SUM($BM151*$BN151),Usage!$DF151),2)","v":0},{"$f":"ROUND(Usage!$DP151,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV151,2),ROUND(Usage!$DZ151,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX151,2),ROUND(Usage!$EB151,2))","v":0},{"$f":"ROUND(Usage!$GN151,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC151=TRUE,SUM($BU151*$BV151),Usage!$ED151),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH151=TRUE,SUM($BX151*$BY151),Usage!$FI151),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE151=TRUE,SUM($CA151*$CB151),Usage!$EF151),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ151=TRUE,SUM($CD151*$CE151),Usage!$FK151),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH151,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM151,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ151,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M151<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO151,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW151,$BZ151,$CC151,$CF151,$CI151,$CL151,$CO151,$CR151),0)","v":0},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BV151,Usage!$BS151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151=\"Summer\",Usage!$EQ151,Usage!$EN151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BW151,Usage!$BT151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151=\"Summer\",Usage!$ER151,Usage!$EO151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$BX151,Usage!$BU151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151=\"Summer\",Usage!$ES151,Usage!$EP151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CC151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151=\"Summer\",Usage!$FV151,Usage!$FS151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CD151,Usage!$CA151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151=\"Summer\",Usage!$FW151,Usage!$FT151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151=\"Summer\",Usage!$CE151,Usage!$CB151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151=\"Summer\",Usage!$FX151,Usage!$FU151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z151<>\"Summer\",Usage!$BW151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151<>\"Summer\",Usage!$EQ151,Usage!$EN151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BW151,Usage!$BT151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151<>\"Summer\",Usage!$ER151,Usage!$EO151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$BX151,Usage!$BU151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151<>\"Summer\",Usage!$ES151,Usage!$EP151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CC151,Usage!$BZ151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151<>\"Summer\",Usage!$FV151,Usage!$FS151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CD151,Usage!$CA151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151<>\"Summer\",Usage!$FW151,Usage!$FT151),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M151<>\"Summer\",Usage!$CE151,Usage!$CB151)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M151<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M151<>\"Summer\",Usage!$FX151,Usage!$FU151),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW151,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY151,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA151,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H151","v":0},{"$f":"Usage!$HD151","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD151","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN151,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO151,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I151","v":0},{"$f":"Usage!$HU151","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW151,2)","v":0},{"$f":"Usage!$HV151","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX151,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A152","v":151},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B152","v":0},{"$f":"Tenant!$C152","v":0},{"$f":"Tenant!$D152","v":0},{"$f":"Tenant!$E152","v":0},{"$f":"Tenant!$G152","v":0},{"$f":"Usage!$D152","v":"00:00:00"},{"$f":"Usage!$E152","v":"00:00:00"},{"$f":"Usage!$F152","v":0},{"$f":"Usage!$G152","v":0},{"$f":"Usage!$H152","v":0},{"$f":"Usage!$X152","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS152,2)","v":0},{"$f":"Usage!$AA152","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH152,2)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BV152,Usage!$BS152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M152=\"Summer\",Usage!$CK152,Usage!$CH152),2)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BW152,Usage!$BT152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M153=\"Summer\",Usage!$CL152,Usage!$CI152),2)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BX152,Usage!$BU152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M153=\"Summer\",Usage!$CM152,Usage!$CJ152),2)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CC152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M153=\"Summer\",Usage!$CZ152,Usage!$CW152),2)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CD152,Usage!$CA152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M153=\"Summer\",Usage!$DA152,Usage!$CX152),2)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CE152,Usage!$CB152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152=\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M152=\"Summer\",Usage!$DB152,Usage!$CY152),2)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BV152,Usage!$BS152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M152<>\"Summer\",Usage!$CK152,Usage!$CH152),2)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BW152,Usage!$BT152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M153<>\"Summer\",Usage!$CL152,Usage!$CI152),2)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BX152,Usage!$BU152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M153<>\"Summer\",Usage!$CM152,Usage!$CJ152),2)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CC152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M152<>\"Summer\",Usage!$CZ152,Usage!$CW152),2)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CD152,Usage!$CA152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M153<>\"Summer\",Usage!$DA152,Usage!$CX152),2)","v":0},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CE152,Usage!$CB152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M152<>\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M152<>\"Summer\",$G152<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M152=\"Summer\",$G152=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M153<>\"Summer\",Usage!$DB152,Usage!$CY152),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M152=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN152=TRUE,SUM($BD152*$BE152),Usage!$CO152),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M152=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC152=TRUE,SUM($BG152*$BH152),Usage!$DD152),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP152=TRUE,SUM($BJ152*$BK152),Usage!$CQ152),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE152=TRUE,SUM($BM152*$BN152),Usage!$DF152),2)","v":0},{"$f":"ROUND(Usage!$DP152,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV152,2),ROUND(Usage!$DZ152,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX152,2),ROUND(Usage!$EB152,2))","v":0},{"$f":"ROUND(Usage!$GN152,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC152=TRUE,SUM($BU152*$BV152),Usage!$ED152),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH152=TRUE,SUM($BX152*$BY152),Usage!$FI152),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE152=TRUE,SUM($CA152*$CB152),Usage!$EF152),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ152=TRUE,SUM($CD152*$CE152),Usage!$FK152),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH152,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM152,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ152,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M152<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO152,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW152,$BZ152,$CC152,$CF152,$CI152,$CL152,$CO152,$CR152),0)","v":0},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BV152,Usage!$BS152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152=\"Summer\",Usage!$EQ152,Usage!$EN152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BW152,Usage!$BT152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152=\"Summer\",Usage!$ER152,Usage!$EO152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$BX152,Usage!$BU152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152=\"Summer\",Usage!$ES152,Usage!$EP152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CC152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152=\"Summer\",Usage!$FV152,Usage!$FS152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CD152,Usage!$CA152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152=\"Summer\",Usage!$FW152,Usage!$FT152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152=\"Summer\",Usage!$CE152,Usage!$CB152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152=\"Summer\",Usage!$FX152,Usage!$FU152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z152<>\"Summer\",Usage!$BW152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152<>\"Summer\",Usage!$EQ152,Usage!$EN152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BW152,Usage!$BT152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152<>\"Summer\",Usage!$ER152,Usage!$EO152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$BX152,Usage!$BU152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152<>\"Summer\",Usage!$ES152,Usage!$EP152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CC152,Usage!$BZ152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152<>\"Summer\",Usage!$FV152,Usage!$FS152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CD152,Usage!$CA152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152<>\"Summer\",Usage!$FW152,Usage!$FT152),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M152<>\"Summer\",Usage!$CE152,Usage!$CB152)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M152<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M152<>\"Summer\",Usage!$FX152,Usage!$FU152),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW152,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY152,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA152,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H152","v":0},{"$f":"Usage!$HD152","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD152","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN152,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO152,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I152","v":0},{"$f":"Usage!$HU152","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW152,2)","v":0},{"$f":"Usage!$HV152","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX152,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A153","v":152},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B153","v":0},{"$f":"Tenant!$C153","v":0},{"$f":"Tenant!$D153","v":0},{"$f":"Tenant!$E153","v":0},{"$f":"Tenant!$G153","v":0},{"$f":"Usage!$D153","v":"00:00:00"},{"$f":"Usage!$E153","v":"00:00:00"},{"$f":"Usage!$F153","v":0},{"$f":"Usage!$G153","v":0},{"$f":"Usage!$H153","v":0},{"$f":"Usage!$X153","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS153,2)","v":0},{"$f":"Usage!$AA153","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH153,2)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BV153,Usage!$BS153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M153=\"Summer\",Usage!$CK153,Usage!$CH153),2)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BW153,Usage!$BT153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M154=\"Summer\",Usage!$CL153,Usage!$CI153),2)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BX153,Usage!$BU153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M154=\"Summer\",Usage!$CM153,Usage!$CJ153),2)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CC153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M154=\"Summer\",Usage!$CZ153,Usage!$CW153),2)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CD153,Usage!$CA153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M154=\"Summer\",Usage!$DA153,Usage!$CX153),2)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CE153,Usage!$CB153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153=\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M153=\"Summer\",Usage!$DB153,Usage!$CY153),2)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BV153,Usage!$BS153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M153<>\"Summer\",Usage!$CK153,Usage!$CH153),2)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BW153,Usage!$BT153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M154<>\"Summer\",Usage!$CL153,Usage!$CI153),2)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BX153,Usage!$BU153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M154<>\"Summer\",Usage!$CM153,Usage!$CJ153),2)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CC153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M153<>\"Summer\",Usage!$CZ153,Usage!$CW153),2)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CD153,Usage!$CA153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M154<>\"Summer\",Usage!$DA153,Usage!$CX153),2)","v":0},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CE153,Usage!$CB153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M153<>\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M153<>\"Summer\",$G153<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M153=\"Summer\",$G153=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M154<>\"Summer\",Usage!$DB153,Usage!$CY153),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M153=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN153=TRUE,SUM($BD153*$BE153),Usage!$CO153),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M153=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC153=TRUE,SUM($BG153*$BH153),Usage!$DD153),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP153=TRUE,SUM($BJ153*$BK153),Usage!$CQ153),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE153=TRUE,SUM($BM153*$BN153),Usage!$DF153),2)","v":0},{"$f":"ROUND(Usage!$DP153,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV153,2),ROUND(Usage!$DZ153,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX153,2),ROUND(Usage!$EB153,2))","v":0},{"$f":"ROUND(Usage!$GN153,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC153=TRUE,SUM($BU153*$BV153),Usage!$ED153),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH153=TRUE,SUM($BX153*$BY153),Usage!$FI153),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE153=TRUE,SUM($CA153*$CB153),Usage!$EF153),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ153=TRUE,SUM($CD153*$CE153),Usage!$FK153),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH153,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM153,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ153,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M153<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO153,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW153,$BZ153,$CC153,$CF153,$CI153,$CL153,$CO153,$CR153),0)","v":0},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BV153,Usage!$BS153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153=\"Summer\",Usage!$EQ153,Usage!$EN153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BW153,Usage!$BT153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153=\"Summer\",Usage!$ER153,Usage!$EO153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$BX153,Usage!$BU153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153=\"Summer\",Usage!$ES153,Usage!$EP153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CC153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153=\"Summer\",Usage!$FV153,Usage!$FS153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CD153,Usage!$CA153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153=\"Summer\",Usage!$FW153,Usage!$FT153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153=\"Summer\",Usage!$CE153,Usage!$CB153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153=\"Summer\",Usage!$FX153,Usage!$FU153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z153<>\"Summer\",Usage!$BW153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153<>\"Summer\",Usage!$EQ153,Usage!$EN153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BW153,Usage!$BT153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153<>\"Summer\",Usage!$ER153,Usage!$EO153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$BX153,Usage!$BU153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153<>\"Summer\",Usage!$ES153,Usage!$EP153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CC153,Usage!$BZ153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153<>\"Summer\",Usage!$FV153,Usage!$FS153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CD153,Usage!$CA153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153<>\"Summer\",Usage!$FW153,Usage!$FT153),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M153<>\"Summer\",Usage!$CE153,Usage!$CB153)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M153<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M153<>\"Summer\",Usage!$FX153,Usage!$FU153),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW153,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY153,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA153,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H153","v":0},{"$f":"Usage!$HD153","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD153","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN153,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO153,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I153","v":0},{"$f":"Usage!$HU153","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW153,2)","v":0},{"$f":"Usage!$HV153","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX153,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A154","v":153},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B154","v":0},{"$f":"Tenant!$C154","v":0},{"$f":"Tenant!$D154","v":0},{"$f":"Tenant!$E154","v":0},{"$f":"Tenant!$G154","v":0},{"$f":"Usage!$D154","v":"00:00:00"},{"$f":"Usage!$E154","v":"00:00:00"},{"$f":"Usage!$F154","v":0},{"$f":"Usage!$G154","v":0},{"$f":"Usage!$H154","v":0},{"$f":"Usage!$X154","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS154,2)","v":0},{"$f":"Usage!$AA154","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH154,2)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BV154,Usage!$BS154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M154=\"Summer\",Usage!$CK154,Usage!$CH154),2)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BW154,Usage!$BT154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M155=\"Summer\",Usage!$CL154,Usage!$CI154),2)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BX154,Usage!$BU154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M155=\"Summer\",Usage!$CM154,Usage!$CJ154),2)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CC154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M155=\"Summer\",Usage!$CZ154,Usage!$CW154),2)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CD154,Usage!$CA154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M155=\"Summer\",Usage!$DA154,Usage!$CX154),2)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CE154,Usage!$CB154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154=\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M154=\"Summer\",Usage!$DB154,Usage!$CY154),2)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BV154,Usage!$BS154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M154<>\"Summer\",Usage!$CK154,Usage!$CH154),2)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BW154,Usage!$BT154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M155<>\"Summer\",Usage!$CL154,Usage!$CI154),2)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BX154,Usage!$BU154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M155<>\"Summer\",Usage!$CM154,Usage!$CJ154),2)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CC154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M154<>\"Summer\",Usage!$CZ154,Usage!$CW154),2)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CD154,Usage!$CA154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M155<>\"Summer\",Usage!$DA154,Usage!$CX154),2)","v":0},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CE154,Usage!$CB154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M154<>\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M154<>\"Summer\",$G154<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M154=\"Summer\",$G154=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M155<>\"Summer\",Usage!$DB154,Usage!$CY154),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M154=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN154=TRUE,SUM($BD154*$BE154),Usage!$CO154),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M154=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC154=TRUE,SUM($BG154*$BH154),Usage!$DD154),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP154=TRUE,SUM($BJ154*$BK154),Usage!$CQ154),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE154=TRUE,SUM($BM154*$BN154),Usage!$DF154),2)","v":0},{"$f":"ROUND(Usage!$DP154,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV154,2),ROUND(Usage!$DZ154,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX154,2),ROUND(Usage!$EB154,2))","v":0},{"$f":"ROUND(Usage!$GN154,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC154=TRUE,SUM($BU154*$BV154),Usage!$ED154),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH154=TRUE,SUM($BX154*$BY154),Usage!$FI154),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE154=TRUE,SUM($CA154*$CB154),Usage!$EF154),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ154=TRUE,SUM($CD154*$CE154),Usage!$FK154),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH154,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM154,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ154,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M154<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO154,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW154,$BZ154,$CC154,$CF154,$CI154,$CL154,$CO154,$CR154),0)","v":0},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BV154,Usage!$BS154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154=\"Summer\",Usage!$EQ154,Usage!$EN154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BW154,Usage!$BT154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154=\"Summer\",Usage!$ER154,Usage!$EO154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$BX154,Usage!$BU154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154=\"Summer\",Usage!$ES154,Usage!$EP154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CC154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154=\"Summer\",Usage!$FV154,Usage!$FS154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CD154,Usage!$CA154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154=\"Summer\",Usage!$FW154,Usage!$FT154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154=\"Summer\",Usage!$CE154,Usage!$CB154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154=\"Summer\",Usage!$FX154,Usage!$FU154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z154<>\"Summer\",Usage!$BW154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154<>\"Summer\",Usage!$EQ154,Usage!$EN154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BW154,Usage!$BT154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154<>\"Summer\",Usage!$ER154,Usage!$EO154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$BX154,Usage!$BU154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154<>\"Summer\",Usage!$ES154,Usage!$EP154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CC154,Usage!$BZ154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154<>\"Summer\",Usage!$FV154,Usage!$FS154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CD154,Usage!$CA154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154<>\"Summer\",Usage!$FW154,Usage!$FT154),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M154<>\"Summer\",Usage!$CE154,Usage!$CB154)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M154<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M154<>\"Summer\",Usage!$FX154,Usage!$FU154),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW154,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY154,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA154,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H154","v":0},{"$f":"Usage!$HD154","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD154","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN154,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO154,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I154","v":0},{"$f":"Usage!$HU154","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW154,2)","v":0},{"$f":"Usage!$HV154","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX154,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A155","v":154},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B155","v":0},{"$f":"Tenant!$C155","v":0},{"$f":"Tenant!$D155","v":0},{"$f":"Tenant!$E155","v":0},{"$f":"Tenant!$G155","v":0},{"$f":"Usage!$D155","v":"00:00:00"},{"$f":"Usage!$E155","v":"00:00:00"},{"$f":"Usage!$F155","v":0},{"$f":"Usage!$G155","v":0},{"$f":"Usage!$H155","v":0},{"$f":"Usage!$X155","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS155,2)","v":0},{"$f":"Usage!$AA155","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH155,2)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BV155,Usage!$BS155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M155=\"Summer\",Usage!$CK155,Usage!$CH155),2)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BW155,Usage!$BT155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M156=\"Summer\",Usage!$CL155,Usage!$CI155),2)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BX155,Usage!$BU155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M156=\"Summer\",Usage!$CM155,Usage!$CJ155),2)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CC155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M156=\"Summer\",Usage!$CZ155,Usage!$CW155),2)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CD155,Usage!$CA155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M156=\"Summer\",Usage!$DA155,Usage!$CX155),2)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CE155,Usage!$CB155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155=\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M155=\"Summer\",Usage!$DB155,Usage!$CY155),2)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BV155,Usage!$BS155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M155<>\"Summer\",Usage!$CK155,Usage!$CH155),2)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BW155,Usage!$BT155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M156<>\"Summer\",Usage!$CL155,Usage!$CI155),2)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BX155,Usage!$BU155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M156<>\"Summer\",Usage!$CM155,Usage!$CJ155),2)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CC155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M155<>\"Summer\",Usage!$CZ155,Usage!$CW155),2)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CD155,Usage!$CA155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M156<>\"Summer\",Usage!$DA155,Usage!$CX155),2)","v":0},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CE155,Usage!$CB155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M155<>\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M155<>\"Summer\",$G155<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M155=\"Summer\",$G155=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M156<>\"Summer\",Usage!$DB155,Usage!$CY155),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M155=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN155=TRUE,SUM($BD155*$BE155),Usage!$CO155),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M155=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC155=TRUE,SUM($BG155*$BH155),Usage!$DD155),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP155=TRUE,SUM($BJ155*$BK155),Usage!$CQ155),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE155=TRUE,SUM($BM155*$BN155),Usage!$DF155),2)","v":0},{"$f":"ROUND(Usage!$DP155,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV155,2),ROUND(Usage!$DZ155,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX155,2),ROUND(Usage!$EB155,2))","v":0},{"$f":"ROUND(Usage!$GN155,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC155=TRUE,SUM($BU155*$BV155),Usage!$ED155),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH155=TRUE,SUM($BX155*$BY155),Usage!$FI155),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE155=TRUE,SUM($CA155*$CB155),Usage!$EF155),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ155=TRUE,SUM($CD155*$CE155),Usage!$FK155),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH155,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM155,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ155,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M155<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO155,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW155,$BZ155,$CC155,$CF155,$CI155,$CL155,$CO155,$CR155),0)","v":0},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BV155,Usage!$BS155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155=\"Summer\",Usage!$EQ155,Usage!$EN155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BW155,Usage!$BT155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155=\"Summer\",Usage!$ER155,Usage!$EO155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$BX155,Usage!$BU155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155=\"Summer\",Usage!$ES155,Usage!$EP155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CC155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155=\"Summer\",Usage!$FV155,Usage!$FS155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CD155,Usage!$CA155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155=\"Summer\",Usage!$FW155,Usage!$FT155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155=\"Summer\",Usage!$CE155,Usage!$CB155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155=\"Summer\",Usage!$FX155,Usage!$FU155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z155<>\"Summer\",Usage!$BW155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155<>\"Summer\",Usage!$EQ155,Usage!$EN155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BW155,Usage!$BT155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155<>\"Summer\",Usage!$ER155,Usage!$EO155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$BX155,Usage!$BU155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155<>\"Summer\",Usage!$ES155,Usage!$EP155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CC155,Usage!$BZ155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155<>\"Summer\",Usage!$FV155,Usage!$FS155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CD155,Usage!$CA155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155<>\"Summer\",Usage!$FW155,Usage!$FT155),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M155<>\"Summer\",Usage!$CE155,Usage!$CB155)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M155<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M155<>\"Summer\",Usage!$FX155,Usage!$FU155),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW155,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY155,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA155,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H155","v":0},{"$f":"Usage!$HD155","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD155","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN155,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO155,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I155","v":0},{"$f":"Usage!$HU155","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW155,2)","v":0},{"$f":"Usage!$HV155","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX155,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A156","v":155},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B156","v":0},{"$f":"Tenant!$C156","v":0},{"$f":"Tenant!$D156","v":0},{"$f":"Tenant!$E156","v":0},{"$f":"Tenant!$G156","v":0},{"$f":"Usage!$D156","v":"00:00:00"},{"$f":"Usage!$E156","v":"00:00:00"},{"$f":"Usage!$F156","v":0},{"$f":"Usage!$G156","v":0},{"$f":"Usage!$H156","v":0},{"$f":"Usage!$X156","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS156,2)","v":0},{"$f":"Usage!$AA156","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH156,2)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BV156,Usage!$BS156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M156=\"Summer\",Usage!$CK156,Usage!$CH156),2)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BW156,Usage!$BT156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M157=\"Summer\",Usage!$CL156,Usage!$CI156),2)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BX156,Usage!$BU156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M157=\"Summer\",Usage!$CM156,Usage!$CJ156),2)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CC156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M157=\"Summer\",Usage!$CZ156,Usage!$CW156),2)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CD156,Usage!$CA156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M157=\"Summer\",Usage!$DA156,Usage!$CX156),2)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CE156,Usage!$CB156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156=\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M156=\"Summer\",Usage!$DB156,Usage!$CY156),2)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BV156,Usage!$BS156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M156<>\"Summer\",Usage!$CK156,Usage!$CH156),2)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BW156,Usage!$BT156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M157<>\"Summer\",Usage!$CL156,Usage!$CI156),2)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BX156,Usage!$BU156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M157<>\"Summer\",Usage!$CM156,Usage!$CJ156),2)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CC156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M156<>\"Summer\",Usage!$CZ156,Usage!$CW156),2)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CD156,Usage!$CA156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M157<>\"Summer\",Usage!$DA156,Usage!$CX156),2)","v":0},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CE156,Usage!$CB156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M156<>\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M156<>\"Summer\",$G156<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M156=\"Summer\",$G156=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M157<>\"Summer\",Usage!$DB156,Usage!$CY156),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M156=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN156=TRUE,SUM($BD156*$BE156),Usage!$CO156),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M156=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC156=TRUE,SUM($BG156*$BH156),Usage!$DD156),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP156=TRUE,SUM($BJ156*$BK156),Usage!$CQ156),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE156=TRUE,SUM($BM156*$BN156),Usage!$DF156),2)","v":0},{"$f":"ROUND(Usage!$DP156,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV156,2),ROUND(Usage!$DZ156,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX156,2),ROUND(Usage!$EB156,2))","v":0},{"$f":"ROUND(Usage!$GN156,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC156=TRUE,SUM($BU156*$BV156),Usage!$ED156),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH156=TRUE,SUM($BX156*$BY156),Usage!$FI156),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE156=TRUE,SUM($CA156*$CB156),Usage!$EF156),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ156=TRUE,SUM($CD156*$CE156),Usage!$FK156),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH156,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM156,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ156,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M156<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO156,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW156,$BZ156,$CC156,$CF156,$CI156,$CL156,$CO156,$CR156),0)","v":0},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BV156,Usage!$BS156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156=\"Summer\",Usage!$EQ156,Usage!$EN156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BW156,Usage!$BT156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156=\"Summer\",Usage!$ER156,Usage!$EO156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$BX156,Usage!$BU156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156=\"Summer\",Usage!$ES156,Usage!$EP156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CC156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156=\"Summer\",Usage!$FV156,Usage!$FS156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CD156,Usage!$CA156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156=\"Summer\",Usage!$FW156,Usage!$FT156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156=\"Summer\",Usage!$CE156,Usage!$CB156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156=\"Summer\",Usage!$FX156,Usage!$FU156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z156<>\"Summer\",Usage!$BW156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156<>\"Summer\",Usage!$EQ156,Usage!$EN156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BW156,Usage!$BT156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156<>\"Summer\",Usage!$ER156,Usage!$EO156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$BX156,Usage!$BU156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156<>\"Summer\",Usage!$ES156,Usage!$EP156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CC156,Usage!$BZ156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156<>\"Summer\",Usage!$FV156,Usage!$FS156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CD156,Usage!$CA156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156<>\"Summer\",Usage!$FW156,Usage!$FT156),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M156<>\"Summer\",Usage!$CE156,Usage!$CB156)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M156<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M156<>\"Summer\",Usage!$FX156,Usage!$FU156),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW156,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY156,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA156,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H156","v":0},{"$f":"Usage!$HD156","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD156","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN156,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO156,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I156","v":0},{"$f":"Usage!$HU156","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW156,2)","v":0},{"$f":"Usage!$HV156","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX156,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A157","v":156},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B157","v":0},{"$f":"Tenant!$C157","v":0},{"$f":"Tenant!$D157","v":0},{"$f":"Tenant!$E157","v":0},{"$f":"Tenant!$G157","v":0},{"$f":"Usage!$D157","v":"00:00:00"},{"$f":"Usage!$E157","v":"00:00:00"},{"$f":"Usage!$F157","v":0},{"$f":"Usage!$G157","v":0},{"$f":"Usage!$H157","v":0},{"$f":"Usage!$X157","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS157,2)","v":0},{"$f":"Usage!$AA157","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH157,2)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BV157,Usage!$BS157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M157=\"Summer\",Usage!$CK157,Usage!$CH157),2)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BW157,Usage!$BT157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M158=\"Summer\",Usage!$CL157,Usage!$CI157),2)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BX157,Usage!$BU157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M158=\"Summer\",Usage!$CM157,Usage!$CJ157),2)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CC157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M158=\"Summer\",Usage!$CZ157,Usage!$CW157),2)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CD157,Usage!$CA157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M158=\"Summer\",Usage!$DA157,Usage!$CX157),2)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CE157,Usage!$CB157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157=\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M157=\"Summer\",Usage!$DB157,Usage!$CY157),2)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BV157,Usage!$BS157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M157<>\"Summer\",Usage!$CK157,Usage!$CH157),2)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BW157,Usage!$BT157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M158<>\"Summer\",Usage!$CL157,Usage!$CI157),2)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BX157,Usage!$BU157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M158<>\"Summer\",Usage!$CM157,Usage!$CJ157),2)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CC157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M157<>\"Summer\",Usage!$CZ157,Usage!$CW157),2)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CD157,Usage!$CA157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M158<>\"Summer\",Usage!$DA157,Usage!$CX157),2)","v":0},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CE157,Usage!$CB157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M157<>\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M157<>\"Summer\",$G157<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M157=\"Summer\",$G157=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M158<>\"Summer\",Usage!$DB157,Usage!$CY157),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M157=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN157=TRUE,SUM($BD157*$BE157),Usage!$CO157),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M157=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC157=TRUE,SUM($BG157*$BH157),Usage!$DD157),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP157=TRUE,SUM($BJ157*$BK157),Usage!$CQ157),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE157=TRUE,SUM($BM157*$BN157),Usage!$DF157),2)","v":0},{"$f":"ROUND(Usage!$DP157,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV157,2),ROUND(Usage!$DZ157,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX157,2),ROUND(Usage!$EB157,2))","v":0},{"$f":"ROUND(Usage!$GN157,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC157=TRUE,SUM($BU157*$BV157),Usage!$ED157),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH157=TRUE,SUM($BX157*$BY157),Usage!$FI157),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE157=TRUE,SUM($CA157*$CB157),Usage!$EF157),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ157=TRUE,SUM($CD157*$CE157),Usage!$FK157),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH157,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM157,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ157,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M157<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO157,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW157,$BZ157,$CC157,$CF157,$CI157,$CL157,$CO157,$CR157),0)","v":0},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BV157,Usage!$BS157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157=\"Summer\",Usage!$EQ157,Usage!$EN157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BW157,Usage!$BT157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157=\"Summer\",Usage!$ER157,Usage!$EO157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$BX157,Usage!$BU157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157=\"Summer\",Usage!$ES157,Usage!$EP157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CC157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157=\"Summer\",Usage!$FV157,Usage!$FS157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CD157,Usage!$CA157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157=\"Summer\",Usage!$FW157,Usage!$FT157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157=\"Summer\",Usage!$CE157,Usage!$CB157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157=\"Summer\",Usage!$FX157,Usage!$FU157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z157<>\"Summer\",Usage!$BW157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157<>\"Summer\",Usage!$EQ157,Usage!$EN157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BW157,Usage!$BT157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157<>\"Summer\",Usage!$ER157,Usage!$EO157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$BX157,Usage!$BU157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157<>\"Summer\",Usage!$ES157,Usage!$EP157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CC157,Usage!$BZ157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157<>\"Summer\",Usage!$FV157,Usage!$FS157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CD157,Usage!$CA157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157<>\"Summer\",Usage!$FW157,Usage!$FT157),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M157<>\"Summer\",Usage!$CE157,Usage!$CB157)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M157<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M157<>\"Summer\",Usage!$FX157,Usage!$FU157),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW157,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY157,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA157,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H157","v":0},{"$f":"Usage!$HD157","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD157","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN157,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO157,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I157","v":0},{"$f":"Usage!$HU157","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW157,2)","v":0},{"$f":"Usage!$HV157","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX157,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A158","v":157},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B158","v":0},{"$f":"Tenant!$C158","v":0},{"$f":"Tenant!$D158","v":0},{"$f":"Tenant!$E158","v":0},{"$f":"Tenant!$G158","v":0},{"$f":"Usage!$D158","v":"00:00:00"},{"$f":"Usage!$E158","v":"00:00:00"},{"$f":"Usage!$F158","v":0},{"$f":"Usage!$G158","v":0},{"$f":"Usage!$H158","v":0},{"$f":"Usage!$X158","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS158,2)","v":0},{"$f":"Usage!$AA158","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH158,2)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BV158,Usage!$BS158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M158=\"Summer\",Usage!$CK158,Usage!$CH158),2)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BW158,Usage!$BT158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M159=\"Summer\",Usage!$CL158,Usage!$CI158),2)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BX158,Usage!$BU158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M159=\"Summer\",Usage!$CM158,Usage!$CJ158),2)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CC158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M159=\"Summer\",Usage!$CZ158,Usage!$CW158),2)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CD158,Usage!$CA158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M159=\"Summer\",Usage!$DA158,Usage!$CX158),2)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CE158,Usage!$CB158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158=\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M158=\"Summer\",Usage!$DB158,Usage!$CY158),2)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BV158,Usage!$BS158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M158<>\"Summer\",Usage!$CK158,Usage!$CH158),2)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BW158,Usage!$BT158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M159<>\"Summer\",Usage!$CL158,Usage!$CI158),2)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BX158,Usage!$BU158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M159<>\"Summer\",Usage!$CM158,Usage!$CJ158),2)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CC158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M158<>\"Summer\",Usage!$CZ158,Usage!$CW158),2)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CD158,Usage!$CA158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M159<>\"Summer\",Usage!$DA158,Usage!$CX158),2)","v":0},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CE158,Usage!$CB158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M158<>\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M158<>\"Summer\",$G158<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M158=\"Summer\",$G158=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M159<>\"Summer\",Usage!$DB158,Usage!$CY158),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M158=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN158=TRUE,SUM($BD158*$BE158),Usage!$CO158),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M158=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC158=TRUE,SUM($BG158*$BH158),Usage!$DD158),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP158=TRUE,SUM($BJ158*$BK158),Usage!$CQ158),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE158=TRUE,SUM($BM158*$BN158),Usage!$DF158),2)","v":0},{"$f":"ROUND(Usage!$DP158,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV158,2),ROUND(Usage!$DZ158,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX158,2),ROUND(Usage!$EB158,2))","v":0},{"$f":"ROUND(Usage!$GN158,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC158=TRUE,SUM($BU158*$BV158),Usage!$ED158),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH158=TRUE,SUM($BX158*$BY158),Usage!$FI158),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE158=TRUE,SUM($CA158*$CB158),Usage!$EF158),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ158=TRUE,SUM($CD158*$CE158),Usage!$FK158),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH158,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM158,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ158,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M158<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO158,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW158,$BZ158,$CC158,$CF158,$CI158,$CL158,$CO158,$CR158),0)","v":0},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BV158,Usage!$BS158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158=\"Summer\",Usage!$EQ158,Usage!$EN158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BW158,Usage!$BT158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158=\"Summer\",Usage!$ER158,Usage!$EO158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$BX158,Usage!$BU158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158=\"Summer\",Usage!$ES158,Usage!$EP158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CC158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158=\"Summer\",Usage!$FV158,Usage!$FS158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CD158,Usage!$CA158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158=\"Summer\",Usage!$FW158,Usage!$FT158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158=\"Summer\",Usage!$CE158,Usage!$CB158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158=\"Summer\",Usage!$FX158,Usage!$FU158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z158<>\"Summer\",Usage!$BW158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158<>\"Summer\",Usage!$EQ158,Usage!$EN158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BW158,Usage!$BT158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158<>\"Summer\",Usage!$ER158,Usage!$EO158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$BX158,Usage!$BU158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158<>\"Summer\",Usage!$ES158,Usage!$EP158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CC158,Usage!$BZ158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158<>\"Summer\",Usage!$FV158,Usage!$FS158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CD158,Usage!$CA158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158<>\"Summer\",Usage!$FW158,Usage!$FT158),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M158<>\"Summer\",Usage!$CE158,Usage!$CB158)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M158<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M158<>\"Summer\",Usage!$FX158,Usage!$FU158),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW158,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY158,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA158,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H158","v":0},{"$f":"Usage!$HD158","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD158","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN158,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO158,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I158","v":0},{"$f":"Usage!$HU158","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW158,2)","v":0},{"$f":"Usage!$HV158","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX158,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A159","v":158},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B159","v":0},{"$f":"Tenant!$C159","v":0},{"$f":"Tenant!$D159","v":0},{"$f":"Tenant!$E159","v":0},{"$f":"Tenant!$G159","v":0},{"$f":"Usage!$D159","v":"00:00:00"},{"$f":"Usage!$E159","v":"00:00:00"},{"$f":"Usage!$F159","v":0},{"$f":"Usage!$G159","v":0},{"$f":"Usage!$H159","v":0},{"$f":"Usage!$X159","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS159,2)","v":0},{"$f":"Usage!$AA159","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH159,2)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BV159,Usage!$BS159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M159=\"Summer\",Usage!$CK159,Usage!$CH159),2)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BW159,Usage!$BT159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M160=\"Summer\",Usage!$CL159,Usage!$CI159),2)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BX159,Usage!$BU159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M160=\"Summer\",Usage!$CM159,Usage!$CJ159),2)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CC159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M160=\"Summer\",Usage!$CZ159,Usage!$CW159),2)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CD159,Usage!$CA159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M160=\"Summer\",Usage!$DA159,Usage!$CX159),2)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CE159,Usage!$CB159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159=\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M159=\"Summer\",Usage!$DB159,Usage!$CY159),2)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BV159,Usage!$BS159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M159<>\"Summer\",Usage!$CK159,Usage!$CH159),2)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BW159,Usage!$BT159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M160<>\"Summer\",Usage!$CL159,Usage!$CI159),2)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BX159,Usage!$BU159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M160<>\"Summer\",Usage!$CM159,Usage!$CJ159),2)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CC159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M159<>\"Summer\",Usage!$CZ159,Usage!$CW159),2)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CD159,Usage!$CA159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M160<>\"Summer\",Usage!$DA159,Usage!$CX159),2)","v":0},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CE159,Usage!$CB159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M159<>\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M159<>\"Summer\",$G159<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M159=\"Summer\",$G159=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M160<>\"Summer\",Usage!$DB159,Usage!$CY159),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M159=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN159=TRUE,SUM($BD159*$BE159),Usage!$CO159),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M159=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC159=TRUE,SUM($BG159*$BH159),Usage!$DD159),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP159=TRUE,SUM($BJ159*$BK159),Usage!$CQ159),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE159=TRUE,SUM($BM159*$BN159),Usage!$DF159),2)","v":0},{"$f":"ROUND(Usage!$DP159,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV159,2),ROUND(Usage!$DZ159,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX159,2),ROUND(Usage!$EB159,2))","v":0},{"$f":"ROUND(Usage!$GN159,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC159=TRUE,SUM($BU159*$BV159),Usage!$ED159),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH159=TRUE,SUM($BX159*$BY159),Usage!$FI159),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE159=TRUE,SUM($CA159*$CB159),Usage!$EF159),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ159=TRUE,SUM($CD159*$CE159),Usage!$FK159),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH159,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM159,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ159,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M159<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO159,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW159,$BZ159,$CC159,$CF159,$CI159,$CL159,$CO159,$CR159),0)","v":0},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BV159,Usage!$BS159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159=\"Summer\",Usage!$EQ159,Usage!$EN159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BW159,Usage!$BT159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159=\"Summer\",Usage!$ER159,Usage!$EO159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$BX159,Usage!$BU159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159=\"Summer\",Usage!$ES159,Usage!$EP159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CC159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159=\"Summer\",Usage!$FV159,Usage!$FS159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CD159,Usage!$CA159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159=\"Summer\",Usage!$FW159,Usage!$FT159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159=\"Summer\",Usage!$CE159,Usage!$CB159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159=\"Summer\",Usage!$FX159,Usage!$FU159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z159<>\"Summer\",Usage!$BW159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159<>\"Summer\",Usage!$EQ159,Usage!$EN159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BW159,Usage!$BT159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159<>\"Summer\",Usage!$ER159,Usage!$EO159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$BX159,Usage!$BU159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159<>\"Summer\",Usage!$ES159,Usage!$EP159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CC159,Usage!$BZ159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159<>\"Summer\",Usage!$FV159,Usage!$FS159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CD159,Usage!$CA159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159<>\"Summer\",Usage!$FW159,Usage!$FT159),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M159<>\"Summer\",Usage!$CE159,Usage!$CB159)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M159<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M159<>\"Summer\",Usage!$FX159,Usage!$FU159),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW159,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY159,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA159,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H159","v":0},{"$f":"Usage!$HD159","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD159","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN159,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO159,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I159","v":0},{"$f":"Usage!$HU159","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW159,2)","v":0},{"$f":"Usage!$HV159","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX159,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A160","v":159},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B160","v":0},{"$f":"Tenant!$C160","v":0},{"$f":"Tenant!$D160","v":0},{"$f":"Tenant!$E160","v":0},{"$f":"Tenant!$G160","v":0},{"$f":"Usage!$D160","v":"00:00:00"},{"$f":"Usage!$E160","v":"00:00:00"},{"$f":"Usage!$F160","v":0},{"$f":"Usage!$G160","v":0},{"$f":"Usage!$H160","v":0},{"$f":"Usage!$X160","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS160,2)","v":0},{"$f":"Usage!$AA160","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH160,2)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BV160,Usage!$BS160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M160=\"Summer\",Usage!$CK160,Usage!$CH160),2)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BW160,Usage!$BT160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M161=\"Summer\",Usage!$CL160,Usage!$CI160),2)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BX160,Usage!$BU160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M161=\"Summer\",Usage!$CM160,Usage!$CJ160),2)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CC160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M161=\"Summer\",Usage!$CZ160,Usage!$CW160),2)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CD160,Usage!$CA160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M161=\"Summer\",Usage!$DA160,Usage!$CX160),2)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CE160,Usage!$CB160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160=\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M160=\"Summer\",Usage!$DB160,Usage!$CY160),2)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BV160,Usage!$BS160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M160<>\"Summer\",Usage!$CK160,Usage!$CH160),2)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BW160,Usage!$BT160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M161<>\"Summer\",Usage!$CL160,Usage!$CI160),2)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BX160,Usage!$BU160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M161<>\"Summer\",Usage!$CM160,Usage!$CJ160),2)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CC160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M160<>\"Summer\",Usage!$CZ160,Usage!$CW160),2)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CD160,Usage!$CA160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M161<>\"Summer\",Usage!$DA160,Usage!$CX160),2)","v":0},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CE160,Usage!$CB160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M160<>\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M160<>\"Summer\",$G160<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M160=\"Summer\",$G160=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M161<>\"Summer\",Usage!$DB160,Usage!$CY160),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M160=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN160=TRUE,SUM($BD160*$BE160),Usage!$CO160),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M160=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC160=TRUE,SUM($BG160*$BH160),Usage!$DD160),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP160=TRUE,SUM($BJ160*$BK160),Usage!$CQ160),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE160=TRUE,SUM($BM160*$BN160),Usage!$DF160),2)","v":0},{"$f":"ROUND(Usage!$DP160,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV160,2),ROUND(Usage!$DZ160,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX160,2),ROUND(Usage!$EB160,2))","v":0},{"$f":"ROUND(Usage!$GN160,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC160=TRUE,SUM($BU160*$BV160),Usage!$ED160),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH160=TRUE,SUM($BX160*$BY160),Usage!$FI160),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE160=TRUE,SUM($CA160*$CB160),Usage!$EF160),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ160=TRUE,SUM($CD160*$CE160),Usage!$FK160),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH160,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM160,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ160,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M160<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO160,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW160,$BZ160,$CC160,$CF160,$CI160,$CL160,$CO160,$CR160),0)","v":0},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BV160,Usage!$BS160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160=\"Summer\",Usage!$EQ160,Usage!$EN160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BW160,Usage!$BT160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160=\"Summer\",Usage!$ER160,Usage!$EO160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$BX160,Usage!$BU160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160=\"Summer\",Usage!$ES160,Usage!$EP160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CC160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160=\"Summer\",Usage!$FV160,Usage!$FS160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CD160,Usage!$CA160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160=\"Summer\",Usage!$FW160,Usage!$FT160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160=\"Summer\",Usage!$CE160,Usage!$CB160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160=\"Summer\",Usage!$FX160,Usage!$FU160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z160<>\"Summer\",Usage!$BW160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160<>\"Summer\",Usage!$EQ160,Usage!$EN160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BW160,Usage!$BT160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160<>\"Summer\",Usage!$ER160,Usage!$EO160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$BX160,Usage!$BU160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160<>\"Summer\",Usage!$ES160,Usage!$EP160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CC160,Usage!$BZ160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160<>\"Summer\",Usage!$FV160,Usage!$FS160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CD160,Usage!$CA160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160<>\"Summer\",Usage!$FW160,Usage!$FT160),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M160<>\"Summer\",Usage!$CE160,Usage!$CB160)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M160<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M160<>\"Summer\",Usage!$FX160,Usage!$FU160),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW160,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY160,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA160,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H160","v":0},{"$f":"Usage!$HD160","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD160","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN160,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO160,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I160","v":0},{"$f":"Usage!$HU160","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW160,2)","v":0},{"$f":"Usage!$HV160","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX160,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A161","v":160},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B161","v":0},{"$f":"Tenant!$C161","v":0},{"$f":"Tenant!$D161","v":0},{"$f":"Tenant!$E161","v":0},{"$f":"Tenant!$G161","v":0},{"$f":"Usage!$D161","v":"00:00:00"},{"$f":"Usage!$E161","v":"00:00:00"},{"$f":"Usage!$F161","v":0},{"$f":"Usage!$G161","v":0},{"$f":"Usage!$H161","v":0},{"$f":"Usage!$X161","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS161,2)","v":0},{"$f":"Usage!$AA161","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH161,2)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BV161,Usage!$BS161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M161=\"Summer\",Usage!$CK161,Usage!$CH161),2)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BW161,Usage!$BT161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M162=\"Summer\",Usage!$CL161,Usage!$CI161),2)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BX161,Usage!$BU161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M162=\"Summer\",Usage!$CM161,Usage!$CJ161),2)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CC161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M162=\"Summer\",Usage!$CZ161,Usage!$CW161),2)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CD161,Usage!$CA161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M162=\"Summer\",Usage!$DA161,Usage!$CX161),2)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CE161,Usage!$CB161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161=\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M161=\"Summer\",Usage!$DB161,Usage!$CY161),2)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BV161,Usage!$BS161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M161<>\"Summer\",Usage!$CK161,Usage!$CH161),2)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BW161,Usage!$BT161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M162<>\"Summer\",Usage!$CL161,Usage!$CI161),2)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BX161,Usage!$BU161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M162<>\"Summer\",Usage!$CM161,Usage!$CJ161),2)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CC161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M161<>\"Summer\",Usage!$CZ161,Usage!$CW161),2)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CD161,Usage!$CA161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M162<>\"Summer\",Usage!$DA161,Usage!$CX161),2)","v":0},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CE161,Usage!$CB161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M161<>\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M161<>\"Summer\",$G161<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M161=\"Summer\",$G161=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M162<>\"Summer\",Usage!$DB161,Usage!$CY161),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M161=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN161=TRUE,SUM($BD161*$BE161),Usage!$CO161),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M161=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC161=TRUE,SUM($BG161*$BH161),Usage!$DD161),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP161=TRUE,SUM($BJ161*$BK161),Usage!$CQ161),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE161=TRUE,SUM($BM161*$BN161),Usage!$DF161),2)","v":0},{"$f":"ROUND(Usage!$DP161,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV161,2),ROUND(Usage!$DZ161,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX161,2),ROUND(Usage!$EB161,2))","v":0},{"$f":"ROUND(Usage!$GN161,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC161=TRUE,SUM($BU161*$BV161),Usage!$ED161),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH161=TRUE,SUM($BX161*$BY161),Usage!$FI161),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE161=TRUE,SUM($CA161*$CB161),Usage!$EF161),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ161=TRUE,SUM($CD161*$CE161),Usage!$FK161),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH161,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM161,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ161,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M161<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO161,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW161,$BZ161,$CC161,$CF161,$CI161,$CL161,$CO161,$CR161),0)","v":0},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BV161,Usage!$BS161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161=\"Summer\",Usage!$EQ161,Usage!$EN161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BW161,Usage!$BT161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161=\"Summer\",Usage!$ER161,Usage!$EO161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$BX161,Usage!$BU161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161=\"Summer\",Usage!$ES161,Usage!$EP161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CC161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161=\"Summer\",Usage!$FV161,Usage!$FS161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CD161,Usage!$CA161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161=\"Summer\",Usage!$FW161,Usage!$FT161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161=\"Summer\",Usage!$CE161,Usage!$CB161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161=\"Summer\",Usage!$FX161,Usage!$FU161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z161<>\"Summer\",Usage!$BW161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161<>\"Summer\",Usage!$EQ161,Usage!$EN161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BW161,Usage!$BT161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161<>\"Summer\",Usage!$ER161,Usage!$EO161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$BX161,Usage!$BU161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161<>\"Summer\",Usage!$ES161,Usage!$EP161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CC161,Usage!$BZ161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161<>\"Summer\",Usage!$FV161,Usage!$FS161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CD161,Usage!$CA161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161<>\"Summer\",Usage!$FW161,Usage!$FT161),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M161<>\"Summer\",Usage!$CE161,Usage!$CB161)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M161<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M161<>\"Summer\",Usage!$FX161,Usage!$FU161),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW161,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY161,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA161,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H161","v":0},{"$f":"Usage!$HD161","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD161","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN161,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO161,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I161","v":0},{"$f":"Usage!$HU161","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW161,2)","v":0},{"$f":"Usage!$HV161","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX161,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A162","v":161},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B162","v":0},{"$f":"Tenant!$C162","v":0},{"$f":"Tenant!$D162","v":0},{"$f":"Tenant!$E162","v":0},{"$f":"Tenant!$G162","v":0},{"$f":"Usage!$D162","v":"00:00:00"},{"$f":"Usage!$E162","v":"00:00:00"},{"$f":"Usage!$F162","v":0},{"$f":"Usage!$G162","v":0},{"$f":"Usage!$H162","v":0},{"$f":"Usage!$X162","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS162,2)","v":0},{"$f":"Usage!$AA162","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH162,2)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BV162,Usage!$BS162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M162=\"Summer\",Usage!$CK162,Usage!$CH162),2)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BW162,Usage!$BT162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M163=\"Summer\",Usage!$CL162,Usage!$CI162),2)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BX162,Usage!$BU162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M163=\"Summer\",Usage!$CM162,Usage!$CJ162),2)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CC162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M163=\"Summer\",Usage!$CZ162,Usage!$CW162),2)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CD162,Usage!$CA162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M163=\"Summer\",Usage!$DA162,Usage!$CX162),2)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CE162,Usage!$CB162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162=\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M162=\"Summer\",Usage!$DB162,Usage!$CY162),2)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BV162,Usage!$BS162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M162<>\"Summer\",Usage!$CK162,Usage!$CH162),2)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BW162,Usage!$BT162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M163<>\"Summer\",Usage!$CL162,Usage!$CI162),2)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BX162,Usage!$BU162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M163<>\"Summer\",Usage!$CM162,Usage!$CJ162),2)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CC162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M162<>\"Summer\",Usage!$CZ162,Usage!$CW162),2)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CD162,Usage!$CA162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M163<>\"Summer\",Usage!$DA162,Usage!$CX162),2)","v":0},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CE162,Usage!$CB162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M162<>\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M162<>\"Summer\",$G162<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M162=\"Summer\",$G162=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M163<>\"Summer\",Usage!$DB162,Usage!$CY162),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M162=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN162=TRUE,SUM($BD162*$BE162),Usage!$CO162),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M162=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC162=TRUE,SUM($BG162*$BH162),Usage!$DD162),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP162=TRUE,SUM($BJ162*$BK162),Usage!$CQ162),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE162=TRUE,SUM($BM162*$BN162),Usage!$DF162),2)","v":0},{"$f":"ROUND(Usage!$DP162,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV162,2),ROUND(Usage!$DZ162,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX162,2),ROUND(Usage!$EB162,2))","v":0},{"$f":"ROUND(Usage!$GN162,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC162=TRUE,SUM($BU162*$BV162),Usage!$ED162),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH162=TRUE,SUM($BX162*$BY162),Usage!$FI162),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE162=TRUE,SUM($CA162*$CB162),Usage!$EF162),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ162=TRUE,SUM($CD162*$CE162),Usage!$FK162),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH162,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM162,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ162,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M162<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO162,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW162,$BZ162,$CC162,$CF162,$CI162,$CL162,$CO162,$CR162),0)","v":0},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BV162,Usage!$BS162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162=\"Summer\",Usage!$EQ162,Usage!$EN162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BW162,Usage!$BT162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162=\"Summer\",Usage!$ER162,Usage!$EO162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$BX162,Usage!$BU162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162=\"Summer\",Usage!$ES162,Usage!$EP162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CC162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162=\"Summer\",Usage!$FV162,Usage!$FS162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CD162,Usage!$CA162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162=\"Summer\",Usage!$FW162,Usage!$FT162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162=\"Summer\",Usage!$CE162,Usage!$CB162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162=\"Summer\",Usage!$FX162,Usage!$FU162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z162<>\"Summer\",Usage!$BW162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162<>\"Summer\",Usage!$EQ162,Usage!$EN162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BW162,Usage!$BT162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162<>\"Summer\",Usage!$ER162,Usage!$EO162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$BX162,Usage!$BU162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162<>\"Summer\",Usage!$ES162,Usage!$EP162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CC162,Usage!$BZ162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162<>\"Summer\",Usage!$FV162,Usage!$FS162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CD162,Usage!$CA162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162<>\"Summer\",Usage!$FW162,Usage!$FT162),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M162<>\"Summer\",Usage!$CE162,Usage!$CB162)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M162<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M162<>\"Summer\",Usage!$FX162,Usage!$FU162),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW162,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY162,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA162,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H162","v":0},{"$f":"Usage!$HD162","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD162","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN162,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO162,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I162","v":0},{"$f":"Usage!$HU162","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW162,2)","v":0},{"$f":"Usage!$HV162","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX162,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A163","v":162},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B163","v":0},{"$f":"Tenant!$C163","v":0},{"$f":"Tenant!$D163","v":0},{"$f":"Tenant!$E163","v":0},{"$f":"Tenant!$G163","v":0},{"$f":"Usage!$D163","v":"00:00:00"},{"$f":"Usage!$E163","v":"00:00:00"},{"$f":"Usage!$F163","v":0},{"$f":"Usage!$G163","v":0},{"$f":"Usage!$H163","v":0},{"$f":"Usage!$X163","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS163,2)","v":0},{"$f":"Usage!$AA163","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH163,2)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BV163,Usage!$BS163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M163=\"Summer\",Usage!$CK163,Usage!$CH163),2)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BW163,Usage!$BT163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M164=\"Summer\",Usage!$CL163,Usage!$CI163),2)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BX163,Usage!$BU163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M164=\"Summer\",Usage!$CM163,Usage!$CJ163),2)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CC163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M164=\"Summer\",Usage!$CZ163,Usage!$CW163),2)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CD163,Usage!$CA163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M164=\"Summer\",Usage!$DA163,Usage!$CX163),2)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CE163,Usage!$CB163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163=\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M163=\"Summer\",Usage!$DB163,Usage!$CY163),2)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BV163,Usage!$BS163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M163<>\"Summer\",Usage!$CK163,Usage!$CH163),2)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BW163,Usage!$BT163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M164<>\"Summer\",Usage!$CL163,Usage!$CI163),2)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BX163,Usage!$BU163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M164<>\"Summer\",Usage!$CM163,Usage!$CJ163),2)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CC163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M163<>\"Summer\",Usage!$CZ163,Usage!$CW163),2)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CD163,Usage!$CA163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M164<>\"Summer\",Usage!$DA163,Usage!$CX163),2)","v":0},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CE163,Usage!$CB163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M163<>\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M163<>\"Summer\",$G163<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M163=\"Summer\",$G163=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M164<>\"Summer\",Usage!$DB163,Usage!$CY163),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M163=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN163=TRUE,SUM($BD163*$BE163),Usage!$CO163),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M163=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC163=TRUE,SUM($BG163*$BH163),Usage!$DD163),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP163=TRUE,SUM($BJ163*$BK163),Usage!$CQ163),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE163=TRUE,SUM($BM163*$BN163),Usage!$DF163),2)","v":0},{"$f":"ROUND(Usage!$DP163,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV163,2),ROUND(Usage!$DZ163,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX163,2),ROUND(Usage!$EB163,2))","v":0},{"$f":"ROUND(Usage!$GN163,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC163=TRUE,SUM($BU163*$BV163),Usage!$ED163),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH163=TRUE,SUM($BX163*$BY163),Usage!$FI163),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE163=TRUE,SUM($CA163*$CB163),Usage!$EF163),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ163=TRUE,SUM($CD163*$CE163),Usage!$FK163),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH163,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM163,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ163,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M163<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO163,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW163,$BZ163,$CC163,$CF163,$CI163,$CL163,$CO163,$CR163),0)","v":0},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BV163,Usage!$BS163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163=\"Summer\",Usage!$EQ163,Usage!$EN163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BW163,Usage!$BT163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163=\"Summer\",Usage!$ER163,Usage!$EO163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$BX163,Usage!$BU163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163=\"Summer\",Usage!$ES163,Usage!$EP163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CC163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163=\"Summer\",Usage!$FV163,Usage!$FS163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CD163,Usage!$CA163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163=\"Summer\",Usage!$FW163,Usage!$FT163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163=\"Summer\",Usage!$CE163,Usage!$CB163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163=\"Summer\",Usage!$FX163,Usage!$FU163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z163<>\"Summer\",Usage!$BW163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163<>\"Summer\",Usage!$EQ163,Usage!$EN163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BW163,Usage!$BT163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163<>\"Summer\",Usage!$ER163,Usage!$EO163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$BX163,Usage!$BU163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163<>\"Summer\",Usage!$ES163,Usage!$EP163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CC163,Usage!$BZ163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163<>\"Summer\",Usage!$FV163,Usage!$FS163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CD163,Usage!$CA163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163<>\"Summer\",Usage!$FW163,Usage!$FT163),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M163<>\"Summer\",Usage!$CE163,Usage!$CB163)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M163<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M163<>\"Summer\",Usage!$FX163,Usage!$FU163),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW163,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY163,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA163,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H163","v":0},{"$f":"Usage!$HD163","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD163","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN163,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO163,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I163","v":0},{"$f":"Usage!$HU163","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW163,2)","v":0},{"$f":"Usage!$HV163","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX163,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A164","v":163},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B164","v":0},{"$f":"Tenant!$C164","v":0},{"$f":"Tenant!$D164","v":0},{"$f":"Tenant!$E164","v":0},{"$f":"Tenant!$G164","v":0},{"$f":"Usage!$D164","v":"00:00:00"},{"$f":"Usage!$E164","v":"00:00:00"},{"$f":"Usage!$F164","v":0},{"$f":"Usage!$G164","v":0},{"$f":"Usage!$H164","v":0},{"$f":"Usage!$X164","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS164,2)","v":0},{"$f":"Usage!$AA164","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH164,2)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BV164,Usage!$BS164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M164=\"Summer\",Usage!$CK164,Usage!$CH164),2)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BW164,Usage!$BT164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M165=\"Summer\",Usage!$CL164,Usage!$CI164),2)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BX164,Usage!$BU164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M165=\"Summer\",Usage!$CM164,Usage!$CJ164),2)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CC164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M165=\"Summer\",Usage!$CZ164,Usage!$CW164),2)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CD164,Usage!$CA164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M165=\"Summer\",Usage!$DA164,Usage!$CX164),2)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CE164,Usage!$CB164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164=\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M164=\"Summer\",Usage!$DB164,Usage!$CY164),2)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BV164,Usage!$BS164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M164<>\"Summer\",Usage!$CK164,Usage!$CH164),2)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BW164,Usage!$BT164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M165<>\"Summer\",Usage!$CL164,Usage!$CI164),2)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BX164,Usage!$BU164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M165<>\"Summer\",Usage!$CM164,Usage!$CJ164),2)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CC164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M164<>\"Summer\",Usage!$CZ164,Usage!$CW164),2)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CD164,Usage!$CA164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M165<>\"Summer\",Usage!$DA164,Usage!$CX164),2)","v":0},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CE164,Usage!$CB164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M164<>\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M164<>\"Summer\",$G164<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M164=\"Summer\",$G164=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M165<>\"Summer\",Usage!$DB164,Usage!$CY164),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M164=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN164=TRUE,SUM($BD164*$BE164),Usage!$CO164),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M164=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC164=TRUE,SUM($BG164*$BH164),Usage!$DD164),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP164=TRUE,SUM($BJ164*$BK164),Usage!$CQ164),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE164=TRUE,SUM($BM164*$BN164),Usage!$DF164),2)","v":0},{"$f":"ROUND(Usage!$DP164,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV164,2),ROUND(Usage!$DZ164,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX164,2),ROUND(Usage!$EB164,2))","v":0},{"$f":"ROUND(Usage!$GN164,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC164=TRUE,SUM($BU164*$BV164),Usage!$ED164),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH164=TRUE,SUM($BX164*$BY164),Usage!$FI164),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE164=TRUE,SUM($CA164*$CB164),Usage!$EF164),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ164=TRUE,SUM($CD164*$CE164),Usage!$FK164),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH164,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM164,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ164,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M164<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO164,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW164,$BZ164,$CC164,$CF164,$CI164,$CL164,$CO164,$CR164),0)","v":0},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BV164,Usage!$BS164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164=\"Summer\",Usage!$EQ164,Usage!$EN164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BW164,Usage!$BT164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164=\"Summer\",Usage!$ER164,Usage!$EO164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$BX164,Usage!$BU164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164=\"Summer\",Usage!$ES164,Usage!$EP164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CC164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164=\"Summer\",Usage!$FV164,Usage!$FS164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CD164,Usage!$CA164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164=\"Summer\",Usage!$FW164,Usage!$FT164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164=\"Summer\",Usage!$CE164,Usage!$CB164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164=\"Summer\",Usage!$FX164,Usage!$FU164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z164<>\"Summer\",Usage!$BW164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164<>\"Summer\",Usage!$EQ164,Usage!$EN164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BW164,Usage!$BT164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164<>\"Summer\",Usage!$ER164,Usage!$EO164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$BX164,Usage!$BU164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164<>\"Summer\",Usage!$ES164,Usage!$EP164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CC164,Usage!$BZ164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164<>\"Summer\",Usage!$FV164,Usage!$FS164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CD164,Usage!$CA164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164<>\"Summer\",Usage!$FW164,Usage!$FT164),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M164<>\"Summer\",Usage!$CE164,Usage!$CB164)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M164<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M164<>\"Summer\",Usage!$FX164,Usage!$FU164),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW164,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY164,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA164,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H164","v":0},{"$f":"Usage!$HD164","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD164","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN164,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO164,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I164","v":0},{"$f":"Usage!$HU164","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW164,2)","v":0},{"$f":"Usage!$HV164","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX164,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A165","v":164},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B165","v":0},{"$f":"Tenant!$C165","v":0},{"$f":"Tenant!$D165","v":0},{"$f":"Tenant!$E165","v":0},{"$f":"Tenant!$G165","v":0},{"$f":"Usage!$D165","v":"00:00:00"},{"$f":"Usage!$E165","v":"00:00:00"},{"$f":"Usage!$F165","v":0},{"$f":"Usage!$G165","v":0},{"$f":"Usage!$H165","v":0},{"$f":"Usage!$X165","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS165,2)","v":0},{"$f":"Usage!$AA165","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH165,2)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BV165,Usage!$BS165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M165=\"Summer\",Usage!$CK165,Usage!$CH165),2)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BW165,Usage!$BT165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M166=\"Summer\",Usage!$CL165,Usage!$CI165),2)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BX165,Usage!$BU165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M166=\"Summer\",Usage!$CM165,Usage!$CJ165),2)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CC165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M166=\"Summer\",Usage!$CZ165,Usage!$CW165),2)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CD165,Usage!$CA165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M166=\"Summer\",Usage!$DA165,Usage!$CX165),2)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CE165,Usage!$CB165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165=\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M165=\"Summer\",Usage!$DB165,Usage!$CY165),2)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BV165,Usage!$BS165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M165<>\"Summer\",Usage!$CK165,Usage!$CH165),2)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BW165,Usage!$BT165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M166<>\"Summer\",Usage!$CL165,Usage!$CI165),2)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BX165,Usage!$BU165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M166<>\"Summer\",Usage!$CM165,Usage!$CJ165),2)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CC165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M165<>\"Summer\",Usage!$CZ165,Usage!$CW165),2)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CD165,Usage!$CA165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M166<>\"Summer\",Usage!$DA165,Usage!$CX165),2)","v":0},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CE165,Usage!$CB165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M165<>\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M165<>\"Summer\",$G165<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M165=\"Summer\",$G165=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M166<>\"Summer\",Usage!$DB165,Usage!$CY165),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M165=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN165=TRUE,SUM($BD165*$BE165),Usage!$CO165),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M165=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC165=TRUE,SUM($BG165*$BH165),Usage!$DD165),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP165=TRUE,SUM($BJ165*$BK165),Usage!$CQ165),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE165=TRUE,SUM($BM165*$BN165),Usage!$DF165),2)","v":0},{"$f":"ROUND(Usage!$DP165,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV165,2),ROUND(Usage!$DZ165,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX165,2),ROUND(Usage!$EB165,2))","v":0},{"$f":"ROUND(Usage!$GN165,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC165=TRUE,SUM($BU165*$BV165),Usage!$ED165),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH165=TRUE,SUM($BX165*$BY165),Usage!$FI165),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE165=TRUE,SUM($CA165*$CB165),Usage!$EF165),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ165=TRUE,SUM($CD165*$CE165),Usage!$FK165),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH165,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM165,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ165,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M165<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO165,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW165,$BZ165,$CC165,$CF165,$CI165,$CL165,$CO165,$CR165),0)","v":0},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BV165,Usage!$BS165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165=\"Summer\",Usage!$EQ165,Usage!$EN165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BW165,Usage!$BT165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165=\"Summer\",Usage!$ER165,Usage!$EO165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$BX165,Usage!$BU165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165=\"Summer\",Usage!$ES165,Usage!$EP165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CC165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165=\"Summer\",Usage!$FV165,Usage!$FS165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CD165,Usage!$CA165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165=\"Summer\",Usage!$FW165,Usage!$FT165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165=\"Summer\",Usage!$CE165,Usage!$CB165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165=\"Summer\",Usage!$FX165,Usage!$FU165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z165<>\"Summer\",Usage!$BW165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165<>\"Summer\",Usage!$EQ165,Usage!$EN165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BW165,Usage!$BT165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165<>\"Summer\",Usage!$ER165,Usage!$EO165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$BX165,Usage!$BU165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165<>\"Summer\",Usage!$ES165,Usage!$EP165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CC165,Usage!$BZ165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165<>\"Summer\",Usage!$FV165,Usage!$FS165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CD165,Usage!$CA165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165<>\"Summer\",Usage!$FW165,Usage!$FT165),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M165<>\"Summer\",Usage!$CE165,Usage!$CB165)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M165<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M165<>\"Summer\",Usage!$FX165,Usage!$FU165),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW165,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY165,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA165,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H165","v":0},{"$f":"Usage!$HD165","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD165","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN165,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO165,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I165","v":0},{"$f":"Usage!$HU165","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW165,2)","v":0},{"$f":"Usage!$HV165","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX165,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A166","v":165},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B166","v":0},{"$f":"Tenant!$C166","v":0},{"$f":"Tenant!$D166","v":0},{"$f":"Tenant!$E166","v":0},{"$f":"Tenant!$G166","v":0},{"$f":"Usage!$D166","v":"00:00:00"},{"$f":"Usage!$E166","v":"00:00:00"},{"$f":"Usage!$F166","v":0},{"$f":"Usage!$G166","v":0},{"$f":"Usage!$H166","v":0},{"$f":"Usage!$X166","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS166,2)","v":0},{"$f":"Usage!$AA166","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH166,2)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BV166,Usage!$BS166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M166=\"Summer\",Usage!$CK166,Usage!$CH166),2)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BW166,Usage!$BT166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M167=\"Summer\",Usage!$CL166,Usage!$CI166),2)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BX166,Usage!$BU166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M167=\"Summer\",Usage!$CM166,Usage!$CJ166),2)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CC166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M167=\"Summer\",Usage!$CZ166,Usage!$CW166),2)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CD166,Usage!$CA166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M167=\"Summer\",Usage!$DA166,Usage!$CX166),2)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CE166,Usage!$CB166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166=\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M166=\"Summer\",Usage!$DB166,Usage!$CY166),2)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BV166,Usage!$BS166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M166<>\"Summer\",Usage!$CK166,Usage!$CH166),2)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BW166,Usage!$BT166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M167<>\"Summer\",Usage!$CL166,Usage!$CI166),2)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BX166,Usage!$BU166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M167<>\"Summer\",Usage!$CM166,Usage!$CJ166),2)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CC166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M166<>\"Summer\",Usage!$CZ166,Usage!$CW166),2)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CD166,Usage!$CA166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M167<>\"Summer\",Usage!$DA166,Usage!$CX166),2)","v":0},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CE166,Usage!$CB166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M166<>\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M166<>\"Summer\",$G166<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M166=\"Summer\",$G166=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M167<>\"Summer\",Usage!$DB166,Usage!$CY166),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M166=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN166=TRUE,SUM($BD166*$BE166),Usage!$CO166),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M166=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC166=TRUE,SUM($BG166*$BH166),Usage!$DD166),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP166=TRUE,SUM($BJ166*$BK166),Usage!$CQ166),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE166=TRUE,SUM($BM166*$BN166),Usage!$DF166),2)","v":0},{"$f":"ROUND(Usage!$DP166,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV166,2),ROUND(Usage!$DZ166,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX166,2),ROUND(Usage!$EB166,2))","v":0},{"$f":"ROUND(Usage!$GN166,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC166=TRUE,SUM($BU166*$BV166),Usage!$ED166),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH166=TRUE,SUM($BX166*$BY166),Usage!$FI166),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE166=TRUE,SUM($CA166*$CB166),Usage!$EF166),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ166=TRUE,SUM($CD166*$CE166),Usage!$FK166),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH166,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM166,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ166,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M166<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO166,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW166,$BZ166,$CC166,$CF166,$CI166,$CL166,$CO166,$CR166),0)","v":0},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BV166,Usage!$BS166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166=\"Summer\",Usage!$EQ166,Usage!$EN166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BW166,Usage!$BT166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166=\"Summer\",Usage!$ER166,Usage!$EO166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$BX166,Usage!$BU166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166=\"Summer\",Usage!$ES166,Usage!$EP166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CC166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166=\"Summer\",Usage!$FV166,Usage!$FS166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CD166,Usage!$CA166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166=\"Summer\",Usage!$FW166,Usage!$FT166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166=\"Summer\",Usage!$CE166,Usage!$CB166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166=\"Summer\",Usage!$FX166,Usage!$FU166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z166<>\"Summer\",Usage!$BW166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166<>\"Summer\",Usage!$EQ166,Usage!$EN166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BW166,Usage!$BT166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166<>\"Summer\",Usage!$ER166,Usage!$EO166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$BX166,Usage!$BU166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166<>\"Summer\",Usage!$ES166,Usage!$EP166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CC166,Usage!$BZ166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166<>\"Summer\",Usage!$FV166,Usage!$FS166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CD166,Usage!$CA166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166<>\"Summer\",Usage!$FW166,Usage!$FT166),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M166<>\"Summer\",Usage!$CE166,Usage!$CB166)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M166<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M166<>\"Summer\",Usage!$FX166,Usage!$FU166),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW166,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY166,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA166,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H166","v":0},{"$f":"Usage!$HD166","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD166","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN166,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO166,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I166","v":0},{"$f":"Usage!$HU166","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW166,2)","v":0},{"$f":"Usage!$HV166","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX166,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A167","v":166},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B167","v":0},{"$f":"Tenant!$C167","v":0},{"$f":"Tenant!$D167","v":0},{"$f":"Tenant!$E167","v":0},{"$f":"Tenant!$G167","v":0},{"$f":"Usage!$D167","v":"00:00:00"},{"$f":"Usage!$E167","v":"00:00:00"},{"$f":"Usage!$F167","v":0},{"$f":"Usage!$G167","v":0},{"$f":"Usage!$H167","v":0},{"$f":"Usage!$X167","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS167,2)","v":0},{"$f":"Usage!$AA167","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH167,2)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BV167,Usage!$BS167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M167=\"Summer\",Usage!$CK167,Usage!$CH167),2)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BW167,Usage!$BT167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M168=\"Summer\",Usage!$CL167,Usage!$CI167),2)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BX167,Usage!$BU167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M168=\"Summer\",Usage!$CM167,Usage!$CJ167),2)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CC167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M168=\"Summer\",Usage!$CZ167,Usage!$CW167),2)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CD167,Usage!$CA167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M168=\"Summer\",Usage!$DA167,Usage!$CX167),2)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CE167,Usage!$CB167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167=\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M167=\"Summer\",Usage!$DB167,Usage!$CY167),2)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BV167,Usage!$BS167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M167<>\"Summer\",Usage!$CK167,Usage!$CH167),2)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BW167,Usage!$BT167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M168<>\"Summer\",Usage!$CL167,Usage!$CI167),2)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BX167,Usage!$BU167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M168<>\"Summer\",Usage!$CM167,Usage!$CJ167),2)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CC167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M167<>\"Summer\",Usage!$CZ167,Usage!$CW167),2)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CD167,Usage!$CA167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M168<>\"Summer\",Usage!$DA167,Usage!$CX167),2)","v":0},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CE167,Usage!$CB167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M167<>\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M167<>\"Summer\",$G167<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M167=\"Summer\",$G167=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M168<>\"Summer\",Usage!$DB167,Usage!$CY167),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M167=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN167=TRUE,SUM($BD167*$BE167),Usage!$CO167),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M167=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC167=TRUE,SUM($BG167*$BH167),Usage!$DD167),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP167=TRUE,SUM($BJ167*$BK167),Usage!$CQ167),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE167=TRUE,SUM($BM167*$BN167),Usage!$DF167),2)","v":0},{"$f":"ROUND(Usage!$DP167,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV167,2),ROUND(Usage!$DZ167,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX167,2),ROUND(Usage!$EB167,2))","v":0},{"$f":"ROUND(Usage!$GN167,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC167=TRUE,SUM($BU167*$BV167),Usage!$ED167),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH167=TRUE,SUM($BX167*$BY167),Usage!$FI167),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE167=TRUE,SUM($CA167*$CB167),Usage!$EF167),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ167=TRUE,SUM($CD167*$CE167),Usage!$FK167),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH167,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM167,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ167,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M167<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO167,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW167,$BZ167,$CC167,$CF167,$CI167,$CL167,$CO167,$CR167),0)","v":0},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BV167,Usage!$BS167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167=\"Summer\",Usage!$EQ167,Usage!$EN167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BW167,Usage!$BT167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167=\"Summer\",Usage!$ER167,Usage!$EO167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$BX167,Usage!$BU167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167=\"Summer\",Usage!$ES167,Usage!$EP167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CC167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167=\"Summer\",Usage!$FV167,Usage!$FS167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CD167,Usage!$CA167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167=\"Summer\",Usage!$FW167,Usage!$FT167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167=\"Summer\",Usage!$CE167,Usage!$CB167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167=\"Summer\",Usage!$FX167,Usage!$FU167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z167<>\"Summer\",Usage!$BW167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167<>\"Summer\",Usage!$EQ167,Usage!$EN167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BW167,Usage!$BT167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167<>\"Summer\",Usage!$ER167,Usage!$EO167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$BX167,Usage!$BU167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167<>\"Summer\",Usage!$ES167,Usage!$EP167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CC167,Usage!$BZ167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167<>\"Summer\",Usage!$FV167,Usage!$FS167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CD167,Usage!$CA167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167<>\"Summer\",Usage!$FW167,Usage!$FT167),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M167<>\"Summer\",Usage!$CE167,Usage!$CB167)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M167<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M167<>\"Summer\",Usage!$FX167,Usage!$FU167),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW167,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY167,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA167,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H167","v":0},{"$f":"Usage!$HD167","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD167","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN167,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO167,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I167","v":0},{"$f":"Usage!$HU167","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW167,2)","v":0},{"$f":"Usage!$HV167","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX167,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A168","v":167},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B168","v":0},{"$f":"Tenant!$C168","v":0},{"$f":"Tenant!$D168","v":0},{"$f":"Tenant!$E168","v":0},{"$f":"Tenant!$G168","v":0},{"$f":"Usage!$D168","v":"00:00:00"},{"$f":"Usage!$E168","v":"00:00:00"},{"$f":"Usage!$F168","v":0},{"$f":"Usage!$G168","v":0},{"$f":"Usage!$H168","v":0},{"$f":"Usage!$X168","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS168,2)","v":0},{"$f":"Usage!$AA168","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH168,2)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BV168,Usage!$BS168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M168=\"Summer\",Usage!$CK168,Usage!$CH168),2)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BW168,Usage!$BT168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M169=\"Summer\",Usage!$CL168,Usage!$CI168),2)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BX168,Usage!$BU168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M169=\"Summer\",Usage!$CM168,Usage!$CJ168),2)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CC168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M169=\"Summer\",Usage!$CZ168,Usage!$CW168),2)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CD168,Usage!$CA168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M169=\"Summer\",Usage!$DA168,Usage!$CX168),2)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CE168,Usage!$CB168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168=\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M168=\"Summer\",Usage!$DB168,Usage!$CY168),2)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BV168,Usage!$BS168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M168<>\"Summer\",Usage!$CK168,Usage!$CH168),2)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BW168,Usage!$BT168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M169<>\"Summer\",Usage!$CL168,Usage!$CI168),2)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BX168,Usage!$BU168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M169<>\"Summer\",Usage!$CM168,Usage!$CJ168),2)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CC168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M168<>\"Summer\",Usage!$CZ168,Usage!$CW168),2)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CD168,Usage!$CA168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M169<>\"Summer\",Usage!$DA168,Usage!$CX168),2)","v":0},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CE168,Usage!$CB168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M168<>\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M168<>\"Summer\",$G168<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M168=\"Summer\",$G168=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M169<>\"Summer\",Usage!$DB168,Usage!$CY168),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M168=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN168=TRUE,SUM($BD168*$BE168),Usage!$CO168),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M168=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC168=TRUE,SUM($BG168*$BH168),Usage!$DD168),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP168=TRUE,SUM($BJ168*$BK168),Usage!$CQ168),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE168=TRUE,SUM($BM168*$BN168),Usage!$DF168),2)","v":0},{"$f":"ROUND(Usage!$DP168,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV168,2),ROUND(Usage!$DZ168,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX168,2),ROUND(Usage!$EB168,2))","v":0},{"$f":"ROUND(Usage!$GN168,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC168=TRUE,SUM($BU168*$BV168),Usage!$ED168),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH168=TRUE,SUM($BX168*$BY168),Usage!$FI168),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE168=TRUE,SUM($CA168*$CB168),Usage!$EF168),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ168=TRUE,SUM($CD168*$CE168),Usage!$FK168),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH168,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM168,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ168,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M168<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO168,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW168,$BZ168,$CC168,$CF168,$CI168,$CL168,$CO168,$CR168),0)","v":0},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BV168,Usage!$BS168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168=\"Summer\",Usage!$EQ168,Usage!$EN168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BW168,Usage!$BT168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168=\"Summer\",Usage!$ER168,Usage!$EO168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$BX168,Usage!$BU168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168=\"Summer\",Usage!$ES168,Usage!$EP168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CC168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168=\"Summer\",Usage!$FV168,Usage!$FS168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CD168,Usage!$CA168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168=\"Summer\",Usage!$FW168,Usage!$FT168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168=\"Summer\",Usage!$CE168,Usage!$CB168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168=\"Summer\",Usage!$FX168,Usage!$FU168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z168<>\"Summer\",Usage!$BW168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168<>\"Summer\",Usage!$EQ168,Usage!$EN168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BW168,Usage!$BT168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168<>\"Summer\",Usage!$ER168,Usage!$EO168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$BX168,Usage!$BU168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168<>\"Summer\",Usage!$ES168,Usage!$EP168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CC168,Usage!$BZ168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168<>\"Summer\",Usage!$FV168,Usage!$FS168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CD168,Usage!$CA168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168<>\"Summer\",Usage!$FW168,Usage!$FT168),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M168<>\"Summer\",Usage!$CE168,Usage!$CB168)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M168<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M168<>\"Summer\",Usage!$FX168,Usage!$FU168),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW168,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY168,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA168,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H168","v":0},{"$f":"Usage!$HD168","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD168","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN168,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO168,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I168","v":0},{"$f":"Usage!$HU168","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW168,2)","v":0},{"$f":"Usage!$HV168","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX168,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A169","v":168},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B169","v":0},{"$f":"Tenant!$C169","v":0},{"$f":"Tenant!$D169","v":0},{"$f":"Tenant!$E169","v":0},{"$f":"Tenant!$G169","v":0},{"$f":"Usage!$D169","v":"00:00:00"},{"$f":"Usage!$E169","v":"00:00:00"},{"$f":"Usage!$F169","v":0},{"$f":"Usage!$G169","v":0},{"$f":"Usage!$H169","v":0},{"$f":"Usage!$X169","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS169,2)","v":0},{"$f":"Usage!$AA169","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH169,2)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BV169,Usage!$BS169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M169=\"Summer\",Usage!$CK169,Usage!$CH169),2)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BW169,Usage!$BT169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M170=\"Summer\",Usage!$CL169,Usage!$CI169),2)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BX169,Usage!$BU169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M170=\"Summer\",Usage!$CM169,Usage!$CJ169),2)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CC169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M170=\"Summer\",Usage!$CZ169,Usage!$CW169),2)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CD169,Usage!$CA169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M170=\"Summer\",Usage!$DA169,Usage!$CX169),2)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CE169,Usage!$CB169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169=\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M169=\"Summer\",Usage!$DB169,Usage!$CY169),2)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BV169,Usage!$BS169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M169<>\"Summer\",Usage!$CK169,Usage!$CH169),2)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BW169,Usage!$BT169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M170<>\"Summer\",Usage!$CL169,Usage!$CI169),2)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BX169,Usage!$BU169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M170<>\"Summer\",Usage!$CM169,Usage!$CJ169),2)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CC169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M169<>\"Summer\",Usage!$CZ169,Usage!$CW169),2)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CD169,Usage!$CA169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M170<>\"Summer\",Usage!$DA169,Usage!$CX169),2)","v":0},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CE169,Usage!$CB169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M169<>\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M169<>\"Summer\",$G169<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M169=\"Summer\",$G169=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M170<>\"Summer\",Usage!$DB169,Usage!$CY169),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M169=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN169=TRUE,SUM($BD169*$BE169),Usage!$CO169),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M169=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC169=TRUE,SUM($BG169*$BH169),Usage!$DD169),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP169=TRUE,SUM($BJ169*$BK169),Usage!$CQ169),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE169=TRUE,SUM($BM169*$BN169),Usage!$DF169),2)","v":0},{"$f":"ROUND(Usage!$DP169,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV169,2),ROUND(Usage!$DZ169,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX169,2),ROUND(Usage!$EB169,2))","v":0},{"$f":"ROUND(Usage!$GN169,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC169=TRUE,SUM($BU169*$BV169),Usage!$ED169),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH169=TRUE,SUM($BX169*$BY169),Usage!$FI169),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE169=TRUE,SUM($CA169*$CB169),Usage!$EF169),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ169=TRUE,SUM($CD169*$CE169),Usage!$FK169),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH169,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM169,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ169,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M169<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO169,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW169,$BZ169,$CC169,$CF169,$CI169,$CL169,$CO169,$CR169),0)","v":0},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BV169,Usage!$BS169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169=\"Summer\",Usage!$EQ169,Usage!$EN169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BW169,Usage!$BT169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169=\"Summer\",Usage!$ER169,Usage!$EO169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$BX169,Usage!$BU169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169=\"Summer\",Usage!$ES169,Usage!$EP169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CC169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169=\"Summer\",Usage!$FV169,Usage!$FS169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CD169,Usage!$CA169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169=\"Summer\",Usage!$FW169,Usage!$FT169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169=\"Summer\",Usage!$CE169,Usage!$CB169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169=\"Summer\",Usage!$FX169,Usage!$FU169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z169<>\"Summer\",Usage!$BW169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169<>\"Summer\",Usage!$EQ169,Usage!$EN169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BW169,Usage!$BT169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169<>\"Summer\",Usage!$ER169,Usage!$EO169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$BX169,Usage!$BU169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169<>\"Summer\",Usage!$ES169,Usage!$EP169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CC169,Usage!$BZ169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169<>\"Summer\",Usage!$FV169,Usage!$FS169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CD169,Usage!$CA169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169<>\"Summer\",Usage!$FW169,Usage!$FT169),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M169<>\"Summer\",Usage!$CE169,Usage!$CB169)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M169<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M169<>\"Summer\",Usage!$FX169,Usage!$FU169),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW169,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY169,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA169,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H169","v":0},{"$f":"Usage!$HD169","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD169","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN169,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO169,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I169","v":0},{"$f":"Usage!$HU169","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW169,2)","v":0},{"$f":"Usage!$HV169","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX169,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A170","v":169},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B170","v":0},{"$f":"Tenant!$C170","v":0},{"$f":"Tenant!$D170","v":0},{"$f":"Tenant!$E170","v":0},{"$f":"Tenant!$G170","v":0},{"$f":"Usage!$D170","v":"00:00:00"},{"$f":"Usage!$E170","v":"00:00:00"},{"$f":"Usage!$F170","v":0},{"$f":"Usage!$G170","v":0},{"$f":"Usage!$H170","v":0},{"$f":"Usage!$X170","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS170,2)","v":0},{"$f":"Usage!$AA170","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH170,2)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BV170,Usage!$BS170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M170=\"Summer\",Usage!$CK170,Usage!$CH170),2)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BW170,Usage!$BT170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M171=\"Summer\",Usage!$CL170,Usage!$CI170),2)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BX170,Usage!$BU170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M171=\"Summer\",Usage!$CM170,Usage!$CJ170),2)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CC170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M171=\"Summer\",Usage!$CZ170,Usage!$CW170),2)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CD170,Usage!$CA170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M171=\"Summer\",Usage!$DA170,Usage!$CX170),2)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CE170,Usage!$CB170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170=\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M170=\"Summer\",Usage!$DB170,Usage!$CY170),2)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BV170,Usage!$BS170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M170<>\"Summer\",Usage!$CK170,Usage!$CH170),2)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BW170,Usage!$BT170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M171<>\"Summer\",Usage!$CL170,Usage!$CI170),2)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BX170,Usage!$BU170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M171<>\"Summer\",Usage!$CM170,Usage!$CJ170),2)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CC170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M170<>\"Summer\",Usage!$CZ170,Usage!$CW170),2)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CD170,Usage!$CA170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M171<>\"Summer\",Usage!$DA170,Usage!$CX170),2)","v":0},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CE170,Usage!$CB170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M170<>\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M170<>\"Summer\",$G170<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M170=\"Summer\",$G170=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M171<>\"Summer\",Usage!$DB170,Usage!$CY170),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M170=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN170=TRUE,SUM($BD170*$BE170),Usage!$CO170),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M170=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC170=TRUE,SUM($BG170*$BH170),Usage!$DD170),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP170=TRUE,SUM($BJ170*$BK170),Usage!$CQ170),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE170=TRUE,SUM($BM170*$BN170),Usage!$DF170),2)","v":0},{"$f":"ROUND(Usage!$DP170,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV170,2),ROUND(Usage!$DZ170,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX170,2),ROUND(Usage!$EB170,2))","v":0},{"$f":"ROUND(Usage!$GN170,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC170=TRUE,SUM($BU170*$BV170),Usage!$ED170),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH170=TRUE,SUM($BX170*$BY170),Usage!$FI170),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE170=TRUE,SUM($CA170*$CB170),Usage!$EF170),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ170=TRUE,SUM($CD170*$CE170),Usage!$FK170),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH170,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM170,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ170,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M170<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO170,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW170,$BZ170,$CC170,$CF170,$CI170,$CL170,$CO170,$CR170),0)","v":0},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BV170,Usage!$BS170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170=\"Summer\",Usage!$EQ170,Usage!$EN170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BW170,Usage!$BT170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170=\"Summer\",Usage!$ER170,Usage!$EO170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$BX170,Usage!$BU170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170=\"Summer\",Usage!$ES170,Usage!$EP170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CC170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170=\"Summer\",Usage!$FV170,Usage!$FS170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CD170,Usage!$CA170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170=\"Summer\",Usage!$FW170,Usage!$FT170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170=\"Summer\",Usage!$CE170,Usage!$CB170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170=\"Summer\",Usage!$FX170,Usage!$FU170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z170<>\"Summer\",Usage!$BW170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170<>\"Summer\",Usage!$EQ170,Usage!$EN170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BW170,Usage!$BT170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170<>\"Summer\",Usage!$ER170,Usage!$EO170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$BX170,Usage!$BU170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170<>\"Summer\",Usage!$ES170,Usage!$EP170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CC170,Usage!$BZ170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170<>\"Summer\",Usage!$FV170,Usage!$FS170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CD170,Usage!$CA170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170<>\"Summer\",Usage!$FW170,Usage!$FT170),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M170<>\"Summer\",Usage!$CE170,Usage!$CB170)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M170<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M170<>\"Summer\",Usage!$FX170,Usage!$FU170),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW170,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY170,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA170,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H170","v":0},{"$f":"Usage!$HD170","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD170","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN170,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO170,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I170","v":0},{"$f":"Usage!$HU170","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW170,2)","v":0},{"$f":"Usage!$HV170","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX170,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A171","v":170},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B171","v":0},{"$f":"Tenant!$C171","v":0},{"$f":"Tenant!$D171","v":0},{"$f":"Tenant!$E171","v":0},{"$f":"Tenant!$G171","v":0},{"$f":"Usage!$D171","v":"00:00:00"},{"$f":"Usage!$E171","v":"00:00:00"},{"$f":"Usage!$F171","v":0},{"$f":"Usage!$G171","v":0},{"$f":"Usage!$H171","v":0},{"$f":"Usage!$X171","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS171,2)","v":0},{"$f":"Usage!$AA171","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH171,2)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BV171,Usage!$BS171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M171=\"Summer\",Usage!$CK171,Usage!$CH171),2)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BW171,Usage!$BT171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M172=\"Summer\",Usage!$CL171,Usage!$CI171),2)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BX171,Usage!$BU171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M172=\"Summer\",Usage!$CM171,Usage!$CJ171),2)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CC171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M172=\"Summer\",Usage!$CZ171,Usage!$CW171),2)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CD171,Usage!$CA171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M172=\"Summer\",Usage!$DA171,Usage!$CX171),2)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CE171,Usage!$CB171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171=\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M171=\"Summer\",Usage!$DB171,Usage!$CY171),2)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BV171,Usage!$BS171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M171<>\"Summer\",Usage!$CK171,Usage!$CH171),2)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BW171,Usage!$BT171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M172<>\"Summer\",Usage!$CL171,Usage!$CI171),2)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BX171,Usage!$BU171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M172<>\"Summer\",Usage!$CM171,Usage!$CJ171),2)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CC171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M171<>\"Summer\",Usage!$CZ171,Usage!$CW171),2)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CD171,Usage!$CA171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M172<>\"Summer\",Usage!$DA171,Usage!$CX171),2)","v":0},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CE171,Usage!$CB171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M171<>\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M171<>\"Summer\",$G171<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M171=\"Summer\",$G171=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M172<>\"Summer\",Usage!$DB171,Usage!$CY171),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M171=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN171=TRUE,SUM($BD171*$BE171),Usage!$CO171),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M171=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC171=TRUE,SUM($BG171*$BH171),Usage!$DD171),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP171=TRUE,SUM($BJ171*$BK171),Usage!$CQ171),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE171=TRUE,SUM($BM171*$BN171),Usage!$DF171),2)","v":0},{"$f":"ROUND(Usage!$DP171,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV171,2),ROUND(Usage!$DZ171,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX171,2),ROUND(Usage!$EB171,2))","v":0},{"$f":"ROUND(Usage!$GN171,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC171=TRUE,SUM($BU171*$BV171),Usage!$ED171),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH171=TRUE,SUM($BX171*$BY171),Usage!$FI171),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE171=TRUE,SUM($CA171*$CB171),Usage!$EF171),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ171=TRUE,SUM($CD171*$CE171),Usage!$FK171),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH171,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM171,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ171,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M171<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO171,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW171,$BZ171,$CC171,$CF171,$CI171,$CL171,$CO171,$CR171),0)","v":0},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BV171,Usage!$BS171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171=\"Summer\",Usage!$EQ171,Usage!$EN171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BW171,Usage!$BT171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171=\"Summer\",Usage!$ER171,Usage!$EO171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$BX171,Usage!$BU171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171=\"Summer\",Usage!$ES171,Usage!$EP171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CC171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171=\"Summer\",Usage!$FV171,Usage!$FS171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CD171,Usage!$CA171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171=\"Summer\",Usage!$FW171,Usage!$FT171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171=\"Summer\",Usage!$CE171,Usage!$CB171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171=\"Summer\",Usage!$FX171,Usage!$FU171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z171<>\"Summer\",Usage!$BW171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171<>\"Summer\",Usage!$EQ171,Usage!$EN171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BW171,Usage!$BT171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171<>\"Summer\",Usage!$ER171,Usage!$EO171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$BX171,Usage!$BU171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171<>\"Summer\",Usage!$ES171,Usage!$EP171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CC171,Usage!$BZ171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171<>\"Summer\",Usage!$FV171,Usage!$FS171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CD171,Usage!$CA171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171<>\"Summer\",Usage!$FW171,Usage!$FT171),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M171<>\"Summer\",Usage!$CE171,Usage!$CB171)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M171<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M171<>\"Summer\",Usage!$FX171,Usage!$FU171),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW171,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY171,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA171,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H171","v":0},{"$f":"Usage!$HD171","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD171","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN171,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO171,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I171","v":0},{"$f":"Usage!$HU171","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW171,2)","v":0},{"$f":"Usage!$HV171","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX171,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A172","v":171},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B172","v":0},{"$f":"Tenant!$C172","v":0},{"$f":"Tenant!$D172","v":0},{"$f":"Tenant!$E172","v":0},{"$f":"Tenant!$G172","v":0},{"$f":"Usage!$D172","v":"00:00:00"},{"$f":"Usage!$E172","v":"00:00:00"},{"$f":"Usage!$F172","v":0},{"$f":"Usage!$G172","v":0},{"$f":"Usage!$H172","v":0},{"$f":"Usage!$X172","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS172,2)","v":0},{"$f":"Usage!$AA172","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH172,2)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BV172,Usage!$BS172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M172=\"Summer\",Usage!$CK172,Usage!$CH172),2)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BW172,Usage!$BT172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M173=\"Summer\",Usage!$CL172,Usage!$CI172),2)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BX172,Usage!$BU172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M173=\"Summer\",Usage!$CM172,Usage!$CJ172),2)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CC172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M173=\"Summer\",Usage!$CZ172,Usage!$CW172),2)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CD172,Usage!$CA172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M173=\"Summer\",Usage!$DA172,Usage!$CX172),2)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CE172,Usage!$CB172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172=\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M172=\"Summer\",Usage!$DB172,Usage!$CY172),2)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BV172,Usage!$BS172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M172<>\"Summer\",Usage!$CK172,Usage!$CH172),2)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BW172,Usage!$BT172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M173<>\"Summer\",Usage!$CL172,Usage!$CI172),2)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BX172,Usage!$BU172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M173<>\"Summer\",Usage!$CM172,Usage!$CJ172),2)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CC172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M172<>\"Summer\",Usage!$CZ172,Usage!$CW172),2)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CD172,Usage!$CA172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M173<>\"Summer\",Usage!$DA172,Usage!$CX172),2)","v":0},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CE172,Usage!$CB172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M172<>\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M172<>\"Summer\",$G172<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M172=\"Summer\",$G172=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M173<>\"Summer\",Usage!$DB172,Usage!$CY172),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M172=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN172=TRUE,SUM($BD172*$BE172),Usage!$CO172),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M172=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC172=TRUE,SUM($BG172*$BH172),Usage!$DD172),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP172=TRUE,SUM($BJ172*$BK172),Usage!$CQ172),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE172=TRUE,SUM($BM172*$BN172),Usage!$DF172),2)","v":0},{"$f":"ROUND(Usage!$DP172,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV172,2),ROUND(Usage!$DZ172,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX172,2),ROUND(Usage!$EB172,2))","v":0},{"$f":"ROUND(Usage!$GN172,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC172=TRUE,SUM($BU172*$BV172),Usage!$ED172),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH172=TRUE,SUM($BX172*$BY172),Usage!$FI172),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE172=TRUE,SUM($CA172*$CB172),Usage!$EF172),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ172=TRUE,SUM($CD172*$CE172),Usage!$FK172),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH172,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM172,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ172,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M172<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO172,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW172,$BZ172,$CC172,$CF172,$CI172,$CL172,$CO172,$CR172),0)","v":0},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BV172,Usage!$BS172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172=\"Summer\",Usage!$EQ172,Usage!$EN172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BW172,Usage!$BT172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172=\"Summer\",Usage!$ER172,Usage!$EO172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$BX172,Usage!$BU172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172=\"Summer\",Usage!$ES172,Usage!$EP172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CC172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172=\"Summer\",Usage!$FV172,Usage!$FS172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CD172,Usage!$CA172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172=\"Summer\",Usage!$FW172,Usage!$FT172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172=\"Summer\",Usage!$CE172,Usage!$CB172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172=\"Summer\",Usage!$FX172,Usage!$FU172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z172<>\"Summer\",Usage!$BW172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172<>\"Summer\",Usage!$EQ172,Usage!$EN172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BW172,Usage!$BT172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172<>\"Summer\",Usage!$ER172,Usage!$EO172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$BX172,Usage!$BU172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172<>\"Summer\",Usage!$ES172,Usage!$EP172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CC172,Usage!$BZ172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172<>\"Summer\",Usage!$FV172,Usage!$FS172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CD172,Usage!$CA172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172<>\"Summer\",Usage!$FW172,Usage!$FT172),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M172<>\"Summer\",Usage!$CE172,Usage!$CB172)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M172<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M172<>\"Summer\",Usage!$FX172,Usage!$FU172),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW172,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY172,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA172,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H172","v":0},{"$f":"Usage!$HD172","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD172","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN172,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO172,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I172","v":0},{"$f":"Usage!$HU172","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW172,2)","v":0},{"$f":"Usage!$HV172","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX172,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A173","v":172},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B173","v":0},{"$f":"Tenant!$C173","v":0},{"$f":"Tenant!$D173","v":0},{"$f":"Tenant!$E173","v":0},{"$f":"Tenant!$G173","v":0},{"$f":"Usage!$D173","v":"00:00:00"},{"$f":"Usage!$E173","v":"00:00:00"},{"$f":"Usage!$F173","v":0},{"$f":"Usage!$G173","v":0},{"$f":"Usage!$H173","v":0},{"$f":"Usage!$X173","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS173,2)","v":0},{"$f":"Usage!$AA173","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH173,2)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BV173,Usage!$BS173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M173=\"Summer\",Usage!$CK173,Usage!$CH173),2)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BW173,Usage!$BT173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M174=\"Summer\",Usage!$CL173,Usage!$CI173),2)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BX173,Usage!$BU173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M174=\"Summer\",Usage!$CM173,Usage!$CJ173),2)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CC173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M174=\"Summer\",Usage!$CZ173,Usage!$CW173),2)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CD173,Usage!$CA173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M174=\"Summer\",Usage!$DA173,Usage!$CX173),2)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CE173,Usage!$CB173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173=\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M173=\"Summer\",Usage!$DB173,Usage!$CY173),2)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BV173,Usage!$BS173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M173<>\"Summer\",Usage!$CK173,Usage!$CH173),2)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BW173,Usage!$BT173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M174<>\"Summer\",Usage!$CL173,Usage!$CI173),2)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BX173,Usage!$BU173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M174<>\"Summer\",Usage!$CM173,Usage!$CJ173),2)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CC173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M173<>\"Summer\",Usage!$CZ173,Usage!$CW173),2)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CD173,Usage!$CA173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M174<>\"Summer\",Usage!$DA173,Usage!$CX173),2)","v":0},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CE173,Usage!$CB173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M173<>\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M173<>\"Summer\",$G173<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M173=\"Summer\",$G173=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M174<>\"Summer\",Usage!$DB173,Usage!$CY173),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M173=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN173=TRUE,SUM($BD173*$BE173),Usage!$CO173),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M173=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC173=TRUE,SUM($BG173*$BH173),Usage!$DD173),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP173=TRUE,SUM($BJ173*$BK173),Usage!$CQ173),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE173=TRUE,SUM($BM173*$BN173),Usage!$DF173),2)","v":0},{"$f":"ROUND(Usage!$DP173,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV173,2),ROUND(Usage!$DZ173,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX173,2),ROUND(Usage!$EB173,2))","v":0},{"$f":"ROUND(Usage!$GN173,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC173=TRUE,SUM($BU173*$BV173),Usage!$ED173),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH173=TRUE,SUM($BX173*$BY173),Usage!$FI173),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE173=TRUE,SUM($CA173*$CB173),Usage!$EF173),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ173=TRUE,SUM($CD173*$CE173),Usage!$FK173),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH173,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM173,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ173,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M173<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO173,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW173,$BZ173,$CC173,$CF173,$CI173,$CL173,$CO173,$CR173),0)","v":0},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BV173,Usage!$BS173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173=\"Summer\",Usage!$EQ173,Usage!$EN173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BW173,Usage!$BT173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173=\"Summer\",Usage!$ER173,Usage!$EO173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$BX173,Usage!$BU173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173=\"Summer\",Usage!$ES173,Usage!$EP173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CC173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173=\"Summer\",Usage!$FV173,Usage!$FS173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CD173,Usage!$CA173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173=\"Summer\",Usage!$FW173,Usage!$FT173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173=\"Summer\",Usage!$CE173,Usage!$CB173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173=\"Summer\",Usage!$FX173,Usage!$FU173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z173<>\"Summer\",Usage!$BW173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173<>\"Summer\",Usage!$EQ173,Usage!$EN173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BW173,Usage!$BT173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173<>\"Summer\",Usage!$ER173,Usage!$EO173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$BX173,Usage!$BU173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173<>\"Summer\",Usage!$ES173,Usage!$EP173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CC173,Usage!$BZ173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173<>\"Summer\",Usage!$FV173,Usage!$FS173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CD173,Usage!$CA173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173<>\"Summer\",Usage!$FW173,Usage!$FT173),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M173<>\"Summer\",Usage!$CE173,Usage!$CB173)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M173<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M173<>\"Summer\",Usage!$FX173,Usage!$FU173),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW173,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY173,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA173,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H173","v":0},{"$f":"Usage!$HD173","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD173","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN173,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO173,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I173","v":0},{"$f":"Usage!$HU173","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW173,2)","v":0},{"$f":"Usage!$HV173","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX173,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A174","v":173},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B174","v":0},{"$f":"Tenant!$C174","v":0},{"$f":"Tenant!$D174","v":0},{"$f":"Tenant!$E174","v":0},{"$f":"Tenant!$G174","v":0},{"$f":"Usage!$D174","v":"00:00:00"},{"$f":"Usage!$E174","v":"00:00:00"},{"$f":"Usage!$F174","v":0},{"$f":"Usage!$G174","v":0},{"$f":"Usage!$H174","v":0},{"$f":"Usage!$X174","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS174,2)","v":0},{"$f":"Usage!$AA174","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH174,2)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BV174,Usage!$BS174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M174=\"Summer\",Usage!$CK174,Usage!$CH174),2)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BW174,Usage!$BT174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M175=\"Summer\",Usage!$CL174,Usage!$CI174),2)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BX174,Usage!$BU174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M175=\"Summer\",Usage!$CM174,Usage!$CJ174),2)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CC174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M175=\"Summer\",Usage!$CZ174,Usage!$CW174),2)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CD174,Usage!$CA174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M175=\"Summer\",Usage!$DA174,Usage!$CX174),2)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CE174,Usage!$CB174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174=\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M174=\"Summer\",Usage!$DB174,Usage!$CY174),2)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BV174,Usage!$BS174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M174<>\"Summer\",Usage!$CK174,Usage!$CH174),2)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BW174,Usage!$BT174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M175<>\"Summer\",Usage!$CL174,Usage!$CI174),2)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BX174,Usage!$BU174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M175<>\"Summer\",Usage!$CM174,Usage!$CJ174),2)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CC174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M174<>\"Summer\",Usage!$CZ174,Usage!$CW174),2)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CD174,Usage!$CA174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M175<>\"Summer\",Usage!$DA174,Usage!$CX174),2)","v":0},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CE174,Usage!$CB174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M174<>\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M174<>\"Summer\",$G174<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M174=\"Summer\",$G174=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M175<>\"Summer\",Usage!$DB174,Usage!$CY174),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M174=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN174=TRUE,SUM($BD174*$BE174),Usage!$CO174),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M174=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC174=TRUE,SUM($BG174*$BH174),Usage!$DD174),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP174=TRUE,SUM($BJ174*$BK174),Usage!$CQ174),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE174=TRUE,SUM($BM174*$BN174),Usage!$DF174),2)","v":0},{"$f":"ROUND(Usage!$DP174,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV174,2),ROUND(Usage!$DZ174,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX174,2),ROUND(Usage!$EB174,2))","v":0},{"$f":"ROUND(Usage!$GN174,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC174=TRUE,SUM($BU174*$BV174),Usage!$ED174),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH174=TRUE,SUM($BX174*$BY174),Usage!$FI174),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE174=TRUE,SUM($CA174*$CB174),Usage!$EF174),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ174=TRUE,SUM($CD174*$CE174),Usage!$FK174),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH174,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM174,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ174,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M174<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO174,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW174,$BZ174,$CC174,$CF174,$CI174,$CL174,$CO174,$CR174),0)","v":0},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BV174,Usage!$BS174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174=\"Summer\",Usage!$EQ174,Usage!$EN174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BW174,Usage!$BT174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174=\"Summer\",Usage!$ER174,Usage!$EO174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$BX174,Usage!$BU174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174=\"Summer\",Usage!$ES174,Usage!$EP174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CC174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174=\"Summer\",Usage!$FV174,Usage!$FS174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CD174,Usage!$CA174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174=\"Summer\",Usage!$FW174,Usage!$FT174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174=\"Summer\",Usage!$CE174,Usage!$CB174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174=\"Summer\",Usage!$FX174,Usage!$FU174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z174<>\"Summer\",Usage!$BW174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174<>\"Summer\",Usage!$EQ174,Usage!$EN174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BW174,Usage!$BT174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174<>\"Summer\",Usage!$ER174,Usage!$EO174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$BX174,Usage!$BU174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174<>\"Summer\",Usage!$ES174,Usage!$EP174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CC174,Usage!$BZ174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174<>\"Summer\",Usage!$FV174,Usage!$FS174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CD174,Usage!$CA174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174<>\"Summer\",Usage!$FW174,Usage!$FT174),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M174<>\"Summer\",Usage!$CE174,Usage!$CB174)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M174<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M174<>\"Summer\",Usage!$FX174,Usage!$FU174),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW174,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY174,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA174,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H174","v":0},{"$f":"Usage!$HD174","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD174","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN174,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO174,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I174","v":0},{"$f":"Usage!$HU174","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW174,2)","v":0},{"$f":"Usage!$HV174","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX174,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A175","v":174},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B175","v":0},{"$f":"Tenant!$C175","v":0},{"$f":"Tenant!$D175","v":0},{"$f":"Tenant!$E175","v":0},{"$f":"Tenant!$G175","v":0},{"$f":"Usage!$D175","v":"00:00:00"},{"$f":"Usage!$E175","v":"00:00:00"},{"$f":"Usage!$F175","v":0},{"$f":"Usage!$G175","v":0},{"$f":"Usage!$H175","v":0},{"$f":"Usage!$X175","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS175,2)","v":0},{"$f":"Usage!$AA175","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH175,2)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BV175,Usage!$BS175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M175=\"Summer\",Usage!$CK175,Usage!$CH175),2)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BW175,Usage!$BT175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M176=\"Summer\",Usage!$CL175,Usage!$CI175),2)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BX175,Usage!$BU175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M176=\"Summer\",Usage!$CM175,Usage!$CJ175),2)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CC175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M176=\"Summer\",Usage!$CZ175,Usage!$CW175),2)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CD175,Usage!$CA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M176=\"Summer\",Usage!$DA175,Usage!$CX175),2)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CE175,Usage!$CB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175=\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M175=\"Summer\",Usage!$DB175,Usage!$CY175),2)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BV175,Usage!$BS175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M175<>\"Summer\",Usage!$CK175,Usage!$CH175),2)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BW175,Usage!$BT175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M176<>\"Summer\",Usage!$CL175,Usage!$CI175),2)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BX175,Usage!$BU175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M176<>\"Summer\",Usage!$CM175,Usage!$CJ175),2)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CC175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M175<>\"Summer\",Usage!$CZ175,Usage!$CW175),2)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CD175,Usage!$CA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M176<>\"Summer\",Usage!$DA175,Usage!$CX175),2)","v":0},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CE175,Usage!$CB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M175<>\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M175<>\"Summer\",$G175<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M175=\"Summer\",$G175=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M176<>\"Summer\",Usage!$DB175,Usage!$CY175),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M175=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN175=TRUE,SUM($BD175*$BE175),Usage!$CO175),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M175=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC175=TRUE,SUM($BG175*$BH175),Usage!$DD175),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP175=TRUE,SUM($BJ175*$BK175),Usage!$CQ175),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE175=TRUE,SUM($BM175*$BN175),Usage!$DF175),2)","v":0},{"$f":"ROUND(Usage!$DP175,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV175,2),ROUND(Usage!$DZ175,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX175,2),ROUND(Usage!$EB175,2))","v":0},{"$f":"ROUND(Usage!$GN175,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC175=TRUE,SUM($BU175*$BV175),Usage!$ED175),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH175=TRUE,SUM($BX175*$BY175),Usage!$FI175),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE175=TRUE,SUM($CA175*$CB175),Usage!$EF175),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ175=TRUE,SUM($CD175*$CE175),Usage!$FK175),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH175,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM175,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ175,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M175<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO175,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW175,$BZ175,$CC175,$CF175,$CI175,$CL175,$CO175,$CR175),0)","v":0},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BV175,Usage!$BS175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175=\"Summer\",Usage!$EQ175,Usage!$EN175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BW175,Usage!$BT175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175=\"Summer\",Usage!$ER175,Usage!$EO175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$BX175,Usage!$BU175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175=\"Summer\",Usage!$ES175,Usage!$EP175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CC175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175=\"Summer\",Usage!$FV175,Usage!$FS175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CD175,Usage!$CA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175=\"Summer\",Usage!$FW175,Usage!$FT175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175=\"Summer\",Usage!$CE175,Usage!$CB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175=\"Summer\",Usage!$FX175,Usage!$FU175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z175<>\"Summer\",Usage!$BW175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175<>\"Summer\",Usage!$EQ175,Usage!$EN175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BW175,Usage!$BT175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175<>\"Summer\",Usage!$ER175,Usage!$EO175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$BX175,Usage!$BU175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175<>\"Summer\",Usage!$ES175,Usage!$EP175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CC175,Usage!$BZ175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175<>\"Summer\",Usage!$FV175,Usage!$FS175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CD175,Usage!$CA175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175<>\"Summer\",Usage!$FW175,Usage!$FT175),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M175<>\"Summer\",Usage!$CE175,Usage!$CB175)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M175<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M175<>\"Summer\",Usage!$FX175,Usage!$FU175),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW175,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY175,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA175,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H175","v":0},{"$f":"Usage!$HD175","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD175","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN175,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO175,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I175","v":0},{"$f":"Usage!$HU175","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW175,2)","v":0},{"$f":"Usage!$HV175","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX175,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A176","v":175},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B176","v":0},{"$f":"Tenant!$C176","v":0},{"$f":"Tenant!$D176","v":0},{"$f":"Tenant!$E176","v":0},{"$f":"Tenant!$G176","v":0},{"$f":"Usage!$D176","v":"00:00:00"},{"$f":"Usage!$E176","v":"00:00:00"},{"$f":"Usage!$F176","v":0},{"$f":"Usage!$G176","v":0},{"$f":"Usage!$H176","v":0},{"$f":"Usage!$X176","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS176,2)","v":0},{"$f":"Usage!$AA176","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH176,2)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BV176,Usage!$BS176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M176=\"Summer\",Usage!$CK176,Usage!$CH176),2)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BW176,Usage!$BT176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M177=\"Summer\",Usage!$CL176,Usage!$CI176),2)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BX176,Usage!$BU176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M177=\"Summer\",Usage!$CM176,Usage!$CJ176),2)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CC176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M177=\"Summer\",Usage!$CZ176,Usage!$CW176),2)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CD176,Usage!$CA176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M177=\"Summer\",Usage!$DA176,Usage!$CX176),2)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CE176,Usage!$CB176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176=\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M176=\"Summer\",Usage!$DB176,Usage!$CY176),2)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BV176,Usage!$BS176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M176<>\"Summer\",Usage!$CK176,Usage!$CH176),2)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BW176,Usage!$BT176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M177<>\"Summer\",Usage!$CL176,Usage!$CI176),2)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BX176,Usage!$BU176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M177<>\"Summer\",Usage!$CM176,Usage!$CJ176),2)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CC176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M176<>\"Summer\",Usage!$CZ176,Usage!$CW176),2)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CD176,Usage!$CA176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M177<>\"Summer\",Usage!$DA176,Usage!$CX176),2)","v":0},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CE176,Usage!$CB176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M176<>\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M176<>\"Summer\",$G176<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M176=\"Summer\",$G176=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M177<>\"Summer\",Usage!$DB176,Usage!$CY176),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M176=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN176=TRUE,SUM($BD176*$BE176),Usage!$CO176),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M176=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC176=TRUE,SUM($BG176*$BH176),Usage!$DD176),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP176=TRUE,SUM($BJ176*$BK176),Usage!$CQ176),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE176=TRUE,SUM($BM176*$BN176),Usage!$DF176),2)","v":0},{"$f":"ROUND(Usage!$DP176,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV176,2),ROUND(Usage!$DZ176,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX176,2),ROUND(Usage!$EB176,2))","v":0},{"$f":"ROUND(Usage!$GN176,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC176=TRUE,SUM($BU176*$BV176),Usage!$ED176),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH176=TRUE,SUM($BX176*$BY176),Usage!$FI176),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE176=TRUE,SUM($CA176*$CB176),Usage!$EF176),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ176=TRUE,SUM($CD176*$CE176),Usage!$FK176),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH176,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM176,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ176,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M176<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO176,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW176,$BZ176,$CC176,$CF176,$CI176,$CL176,$CO176,$CR176),0)","v":0},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BV176,Usage!$BS176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176=\"Summer\",Usage!$EQ176,Usage!$EN176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BW176,Usage!$BT176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176=\"Summer\",Usage!$ER176,Usage!$EO176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$BX176,Usage!$BU176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176=\"Summer\",Usage!$ES176,Usage!$EP176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CC176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176=\"Summer\",Usage!$FV176,Usage!$FS176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CD176,Usage!$CA176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176=\"Summer\",Usage!$FW176,Usage!$FT176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176=\"Summer\",Usage!$CE176,Usage!$CB176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176=\"Summer\",Usage!$FX176,Usage!$FU176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z176<>\"Summer\",Usage!$BW176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176<>\"Summer\",Usage!$EQ176,Usage!$EN176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BW176,Usage!$BT176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176<>\"Summer\",Usage!$ER176,Usage!$EO176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$BX176,Usage!$BU176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176<>\"Summer\",Usage!$ES176,Usage!$EP176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CC176,Usage!$BZ176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176<>\"Summer\",Usage!$FV176,Usage!$FS176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CD176,Usage!$CA176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176<>\"Summer\",Usage!$FW176,Usage!$FT176),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M176<>\"Summer\",Usage!$CE176,Usage!$CB176)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M176<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M176<>\"Summer\",Usage!$FX176,Usage!$FU176),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW176,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY176,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA176,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H176","v":0},{"$f":"Usage!$HD176","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD176","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN176,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO176,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I176","v":0},{"$f":"Usage!$HU176","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW176,2)","v":0},{"$f":"Usage!$HV176","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX176,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A177","v":176},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B177","v":0},{"$f":"Tenant!$C177","v":0},{"$f":"Tenant!$D177","v":0},{"$f":"Tenant!$E177","v":0},{"$f":"Tenant!$G177","v":0},{"$f":"Usage!$D177","v":"00:00:00"},{"$f":"Usage!$E177","v":"00:00:00"},{"$f":"Usage!$F177","v":0},{"$f":"Usage!$G177","v":0},{"$f":"Usage!$H177","v":0},{"$f":"Usage!$X177","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS177,2)","v":0},{"$f":"Usage!$AA177","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH177,2)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BV177,Usage!$BS177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M177=\"Summer\",Usage!$CK177,Usage!$CH177),2)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BW177,Usage!$BT177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M178=\"Summer\",Usage!$CL177,Usage!$CI177),2)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BX177,Usage!$BU177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M178=\"Summer\",Usage!$CM177,Usage!$CJ177),2)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CC177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M178=\"Summer\",Usage!$CZ177,Usage!$CW177),2)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CD177,Usage!$CA177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M178=\"Summer\",Usage!$DA177,Usage!$CX177),2)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CE177,Usage!$CB177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177=\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M177=\"Summer\",Usage!$DB177,Usage!$CY177),2)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BV177,Usage!$BS177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M177<>\"Summer\",Usage!$CK177,Usage!$CH177),2)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BW177,Usage!$BT177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M178<>\"Summer\",Usage!$CL177,Usage!$CI177),2)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BX177,Usage!$BU177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M178<>\"Summer\",Usage!$CM177,Usage!$CJ177),2)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CC177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M177<>\"Summer\",Usage!$CZ177,Usage!$CW177),2)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CD177,Usage!$CA177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M178<>\"Summer\",Usage!$DA177,Usage!$CX177),2)","v":0},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CE177,Usage!$CB177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M177<>\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M177<>\"Summer\",$G177<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M177=\"Summer\",$G177=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M178<>\"Summer\",Usage!$DB177,Usage!$CY177),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M177=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN177=TRUE,SUM($BD177*$BE177),Usage!$CO177),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M177=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC177=TRUE,SUM($BG177*$BH177),Usage!$DD177),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP177=TRUE,SUM($BJ177*$BK177),Usage!$CQ177),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE177=TRUE,SUM($BM177*$BN177),Usage!$DF177),2)","v":0},{"$f":"ROUND(Usage!$DP177,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV177,2),ROUND(Usage!$DZ177,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX177,2),ROUND(Usage!$EB177,2))","v":0},{"$f":"ROUND(Usage!$GN177,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC177=TRUE,SUM($BU177*$BV177),Usage!$ED177),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH177=TRUE,SUM($BX177*$BY177),Usage!$FI177),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE177=TRUE,SUM($CA177*$CB177),Usage!$EF177),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ177=TRUE,SUM($CD177*$CE177),Usage!$FK177),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH177,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM177,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ177,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M177<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO177,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW177,$BZ177,$CC177,$CF177,$CI177,$CL177,$CO177,$CR177),0)","v":0},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BV177,Usage!$BS177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177=\"Summer\",Usage!$EQ177,Usage!$EN177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BW177,Usage!$BT177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177=\"Summer\",Usage!$ER177,Usage!$EO177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$BX177,Usage!$BU177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177=\"Summer\",Usage!$ES177,Usage!$EP177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CC177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177=\"Summer\",Usage!$FV177,Usage!$FS177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CD177,Usage!$CA177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177=\"Summer\",Usage!$FW177,Usage!$FT177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177=\"Summer\",Usage!$CE177,Usage!$CB177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177=\"Summer\",Usage!$FX177,Usage!$FU177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z177<>\"Summer\",Usage!$BW177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177<>\"Summer\",Usage!$EQ177,Usage!$EN177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BW177,Usage!$BT177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177<>\"Summer\",Usage!$ER177,Usage!$EO177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$BX177,Usage!$BU177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177<>\"Summer\",Usage!$ES177,Usage!$EP177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CC177,Usage!$BZ177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177<>\"Summer\",Usage!$FV177,Usage!$FS177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CD177,Usage!$CA177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177<>\"Summer\",Usage!$FW177,Usage!$FT177),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M177<>\"Summer\",Usage!$CE177,Usage!$CB177)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M177<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M177<>\"Summer\",Usage!$FX177,Usage!$FU177),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW177,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY177,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA177,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H177","v":0},{"$f":"Usage!$HD177","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD177","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN177,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO177,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I177","v":0},{"$f":"Usage!$HU177","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW177,2)","v":0},{"$f":"Usage!$HV177","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX177,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A178","v":177},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B178","v":0},{"$f":"Tenant!$C178","v":0},{"$f":"Tenant!$D178","v":0},{"$f":"Tenant!$E178","v":0},{"$f":"Tenant!$G178","v":0},{"$f":"Usage!$D178","v":"00:00:00"},{"$f":"Usage!$E178","v":"00:00:00"},{"$f":"Usage!$F178","v":0},{"$f":"Usage!$G178","v":0},{"$f":"Usage!$H178","v":0},{"$f":"Usage!$X178","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS178,2)","v":0},{"$f":"Usage!$AA178","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH178,2)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BV178,Usage!$BS178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M178=\"Summer\",Usage!$CK178,Usage!$CH178),2)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BW178,Usage!$BT178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M179=\"Summer\",Usage!$CL178,Usage!$CI178),2)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BX178,Usage!$BU178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M179=\"Summer\",Usage!$CM178,Usage!$CJ178),2)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CC178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M179=\"Summer\",Usage!$CZ178,Usage!$CW178),2)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CD178,Usage!$CA178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M179=\"Summer\",Usage!$DA178,Usage!$CX178),2)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CE178,Usage!$CB178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178=\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M178=\"Summer\",Usage!$DB178,Usage!$CY178),2)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BV178,Usage!$BS178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M178<>\"Summer\",Usage!$CK178,Usage!$CH178),2)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BW178,Usage!$BT178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M179<>\"Summer\",Usage!$CL178,Usage!$CI178),2)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BX178,Usage!$BU178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M179<>\"Summer\",Usage!$CM178,Usage!$CJ178),2)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CC178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M178<>\"Summer\",Usage!$CZ178,Usage!$CW178),2)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CD178,Usage!$CA178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M179<>\"Summer\",Usage!$DA178,Usage!$CX178),2)","v":0},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CE178,Usage!$CB178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M178<>\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M178<>\"Summer\",$G178<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M178=\"Summer\",$G178=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M179<>\"Summer\",Usage!$DB178,Usage!$CY178),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M178=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN178=TRUE,SUM($BD178*$BE178),Usage!$CO178),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M178=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC178=TRUE,SUM($BG178*$BH178),Usage!$DD178),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP178=TRUE,SUM($BJ178*$BK178),Usage!$CQ178),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE178=TRUE,SUM($BM178*$BN178),Usage!$DF178),2)","v":0},{"$f":"ROUND(Usage!$DP178,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV178,2),ROUND(Usage!$DZ178,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX178,2),ROUND(Usage!$EB178,2))","v":0},{"$f":"ROUND(Usage!$GN178,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC178=TRUE,SUM($BU178*$BV178),Usage!$ED178),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH178=TRUE,SUM($BX178*$BY178),Usage!$FI178),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE178=TRUE,SUM($CA178*$CB178),Usage!$EF178),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ178=TRUE,SUM($CD178*$CE178),Usage!$FK178),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH178,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM178,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ178,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M178<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO178,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW178,$BZ178,$CC178,$CF178,$CI178,$CL178,$CO178,$CR178),0)","v":0},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BV178,Usage!$BS178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178=\"Summer\",Usage!$EQ178,Usage!$EN178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BW178,Usage!$BT178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178=\"Summer\",Usage!$ER178,Usage!$EO178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$BX178,Usage!$BU178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178=\"Summer\",Usage!$ES178,Usage!$EP178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CC178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178=\"Summer\",Usage!$FV178,Usage!$FS178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CD178,Usage!$CA178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178=\"Summer\",Usage!$FW178,Usage!$FT178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178=\"Summer\",Usage!$CE178,Usage!$CB178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178=\"Summer\",Usage!$FX178,Usage!$FU178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z178<>\"Summer\",Usage!$BW178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178<>\"Summer\",Usage!$EQ178,Usage!$EN178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BW178,Usage!$BT178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178<>\"Summer\",Usage!$ER178,Usage!$EO178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$BX178,Usage!$BU178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178<>\"Summer\",Usage!$ES178,Usage!$EP178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CC178,Usage!$BZ178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178<>\"Summer\",Usage!$FV178,Usage!$FS178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CD178,Usage!$CA178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178<>\"Summer\",Usage!$FW178,Usage!$FT178),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M178<>\"Summer\",Usage!$CE178,Usage!$CB178)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M178<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M178<>\"Summer\",Usage!$FX178,Usage!$FU178),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW178,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY178,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA178,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H178","v":0},{"$f":"Usage!$HD178","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD178","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN178,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO178,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I178","v":0},{"$f":"Usage!$HU178","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW178,2)","v":0},{"$f":"Usage!$HV178","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX178,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A179","v":178},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B179","v":0},{"$f":"Tenant!$C179","v":0},{"$f":"Tenant!$D179","v":0},{"$f":"Tenant!$E179","v":0},{"$f":"Tenant!$G179","v":0},{"$f":"Usage!$D179","v":"00:00:00"},{"$f":"Usage!$E179","v":"00:00:00"},{"$f":"Usage!$F179","v":0},{"$f":"Usage!$G179","v":0},{"$f":"Usage!$H179","v":0},{"$f":"Usage!$X179","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS179,2)","v":0},{"$f":"Usage!$AA179","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH179,2)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BV179,Usage!$BS179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M179=\"Summer\",Usage!$CK179,Usage!$CH179),2)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BW179,Usage!$BT179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M180=\"Summer\",Usage!$CL179,Usage!$CI179),2)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BX179,Usage!$BU179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M180=\"Summer\",Usage!$CM179,Usage!$CJ179),2)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CC179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M180=\"Summer\",Usage!$CZ179,Usage!$CW179),2)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CD179,Usage!$CA179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M180=\"Summer\",Usage!$DA179,Usage!$CX179),2)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CE179,Usage!$CB179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179=\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M179=\"Summer\",Usage!$DB179,Usage!$CY179),2)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BV179,Usage!$BS179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M179<>\"Summer\",Usage!$CK179,Usage!$CH179),2)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BW179,Usage!$BT179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M180<>\"Summer\",Usage!$CL179,Usage!$CI179),2)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BX179,Usage!$BU179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M180<>\"Summer\",Usage!$CM179,Usage!$CJ179),2)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CC179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M179<>\"Summer\",Usage!$CZ179,Usage!$CW179),2)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CD179,Usage!$CA179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M180<>\"Summer\",Usage!$DA179,Usage!$CX179),2)","v":0},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CE179,Usage!$CB179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M179<>\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M179<>\"Summer\",$G179<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M179=\"Summer\",$G179=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M180<>\"Summer\",Usage!$DB179,Usage!$CY179),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M179=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN179=TRUE,SUM($BD179*$BE179),Usage!$CO179),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M179=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC179=TRUE,SUM($BG179*$BH179),Usage!$DD179),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP179=TRUE,SUM($BJ179*$BK179),Usage!$CQ179),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE179=TRUE,SUM($BM179*$BN179),Usage!$DF179),2)","v":0},{"$f":"ROUND(Usage!$DP179,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV179,2),ROUND(Usage!$DZ179,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX179,2),ROUND(Usage!$EB179,2))","v":0},{"$f":"ROUND(Usage!$GN179,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC179=TRUE,SUM($BU179*$BV179),Usage!$ED179),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH179=TRUE,SUM($BX179*$BY179),Usage!$FI179),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE179=TRUE,SUM($CA179*$CB179),Usage!$EF179),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ179=TRUE,SUM($CD179*$CE179),Usage!$FK179),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH179,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM179,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ179,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M179<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO179,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW179,$BZ179,$CC179,$CF179,$CI179,$CL179,$CO179,$CR179),0)","v":0},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BV179,Usage!$BS179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179=\"Summer\",Usage!$EQ179,Usage!$EN179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BW179,Usage!$BT179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179=\"Summer\",Usage!$ER179,Usage!$EO179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$BX179,Usage!$BU179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179=\"Summer\",Usage!$ES179,Usage!$EP179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CC179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179=\"Summer\",Usage!$FV179,Usage!$FS179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CD179,Usage!$CA179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179=\"Summer\",Usage!$FW179,Usage!$FT179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179=\"Summer\",Usage!$CE179,Usage!$CB179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179=\"Summer\",Usage!$FX179,Usage!$FU179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z179<>\"Summer\",Usage!$BW179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179<>\"Summer\",Usage!$EQ179,Usage!$EN179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BW179,Usage!$BT179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179<>\"Summer\",Usage!$ER179,Usage!$EO179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$BX179,Usage!$BU179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179<>\"Summer\",Usage!$ES179,Usage!$EP179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CC179,Usage!$BZ179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179<>\"Summer\",Usage!$FV179,Usage!$FS179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CD179,Usage!$CA179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179<>\"Summer\",Usage!$FW179,Usage!$FT179),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M179<>\"Summer\",Usage!$CE179,Usage!$CB179)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M179<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M179<>\"Summer\",Usage!$FX179,Usage!$FU179),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW179,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY179,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA179,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H179","v":0},{"$f":"Usage!$HD179","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD179","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN179,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO179,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I179","v":0},{"$f":"Usage!$HU179","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW179,2)","v":0},{"$f":"Usage!$HV179","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX179,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A180","v":179},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B180","v":0},{"$f":"Tenant!$C180","v":0},{"$f":"Tenant!$D180","v":0},{"$f":"Tenant!$E180","v":0},{"$f":"Tenant!$G180","v":0},{"$f":"Usage!$D180","v":"00:00:00"},{"$f":"Usage!$E180","v":"00:00:00"},{"$f":"Usage!$F180","v":0},{"$f":"Usage!$G180","v":0},{"$f":"Usage!$H180","v":0},{"$f":"Usage!$X180","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS180,2)","v":0},{"$f":"Usage!$AA180","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH180,2)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BV180,Usage!$BS180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M180=\"Summer\",Usage!$CK180,Usage!$CH180),2)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BW180,Usage!$BT180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M181=\"Summer\",Usage!$CL180,Usage!$CI180),2)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BX180,Usage!$BU180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M181=\"Summer\",Usage!$CM180,Usage!$CJ180),2)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CC180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M181=\"Summer\",Usage!$CZ180,Usage!$CW180),2)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CD180,Usage!$CA180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M181=\"Summer\",Usage!$DA180,Usage!$CX180),2)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CE180,Usage!$CB180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180=\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M180=\"Summer\",Usage!$DB180,Usage!$CY180),2)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BV180,Usage!$BS180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M180<>\"Summer\",Usage!$CK180,Usage!$CH180),2)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BW180,Usage!$BT180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M181<>\"Summer\",Usage!$CL180,Usage!$CI180),2)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BX180,Usage!$BU180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M181<>\"Summer\",Usage!$CM180,Usage!$CJ180),2)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CC180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M180<>\"Summer\",Usage!$CZ180,Usage!$CW180),2)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CD180,Usage!$CA180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M181<>\"Summer\",Usage!$DA180,Usage!$CX180),2)","v":0},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CE180,Usage!$CB180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M180<>\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M180<>\"Summer\",$G180<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M180=\"Summer\",$G180=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M181<>\"Summer\",Usage!$DB180,Usage!$CY180),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M180=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN180=TRUE,SUM($BD180*$BE180),Usage!$CO180),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M180=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC180=TRUE,SUM($BG180*$BH180),Usage!$DD180),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP180=TRUE,SUM($BJ180*$BK180),Usage!$CQ180),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE180=TRUE,SUM($BM180*$BN180),Usage!$DF180),2)","v":0},{"$f":"ROUND(Usage!$DP180,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV180,2),ROUND(Usage!$DZ180,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX180,2),ROUND(Usage!$EB180,2))","v":0},{"$f":"ROUND(Usage!$GN180,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC180=TRUE,SUM($BU180*$BV180),Usage!$ED180),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH180=TRUE,SUM($BX180*$BY180),Usage!$FI180),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE180=TRUE,SUM($CA180*$CB180),Usage!$EF180),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ180=TRUE,SUM($CD180*$CE180),Usage!$FK180),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH180,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM180,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ180,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M180<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO180,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW180,$BZ180,$CC180,$CF180,$CI180,$CL180,$CO180,$CR180),0)","v":0},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BV180,Usage!$BS180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180=\"Summer\",Usage!$EQ180,Usage!$EN180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BW180,Usage!$BT180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180=\"Summer\",Usage!$ER180,Usage!$EO180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$BX180,Usage!$BU180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180=\"Summer\",Usage!$ES180,Usage!$EP180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CC180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180=\"Summer\",Usage!$FV180,Usage!$FS180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CD180,Usage!$CA180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180=\"Summer\",Usage!$FW180,Usage!$FT180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180=\"Summer\",Usage!$CE180,Usage!$CB180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180=\"Summer\",Usage!$FX180,Usage!$FU180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z180<>\"Summer\",Usage!$BW180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180<>\"Summer\",Usage!$EQ180,Usage!$EN180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BW180,Usage!$BT180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180<>\"Summer\",Usage!$ER180,Usage!$EO180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$BX180,Usage!$BU180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180<>\"Summer\",Usage!$ES180,Usage!$EP180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CC180,Usage!$BZ180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180<>\"Summer\",Usage!$FV180,Usage!$FS180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CD180,Usage!$CA180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180<>\"Summer\",Usage!$FW180,Usage!$FT180),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M180<>\"Summer\",Usage!$CE180,Usage!$CB180)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M180<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M180<>\"Summer\",Usage!$FX180,Usage!$FU180),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW180,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY180,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA180,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H180","v":0},{"$f":"Usage!$HD180","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD180","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN180,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO180,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I180","v":0},{"$f":"Usage!$HU180","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW180,2)","v":0},{"$f":"Usage!$HV180","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX180,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A181","v":180},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B181","v":0},{"$f":"Tenant!$C181","v":0},{"$f":"Tenant!$D181","v":0},{"$f":"Tenant!$E181","v":0},{"$f":"Tenant!$G181","v":0},{"$f":"Usage!$D181","v":"00:00:00"},{"$f":"Usage!$E181","v":"00:00:00"},{"$f":"Usage!$F181","v":0},{"$f":"Usage!$G181","v":0},{"$f":"Usage!$H181","v":0},{"$f":"Usage!$X181","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS181,2)","v":0},{"$f":"Usage!$AA181","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH181,2)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BV181,Usage!$BS181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M181=\"Summer\",Usage!$CK181,Usage!$CH181),2)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BW181,Usage!$BT181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M182=\"Summer\",Usage!$CL181,Usage!$CI181),2)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BX181,Usage!$BU181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M182=\"Summer\",Usage!$CM181,Usage!$CJ181),2)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CC181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M182=\"Summer\",Usage!$CZ181,Usage!$CW181),2)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CD181,Usage!$CA181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M182=\"Summer\",Usage!$DA181,Usage!$CX181),2)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CE181,Usage!$CB181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181=\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M181=\"Summer\",Usage!$DB181,Usage!$CY181),2)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BV181,Usage!$BS181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M181<>\"Summer\",Usage!$CK181,Usage!$CH181),2)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BW181,Usage!$BT181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M182<>\"Summer\",Usage!$CL181,Usage!$CI181),2)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BX181,Usage!$BU181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M182<>\"Summer\",Usage!$CM181,Usage!$CJ181),2)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CC181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M181<>\"Summer\",Usage!$CZ181,Usage!$CW181),2)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CD181,Usage!$CA181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M182<>\"Summer\",Usage!$DA181,Usage!$CX181),2)","v":0},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CE181,Usage!$CB181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M181<>\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M181<>\"Summer\",$G181<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M181=\"Summer\",$G181=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M182<>\"Summer\",Usage!$DB181,Usage!$CY181),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M181=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN181=TRUE,SUM($BD181*$BE181),Usage!$CO181),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M181=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC181=TRUE,SUM($BG181*$BH181),Usage!$DD181),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP181=TRUE,SUM($BJ181*$BK181),Usage!$CQ181),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE181=TRUE,SUM($BM181*$BN181),Usage!$DF181),2)","v":0},{"$f":"ROUND(Usage!$DP181,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV181,2),ROUND(Usage!$DZ181,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX181,2),ROUND(Usage!$EB181,2))","v":0},{"$f":"ROUND(Usage!$GN181,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC181=TRUE,SUM($BU181*$BV181),Usage!$ED181),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH181=TRUE,SUM($BX181*$BY181),Usage!$FI181),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE181=TRUE,SUM($CA181*$CB181),Usage!$EF181),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ181=TRUE,SUM($CD181*$CE181),Usage!$FK181),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH181,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM181,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ181,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M181<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO181,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW181,$BZ181,$CC181,$CF181,$CI181,$CL181,$CO181,$CR181),0)","v":0},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BV181,Usage!$BS181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181=\"Summer\",Usage!$EQ181,Usage!$EN181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BW181,Usage!$BT181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181=\"Summer\",Usage!$ER181,Usage!$EO181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$BX181,Usage!$BU181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181=\"Summer\",Usage!$ES181,Usage!$EP181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CC181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181=\"Summer\",Usage!$FV181,Usage!$FS181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CD181,Usage!$CA181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181=\"Summer\",Usage!$FW181,Usage!$FT181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181=\"Summer\",Usage!$CE181,Usage!$CB181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181=\"Summer\",Usage!$FX181,Usage!$FU181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z181<>\"Summer\",Usage!$BW181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181<>\"Summer\",Usage!$EQ181,Usage!$EN181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BW181,Usage!$BT181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181<>\"Summer\",Usage!$ER181,Usage!$EO181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$BX181,Usage!$BU181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181<>\"Summer\",Usage!$ES181,Usage!$EP181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CC181,Usage!$BZ181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181<>\"Summer\",Usage!$FV181,Usage!$FS181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CD181,Usage!$CA181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181<>\"Summer\",Usage!$FW181,Usage!$FT181),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M181<>\"Summer\",Usage!$CE181,Usage!$CB181)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M181<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M181<>\"Summer\",Usage!$FX181,Usage!$FU181),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW181,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY181,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA181,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H181","v":0},{"$f":"Usage!$HD181","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD181","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN181,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO181,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I181","v":0},{"$f":"Usage!$HU181","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW181,2)","v":0},{"$f":"Usage!$HV181","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX181,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A182","v":181},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B182","v":0},{"$f":"Tenant!$C182","v":0},{"$f":"Tenant!$D182","v":0},{"$f":"Tenant!$E182","v":0},{"$f":"Tenant!$G182","v":0},{"$f":"Usage!$D182","v":"00:00:00"},{"$f":"Usage!$E182","v":"00:00:00"},{"$f":"Usage!$F182","v":0},{"$f":"Usage!$G182","v":0},{"$f":"Usage!$H182","v":0},{"$f":"Usage!$X182","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS182,2)","v":0},{"$f":"Usage!$AA182","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH182,2)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BV182,Usage!$BS182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M182=\"Summer\",Usage!$CK182,Usage!$CH182),2)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BW182,Usage!$BT182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M183=\"Summer\",Usage!$CL182,Usage!$CI182),2)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BX182,Usage!$BU182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M183=\"Summer\",Usage!$CM182,Usage!$CJ182),2)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CC182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M183=\"Summer\",Usage!$CZ182,Usage!$CW182),2)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CD182,Usage!$CA182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M183=\"Summer\",Usage!$DA182,Usage!$CX182),2)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CE182,Usage!$CB182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182=\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M182=\"Summer\",Usage!$DB182,Usage!$CY182),2)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BV182,Usage!$BS182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M182<>\"Summer\",Usage!$CK182,Usage!$CH182),2)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BW182,Usage!$BT182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M183<>\"Summer\",Usage!$CL182,Usage!$CI182),2)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BX182,Usage!$BU182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M183<>\"Summer\",Usage!$CM182,Usage!$CJ182),2)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CC182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M182<>\"Summer\",Usage!$CZ182,Usage!$CW182),2)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CD182,Usage!$CA182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M183<>\"Summer\",Usage!$DA182,Usage!$CX182),2)","v":0},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CE182,Usage!$CB182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M182<>\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M182<>\"Summer\",$G182<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M182=\"Summer\",$G182=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M183<>\"Summer\",Usage!$DB182,Usage!$CY182),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M182=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN182=TRUE,SUM($BD182*$BE182),Usage!$CO182),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M182=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC182=TRUE,SUM($BG182*$BH182),Usage!$DD182),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP182=TRUE,SUM($BJ182*$BK182),Usage!$CQ182),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE182=TRUE,SUM($BM182*$BN182),Usage!$DF182),2)","v":0},{"$f":"ROUND(Usage!$DP182,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV182,2),ROUND(Usage!$DZ182,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX182,2),ROUND(Usage!$EB182,2))","v":0},{"$f":"ROUND(Usage!$GN182,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC182=TRUE,SUM($BU182*$BV182),Usage!$ED182),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH182=TRUE,SUM($BX182*$BY182),Usage!$FI182),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE182=TRUE,SUM($CA182*$CB182),Usage!$EF182),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ182=TRUE,SUM($CD182*$CE182),Usage!$FK182),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH182,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM182,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ182,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M182<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO182,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW182,$BZ182,$CC182,$CF182,$CI182,$CL182,$CO182,$CR182),0)","v":0},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BV182,Usage!$BS182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182=\"Summer\",Usage!$EQ182,Usage!$EN182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BW182,Usage!$BT182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182=\"Summer\",Usage!$ER182,Usage!$EO182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$BX182,Usage!$BU182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182=\"Summer\",Usage!$ES182,Usage!$EP182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CC182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182=\"Summer\",Usage!$FV182,Usage!$FS182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CD182,Usage!$CA182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182=\"Summer\",Usage!$FW182,Usage!$FT182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182=\"Summer\",Usage!$CE182,Usage!$CB182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182=\"Summer\",Usage!$FX182,Usage!$FU182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z182<>\"Summer\",Usage!$BW182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182<>\"Summer\",Usage!$EQ182,Usage!$EN182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BW182,Usage!$BT182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182<>\"Summer\",Usage!$ER182,Usage!$EO182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$BX182,Usage!$BU182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182<>\"Summer\",Usage!$ES182,Usage!$EP182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CC182,Usage!$BZ182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182<>\"Summer\",Usage!$FV182,Usage!$FS182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CD182,Usage!$CA182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182<>\"Summer\",Usage!$FW182,Usage!$FT182),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M182<>\"Summer\",Usage!$CE182,Usage!$CB182)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M182<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M182<>\"Summer\",Usage!$FX182,Usage!$FU182),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW182,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY182,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA182,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H182","v":0},{"$f":"Usage!$HD182","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD182","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN182,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO182,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I182","v":0},{"$f":"Usage!$HU182","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW182,2)","v":0},{"$f":"Usage!$HV182","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX182,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A183","v":182},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B183","v":0},{"$f":"Tenant!$C183","v":0},{"$f":"Tenant!$D183","v":0},{"$f":"Tenant!$E183","v":0},{"$f":"Tenant!$G183","v":0},{"$f":"Usage!$D183","v":"00:00:00"},{"$f":"Usage!$E183","v":"00:00:00"},{"$f":"Usage!$F183","v":0},{"$f":"Usage!$G183","v":0},{"$f":"Usage!$H183","v":0},{"$f":"Usage!$X183","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS183,2)","v":0},{"$f":"Usage!$AA183","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH183,2)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BV183,Usage!$BS183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M183=\"Summer\",Usage!$CK183,Usage!$CH183),2)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BW183,Usage!$BT183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M184=\"Summer\",Usage!$CL183,Usage!$CI183),2)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BX183,Usage!$BU183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M184=\"Summer\",Usage!$CM183,Usage!$CJ183),2)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CC183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M184=\"Summer\",Usage!$CZ183,Usage!$CW183),2)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CD183,Usage!$CA183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M184=\"Summer\",Usage!$DA183,Usage!$CX183),2)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CE183,Usage!$CB183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183=\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M183=\"Summer\",Usage!$DB183,Usage!$CY183),2)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BV183,Usage!$BS183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M183<>\"Summer\",Usage!$CK183,Usage!$CH183),2)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BW183,Usage!$BT183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M184<>\"Summer\",Usage!$CL183,Usage!$CI183),2)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BX183,Usage!$BU183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M184<>\"Summer\",Usage!$CM183,Usage!$CJ183),2)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CC183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M183<>\"Summer\",Usage!$CZ183,Usage!$CW183),2)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CD183,Usage!$CA183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M184<>\"Summer\",Usage!$DA183,Usage!$CX183),2)","v":0},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CE183,Usage!$CB183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M183<>\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M183<>\"Summer\",$G183<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M183=\"Summer\",$G183=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M184<>\"Summer\",Usage!$DB183,Usage!$CY183),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M183=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN183=TRUE,SUM($BD183*$BE183),Usage!$CO183),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M183=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC183=TRUE,SUM($BG183*$BH183),Usage!$DD183),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP183=TRUE,SUM($BJ183*$BK183),Usage!$CQ183),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE183=TRUE,SUM($BM183*$BN183),Usage!$DF183),2)","v":0},{"$f":"ROUND(Usage!$DP183,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV183,2),ROUND(Usage!$DZ183,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX183,2),ROUND(Usage!$EB183,2))","v":0},{"$f":"ROUND(Usage!$GN183,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC183=TRUE,SUM($BU183*$BV183),Usage!$ED183),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH183=TRUE,SUM($BX183*$BY183),Usage!$FI183),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE183=TRUE,SUM($CA183*$CB183),Usage!$EF183),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ183=TRUE,SUM($CD183*$CE183),Usage!$FK183),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH183,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM183,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ183,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M183<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO183,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW183,$BZ183,$CC183,$CF183,$CI183,$CL183,$CO183,$CR183),0)","v":0},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BV183,Usage!$BS183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183=\"Summer\",Usage!$EQ183,Usage!$EN183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BW183,Usage!$BT183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183=\"Summer\",Usage!$ER183,Usage!$EO183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$BX183,Usage!$BU183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183=\"Summer\",Usage!$ES183,Usage!$EP183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CC183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183=\"Summer\",Usage!$FV183,Usage!$FS183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CD183,Usage!$CA183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183=\"Summer\",Usage!$FW183,Usage!$FT183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183=\"Summer\",Usage!$CE183,Usage!$CB183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183=\"Summer\",Usage!$FX183,Usage!$FU183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z183<>\"Summer\",Usage!$BW183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183<>\"Summer\",Usage!$EQ183,Usage!$EN183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BW183,Usage!$BT183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183<>\"Summer\",Usage!$ER183,Usage!$EO183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$BX183,Usage!$BU183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183<>\"Summer\",Usage!$ES183,Usage!$EP183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CC183,Usage!$BZ183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183<>\"Summer\",Usage!$FV183,Usage!$FS183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CD183,Usage!$CA183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183<>\"Summer\",Usage!$FW183,Usage!$FT183),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M183<>\"Summer\",Usage!$CE183,Usage!$CB183)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M183<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M183<>\"Summer\",Usage!$FX183,Usage!$FU183),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW183,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY183,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA183,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H183","v":0},{"$f":"Usage!$HD183","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD183","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN183,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO183,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I183","v":0},{"$f":"Usage!$HU183","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW183,2)","v":0},{"$f":"Usage!$HV183","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX183,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A184","v":183},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B184","v":0},{"$f":"Tenant!$C184","v":0},{"$f":"Tenant!$D184","v":0},{"$f":"Tenant!$E184","v":0},{"$f":"Tenant!$G184","v":0},{"$f":"Usage!$D184","v":"00:00:00"},{"$f":"Usage!$E184","v":"00:00:00"},{"$f":"Usage!$F184","v":0},{"$f":"Usage!$G184","v":0},{"$f":"Usage!$H184","v":0},{"$f":"Usage!$X184","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS184,2)","v":0},{"$f":"Usage!$AA184","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH184,2)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BV184,Usage!$BS184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M184=\"Summer\",Usage!$CK184,Usage!$CH184),2)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BW184,Usage!$BT184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M185=\"Summer\",Usage!$CL184,Usage!$CI184),2)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BX184,Usage!$BU184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M185=\"Summer\",Usage!$CM184,Usage!$CJ184),2)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CC184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M185=\"Summer\",Usage!$CZ184,Usage!$CW184),2)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CD184,Usage!$CA184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M185=\"Summer\",Usage!$DA184,Usage!$CX184),2)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CE184,Usage!$CB184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184=\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M184=\"Summer\",Usage!$DB184,Usage!$CY184),2)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BV184,Usage!$BS184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M184<>\"Summer\",Usage!$CK184,Usage!$CH184),2)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BW184,Usage!$BT184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M185<>\"Summer\",Usage!$CL184,Usage!$CI184),2)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BX184,Usage!$BU184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M185<>\"Summer\",Usage!$CM184,Usage!$CJ184),2)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CC184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M184<>\"Summer\",Usage!$CZ184,Usage!$CW184),2)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CD184,Usage!$CA184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M185<>\"Summer\",Usage!$DA184,Usage!$CX184),2)","v":0},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CE184,Usage!$CB184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M184<>\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M184<>\"Summer\",$G184<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M184=\"Summer\",$G184=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M185<>\"Summer\",Usage!$DB184,Usage!$CY184),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M184=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN184=TRUE,SUM($BD184*$BE184),Usage!$CO184),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M184=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC184=TRUE,SUM($BG184*$BH184),Usage!$DD184),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP184=TRUE,SUM($BJ184*$BK184),Usage!$CQ184),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE184=TRUE,SUM($BM184*$BN184),Usage!$DF184),2)","v":0},{"$f":"ROUND(Usage!$DP184,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV184,2),ROUND(Usage!$DZ184,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX184,2),ROUND(Usage!$EB184,2))","v":0},{"$f":"ROUND(Usage!$GN184,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC184=TRUE,SUM($BU184*$BV184),Usage!$ED184),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH184=TRUE,SUM($BX184*$BY184),Usage!$FI184),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE184=TRUE,SUM($CA184*$CB184),Usage!$EF184),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ184=TRUE,SUM($CD184*$CE184),Usage!$FK184),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH184,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM184,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ184,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M184<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO184,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW184,$BZ184,$CC184,$CF184,$CI184,$CL184,$CO184,$CR184),0)","v":0},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BV184,Usage!$BS184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184=\"Summer\",Usage!$EQ184,Usage!$EN184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BW184,Usage!$BT184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184=\"Summer\",Usage!$ER184,Usage!$EO184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$BX184,Usage!$BU184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184=\"Summer\",Usage!$ES184,Usage!$EP184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CC184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184=\"Summer\",Usage!$FV184,Usage!$FS184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CD184,Usage!$CA184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184=\"Summer\",Usage!$FW184,Usage!$FT184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184=\"Summer\",Usage!$CE184,Usage!$CB184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184=\"Summer\",Usage!$FX184,Usage!$FU184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z184<>\"Summer\",Usage!$BW184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184<>\"Summer\",Usage!$EQ184,Usage!$EN184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BW184,Usage!$BT184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184<>\"Summer\",Usage!$ER184,Usage!$EO184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$BX184,Usage!$BU184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184<>\"Summer\",Usage!$ES184,Usage!$EP184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CC184,Usage!$BZ184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184<>\"Summer\",Usage!$FV184,Usage!$FS184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CD184,Usage!$CA184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184<>\"Summer\",Usage!$FW184,Usage!$FT184),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M184<>\"Summer\",Usage!$CE184,Usage!$CB184)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M184<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M184<>\"Summer\",Usage!$FX184,Usage!$FU184),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW184,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY184,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA184,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H184","v":0},{"$f":"Usage!$HD184","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD184","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN184,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO184,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I184","v":0},{"$f":"Usage!$HU184","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW184,2)","v":0},{"$f":"Usage!$HV184","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX184,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A185","v":184},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B185","v":0},{"$f":"Tenant!$C185","v":0},{"$f":"Tenant!$D185","v":0},{"$f":"Tenant!$E185","v":0},{"$f":"Tenant!$G185","v":0},{"$f":"Usage!$D185","v":"00:00:00"},{"$f":"Usage!$E185","v":"00:00:00"},{"$f":"Usage!$F185","v":0},{"$f":"Usage!$G185","v":0},{"$f":"Usage!$H185","v":0},{"$f":"Usage!$X185","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS185,2)","v":0},{"$f":"Usage!$AA185","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH185,2)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BV185,Usage!$BS185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M185=\"Summer\",Usage!$CK185,Usage!$CH185),2)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BW185,Usage!$BT185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M186=\"Summer\",Usage!$CL185,Usage!$CI185),2)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BX185,Usage!$BU185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M186=\"Summer\",Usage!$CM185,Usage!$CJ185),2)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CC185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M186=\"Summer\",Usage!$CZ185,Usage!$CW185),2)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CD185,Usage!$CA185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M186=\"Summer\",Usage!$DA185,Usage!$CX185),2)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CE185,Usage!$CB185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185=\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M185=\"Summer\",Usage!$DB185,Usage!$CY185),2)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BV185,Usage!$BS185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M185<>\"Summer\",Usage!$CK185,Usage!$CH185),2)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BW185,Usage!$BT185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M186<>\"Summer\",Usage!$CL185,Usage!$CI185),2)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BX185,Usage!$BU185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M186<>\"Summer\",Usage!$CM185,Usage!$CJ185),2)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CC185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M185<>\"Summer\",Usage!$CZ185,Usage!$CW185),2)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CD185,Usage!$CA185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M186<>\"Summer\",Usage!$DA185,Usage!$CX185),2)","v":0},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CE185,Usage!$CB185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M185<>\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M185<>\"Summer\",$G185<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M185=\"Summer\",$G185=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M186<>\"Summer\",Usage!$DB185,Usage!$CY185),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M185=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN185=TRUE,SUM($BD185*$BE185),Usage!$CO185),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M185=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC185=TRUE,SUM($BG185*$BH185),Usage!$DD185),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP185=TRUE,SUM($BJ185*$BK185),Usage!$CQ185),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE185=TRUE,SUM($BM185*$BN185),Usage!$DF185),2)","v":0},{"$f":"ROUND(Usage!$DP185,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV185,2),ROUND(Usage!$DZ185,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX185,2),ROUND(Usage!$EB185,2))","v":0},{"$f":"ROUND(Usage!$GN185,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC185=TRUE,SUM($BU185*$BV185),Usage!$ED185),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH185=TRUE,SUM($BX185*$BY185),Usage!$FI185),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE185=TRUE,SUM($CA185*$CB185),Usage!$EF185),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ185=TRUE,SUM($CD185*$CE185),Usage!$FK185),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH185,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM185,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ185,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M185<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO185,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW185,$BZ185,$CC185,$CF185,$CI185,$CL185,$CO185,$CR185),0)","v":0},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BV185,Usage!$BS185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185=\"Summer\",Usage!$EQ185,Usage!$EN185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BW185,Usage!$BT185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185=\"Summer\",Usage!$ER185,Usage!$EO185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$BX185,Usage!$BU185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185=\"Summer\",Usage!$ES185,Usage!$EP185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CC185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185=\"Summer\",Usage!$FV185,Usage!$FS185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CD185,Usage!$CA185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185=\"Summer\",Usage!$FW185,Usage!$FT185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185=\"Summer\",Usage!$CE185,Usage!$CB185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185=\"Summer\",Usage!$FX185,Usage!$FU185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z185<>\"Summer\",Usage!$BW185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185<>\"Summer\",Usage!$EQ185,Usage!$EN185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BW185,Usage!$BT185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185<>\"Summer\",Usage!$ER185,Usage!$EO185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$BX185,Usage!$BU185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185<>\"Summer\",Usage!$ES185,Usage!$EP185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CC185,Usage!$BZ185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185<>\"Summer\",Usage!$FV185,Usage!$FS185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CD185,Usage!$CA185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185<>\"Summer\",Usage!$FW185,Usage!$FT185),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M185<>\"Summer\",Usage!$CE185,Usage!$CB185)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M185<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M185<>\"Summer\",Usage!$FX185,Usage!$FU185),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW185,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY185,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA185,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H185","v":0},{"$f":"Usage!$HD185","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD185","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN185,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO185,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I185","v":0},{"$f":"Usage!$HU185","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW185,2)","v":0},{"$f":"Usage!$HV185","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX185,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A186","v":185},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B186","v":0},{"$f":"Tenant!$C186","v":0},{"$f":"Tenant!$D186","v":0},{"$f":"Tenant!$E186","v":0},{"$f":"Tenant!$G186","v":0},{"$f":"Usage!$D186","v":"00:00:00"},{"$f":"Usage!$E186","v":"00:00:00"},{"$f":"Usage!$F186","v":0},{"$f":"Usage!$G186","v":0},{"$f":"Usage!$H186","v":0},{"$f":"Usage!$X186","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS186,2)","v":0},{"$f":"Usage!$AA186","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH186,2)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BV186,Usage!$BS186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M186=\"Summer\",Usage!$CK186,Usage!$CH186),2)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BW186,Usage!$BT186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M187=\"Summer\",Usage!$CL186,Usage!$CI186),2)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BX186,Usage!$BU186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M187=\"Summer\",Usage!$CM186,Usage!$CJ186),2)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CC186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M187=\"Summer\",Usage!$CZ186,Usage!$CW186),2)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CD186,Usage!$CA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M187=\"Summer\",Usage!$DA186,Usage!$CX186),2)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CE186,Usage!$CB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186=\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M186=\"Summer\",Usage!$DB186,Usage!$CY186),2)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BV186,Usage!$BS186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M186<>\"Summer\",Usage!$CK186,Usage!$CH186),2)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BW186,Usage!$BT186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M187<>\"Summer\",Usage!$CL186,Usage!$CI186),2)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BX186,Usage!$BU186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M187<>\"Summer\",Usage!$CM186,Usage!$CJ186),2)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CC186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M186<>\"Summer\",Usage!$CZ186,Usage!$CW186),2)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CD186,Usage!$CA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M187<>\"Summer\",Usage!$DA186,Usage!$CX186),2)","v":0},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CE186,Usage!$CB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M186<>\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M186<>\"Summer\",$G186<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M186=\"Summer\",$G186=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M187<>\"Summer\",Usage!$DB186,Usage!$CY186),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M186=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN186=TRUE,SUM($BD186*$BE186),Usage!$CO186),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M186=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC186=TRUE,SUM($BG186*$BH186),Usage!$DD186),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP186=TRUE,SUM($BJ186*$BK186),Usage!$CQ186),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE186=TRUE,SUM($BM186*$BN186),Usage!$DF186),2)","v":0},{"$f":"ROUND(Usage!$DP186,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV186,2),ROUND(Usage!$DZ186,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX186,2),ROUND(Usage!$EB186,2))","v":0},{"$f":"ROUND(Usage!$GN186,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC186=TRUE,SUM($BU186*$BV186),Usage!$ED186),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH186=TRUE,SUM($BX186*$BY186),Usage!$FI186),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE186=TRUE,SUM($CA186*$CB186),Usage!$EF186),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ186=TRUE,SUM($CD186*$CE186),Usage!$FK186),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH186,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM186,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ186,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M186<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO186,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW186,$BZ186,$CC186,$CF186,$CI186,$CL186,$CO186,$CR186),0)","v":0},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BV186,Usage!$BS186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186=\"Summer\",Usage!$EQ186,Usage!$EN186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BW186,Usage!$BT186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186=\"Summer\",Usage!$ER186,Usage!$EO186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$BX186,Usage!$BU186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186=\"Summer\",Usage!$ES186,Usage!$EP186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CC186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186=\"Summer\",Usage!$FV186,Usage!$FS186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CD186,Usage!$CA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186=\"Summer\",Usage!$FW186,Usage!$FT186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186=\"Summer\",Usage!$CE186,Usage!$CB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186=\"Summer\",Usage!$FX186,Usage!$FU186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z186<>\"Summer\",Usage!$BW186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186<>\"Summer\",Usage!$EQ186,Usage!$EN186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BW186,Usage!$BT186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186<>\"Summer\",Usage!$ER186,Usage!$EO186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$BX186,Usage!$BU186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186<>\"Summer\",Usage!$ES186,Usage!$EP186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CC186,Usage!$BZ186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186<>\"Summer\",Usage!$FV186,Usage!$FS186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CD186,Usage!$CA186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186<>\"Summer\",Usage!$FW186,Usage!$FT186),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M186<>\"Summer\",Usage!$CE186,Usage!$CB186)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M186<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M186<>\"Summer\",Usage!$FX186,Usage!$FU186),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW186,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY186,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA186,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H186","v":0},{"$f":"Usage!$HD186","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD186","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN186,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO186,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I186","v":0},{"$f":"Usage!$HU186","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW186,2)","v":0},{"$f":"Usage!$HV186","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX186,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A187","v":186},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B187","v":0},{"$f":"Tenant!$C187","v":0},{"$f":"Tenant!$D187","v":0},{"$f":"Tenant!$E187","v":0},{"$f":"Tenant!$G187","v":0},{"$f":"Usage!$D187","v":"00:00:00"},{"$f":"Usage!$E187","v":"00:00:00"},{"$f":"Usage!$F187","v":0},{"$f":"Usage!$G187","v":0},{"$f":"Usage!$H187","v":0},{"$f":"Usage!$X187","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS187,2)","v":0},{"$f":"Usage!$AA187","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH187,2)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BV187,Usage!$BS187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M187=\"Summer\",Usage!$CK187,Usage!$CH187),2)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BW187,Usage!$BT187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M188=\"Summer\",Usage!$CL187,Usage!$CI187),2)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BX187,Usage!$BU187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M188=\"Summer\",Usage!$CM187,Usage!$CJ187),2)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CC187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M188=\"Summer\",Usage!$CZ187,Usage!$CW187),2)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CD187,Usage!$CA187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M188=\"Summer\",Usage!$DA187,Usage!$CX187),2)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CE187,Usage!$CB187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187=\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M187=\"Summer\",Usage!$DB187,Usage!$CY187),2)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BV187,Usage!$BS187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M187<>\"Summer\",Usage!$CK187,Usage!$CH187),2)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BW187,Usage!$BT187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M188<>\"Summer\",Usage!$CL187,Usage!$CI187),2)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BX187,Usage!$BU187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M188<>\"Summer\",Usage!$CM187,Usage!$CJ187),2)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CC187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M187<>\"Summer\",Usage!$CZ187,Usage!$CW187),2)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CD187,Usage!$CA187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M188<>\"Summer\",Usage!$DA187,Usage!$CX187),2)","v":0},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CE187,Usage!$CB187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M187<>\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M187<>\"Summer\",$G187<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M187=\"Summer\",$G187=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M188<>\"Summer\",Usage!$DB187,Usage!$CY187),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M187=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN187=TRUE,SUM($BD187*$BE187),Usage!$CO187),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M187=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC187=TRUE,SUM($BG187*$BH187),Usage!$DD187),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP187=TRUE,SUM($BJ187*$BK187),Usage!$CQ187),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE187=TRUE,SUM($BM187*$BN187),Usage!$DF187),2)","v":0},{"$f":"ROUND(Usage!$DP187,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV187,2),ROUND(Usage!$DZ187,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX187,2),ROUND(Usage!$EB187,2))","v":0},{"$f":"ROUND(Usage!$GN187,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC187=TRUE,SUM($BU187*$BV187),Usage!$ED187),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH187=TRUE,SUM($BX187*$BY187),Usage!$FI187),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE187=TRUE,SUM($CA187*$CB187),Usage!$EF187),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ187=TRUE,SUM($CD187*$CE187),Usage!$FK187),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH187,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM187,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ187,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M187<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO187,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW187,$BZ187,$CC187,$CF187,$CI187,$CL187,$CO187,$CR187),0)","v":0},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BV187,Usage!$BS187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187=\"Summer\",Usage!$EQ187,Usage!$EN187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BW187,Usage!$BT187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187=\"Summer\",Usage!$ER187,Usage!$EO187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$BX187,Usage!$BU187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187=\"Summer\",Usage!$ES187,Usage!$EP187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CC187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187=\"Summer\",Usage!$FV187,Usage!$FS187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CD187,Usage!$CA187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187=\"Summer\",Usage!$FW187,Usage!$FT187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187=\"Summer\",Usage!$CE187,Usage!$CB187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187=\"Summer\",Usage!$FX187,Usage!$FU187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z187<>\"Summer\",Usage!$BW187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187<>\"Summer\",Usage!$EQ187,Usage!$EN187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BW187,Usage!$BT187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187<>\"Summer\",Usage!$ER187,Usage!$EO187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$BX187,Usage!$BU187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187<>\"Summer\",Usage!$ES187,Usage!$EP187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CC187,Usage!$BZ187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187<>\"Summer\",Usage!$FV187,Usage!$FS187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CD187,Usage!$CA187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187<>\"Summer\",Usage!$FW187,Usage!$FT187),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M187<>\"Summer\",Usage!$CE187,Usage!$CB187)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M187<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M187<>\"Summer\",Usage!$FX187,Usage!$FU187),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW187,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY187,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA187,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H187","v":0},{"$f":"Usage!$HD187","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD187","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN187,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO187,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I187","v":0},{"$f":"Usage!$HU187","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW187,2)","v":0},{"$f":"Usage!$HV187","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX187,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A188","v":187},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B188","v":0},{"$f":"Tenant!$C188","v":0},{"$f":"Tenant!$D188","v":0},{"$f":"Tenant!$E188","v":0},{"$f":"Tenant!$G188","v":0},{"$f":"Usage!$D188","v":"00:00:00"},{"$f":"Usage!$E188","v":"00:00:00"},{"$f":"Usage!$F188","v":0},{"$f":"Usage!$G188","v":0},{"$f":"Usage!$H188","v":0},{"$f":"Usage!$X188","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS188,2)","v":0},{"$f":"Usage!$AA188","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH188,2)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BV188,Usage!$BS188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M188=\"Summer\",Usage!$CK188,Usage!$CH188),2)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BW188,Usage!$BT188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M189=\"Summer\",Usage!$CL188,Usage!$CI188),2)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BX188,Usage!$BU188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M189=\"Summer\",Usage!$CM188,Usage!$CJ188),2)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CC188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M189=\"Summer\",Usage!$CZ188,Usage!$CW188),2)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CD188,Usage!$CA188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M189=\"Summer\",Usage!$DA188,Usage!$CX188),2)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CE188,Usage!$CB188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188=\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M188=\"Summer\",Usage!$DB188,Usage!$CY188),2)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BV188,Usage!$BS188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M188<>\"Summer\",Usage!$CK188,Usage!$CH188),2)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BW188,Usage!$BT188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M189<>\"Summer\",Usage!$CL188,Usage!$CI188),2)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BX188,Usage!$BU188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M189<>\"Summer\",Usage!$CM188,Usage!$CJ188),2)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CC188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M188<>\"Summer\",Usage!$CZ188,Usage!$CW188),2)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CD188,Usage!$CA188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M189<>\"Summer\",Usage!$DA188,Usage!$CX188),2)","v":0},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CE188,Usage!$CB188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M188<>\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M188<>\"Summer\",$G188<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M188=\"Summer\",$G188=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M189<>\"Summer\",Usage!$DB188,Usage!$CY188),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M188=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN188=TRUE,SUM($BD188*$BE188),Usage!$CO188),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M188=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC188=TRUE,SUM($BG188*$BH188),Usage!$DD188),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP188=TRUE,SUM($BJ188*$BK188),Usage!$CQ188),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE188=TRUE,SUM($BM188*$BN188),Usage!$DF188),2)","v":0},{"$f":"ROUND(Usage!$DP188,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV188,2),ROUND(Usage!$DZ188,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX188,2),ROUND(Usage!$EB188,2))","v":0},{"$f":"ROUND(Usage!$GN188,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC188=TRUE,SUM($BU188*$BV188),Usage!$ED188),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH188=TRUE,SUM($BX188*$BY188),Usage!$FI188),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE188=TRUE,SUM($CA188*$CB188),Usage!$EF188),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ188=TRUE,SUM($CD188*$CE188),Usage!$FK188),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH188,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM188,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ188,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M188<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO188,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW188,$BZ188,$CC188,$CF188,$CI188,$CL188,$CO188,$CR188),0)","v":0},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BV188,Usage!$BS188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188=\"Summer\",Usage!$EQ188,Usage!$EN188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BW188,Usage!$BT188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188=\"Summer\",Usage!$ER188,Usage!$EO188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$BX188,Usage!$BU188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188=\"Summer\",Usage!$ES188,Usage!$EP188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CC188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188=\"Summer\",Usage!$FV188,Usage!$FS188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CD188,Usage!$CA188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188=\"Summer\",Usage!$FW188,Usage!$FT188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188=\"Summer\",Usage!$CE188,Usage!$CB188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188=\"Summer\",Usage!$FX188,Usage!$FU188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z188<>\"Summer\",Usage!$BW188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188<>\"Summer\",Usage!$EQ188,Usage!$EN188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BW188,Usage!$BT188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188<>\"Summer\",Usage!$ER188,Usage!$EO188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$BX188,Usage!$BU188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188<>\"Summer\",Usage!$ES188,Usage!$EP188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CC188,Usage!$BZ188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188<>\"Summer\",Usage!$FV188,Usage!$FS188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CD188,Usage!$CA188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188<>\"Summer\",Usage!$FW188,Usage!$FT188),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M188<>\"Summer\",Usage!$CE188,Usage!$CB188)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M188<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M188<>\"Summer\",Usage!$FX188,Usage!$FU188),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW188,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY188,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA188,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H188","v":0},{"$f":"Usage!$HD188","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD188","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN188,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO188,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I188","v":0},{"$f":"Usage!$HU188","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW188,2)","v":0},{"$f":"Usage!$HV188","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX188,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A189","v":188},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B189","v":0},{"$f":"Tenant!$C189","v":0},{"$f":"Tenant!$D189","v":0},{"$f":"Tenant!$E189","v":0},{"$f":"Tenant!$G189","v":0},{"$f":"Usage!$D189","v":"00:00:00"},{"$f":"Usage!$E189","v":"00:00:00"},{"$f":"Usage!$F189","v":0},{"$f":"Usage!$G189","v":0},{"$f":"Usage!$H189","v":0},{"$f":"Usage!$X189","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS189,2)","v":0},{"$f":"Usage!$AA189","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH189,2)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BV189,Usage!$BS189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M189=\"Summer\",Usage!$CK189,Usage!$CH189),2)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BW189,Usage!$BT189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M190=\"Summer\",Usage!$CL189,Usage!$CI189),2)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BX189,Usage!$BU189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M190=\"Summer\",Usage!$CM189,Usage!$CJ189),2)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CC189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M190=\"Summer\",Usage!$CZ189,Usage!$CW189),2)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CD189,Usage!$CA189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M190=\"Summer\",Usage!$DA189,Usage!$CX189),2)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CE189,Usage!$CB189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189=\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M189=\"Summer\",Usage!$DB189,Usage!$CY189),2)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BV189,Usage!$BS189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M189<>\"Summer\",Usage!$CK189,Usage!$CH189),2)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BW189,Usage!$BT189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M190<>\"Summer\",Usage!$CL189,Usage!$CI189),2)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BX189,Usage!$BU189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M190<>\"Summer\",Usage!$CM189,Usage!$CJ189),2)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CC189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M189<>\"Summer\",Usage!$CZ189,Usage!$CW189),2)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CD189,Usage!$CA189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M190<>\"Summer\",Usage!$DA189,Usage!$CX189),2)","v":0},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CE189,Usage!$CB189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M189<>\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M189<>\"Summer\",$G189<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M189=\"Summer\",$G189=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M190<>\"Summer\",Usage!$DB189,Usage!$CY189),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M189=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN189=TRUE,SUM($BD189*$BE189),Usage!$CO189),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M189=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC189=TRUE,SUM($BG189*$BH189),Usage!$DD189),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP189=TRUE,SUM($BJ189*$BK189),Usage!$CQ189),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE189=TRUE,SUM($BM189*$BN189),Usage!$DF189),2)","v":0},{"$f":"ROUND(Usage!$DP189,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV189,2),ROUND(Usage!$DZ189,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX189,2),ROUND(Usage!$EB189,2))","v":0},{"$f":"ROUND(Usage!$GN189,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC189=TRUE,SUM($BU189*$BV189),Usage!$ED189),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH189=TRUE,SUM($BX189*$BY189),Usage!$FI189),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE189=TRUE,SUM($CA189*$CB189),Usage!$EF189),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ189=TRUE,SUM($CD189*$CE189),Usage!$FK189),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH189,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM189,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ189,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M189<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO189,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW189,$BZ189,$CC189,$CF189,$CI189,$CL189,$CO189,$CR189),0)","v":0},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BV189,Usage!$BS189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189=\"Summer\",Usage!$EQ189,Usage!$EN189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BW189,Usage!$BT189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189=\"Summer\",Usage!$ER189,Usage!$EO189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$BX189,Usage!$BU189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189=\"Summer\",Usage!$ES189,Usage!$EP189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CC189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189=\"Summer\",Usage!$FV189,Usage!$FS189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CD189,Usage!$CA189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189=\"Summer\",Usage!$FW189,Usage!$FT189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189=\"Summer\",Usage!$CE189,Usage!$CB189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189=\"Summer\",Usage!$FX189,Usage!$FU189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z189<>\"Summer\",Usage!$BW189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189<>\"Summer\",Usage!$EQ189,Usage!$EN189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BW189,Usage!$BT189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189<>\"Summer\",Usage!$ER189,Usage!$EO189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$BX189,Usage!$BU189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189<>\"Summer\",Usage!$ES189,Usage!$EP189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CC189,Usage!$BZ189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189<>\"Summer\",Usage!$FV189,Usage!$FS189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CD189,Usage!$CA189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189<>\"Summer\",Usage!$FW189,Usage!$FT189),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M189<>\"Summer\",Usage!$CE189,Usage!$CB189)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M189<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M189<>\"Summer\",Usage!$FX189,Usage!$FU189),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW189,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY189,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA189,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H189","v":0},{"$f":"Usage!$HD189","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD189","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN189,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO189,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I189","v":0},{"$f":"Usage!$HU189","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW189,2)","v":0},{"$f":"Usage!$HV189","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX189,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A190","v":189},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B190","v":0},{"$f":"Tenant!$C190","v":0},{"$f":"Tenant!$D190","v":0},{"$f":"Tenant!$E190","v":0},{"$f":"Tenant!$G190","v":0},{"$f":"Usage!$D190","v":"00:00:00"},{"$f":"Usage!$E190","v":"00:00:00"},{"$f":"Usage!$F190","v":0},{"$f":"Usage!$G190","v":0},{"$f":"Usage!$H190","v":0},{"$f":"Usage!$X190","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS190,2)","v":0},{"$f":"Usage!$AA190","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH190,2)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BV190,Usage!$BS190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M190=\"Summer\",Usage!$CK190,Usage!$CH190),2)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BW190,Usage!$BT190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M191=\"Summer\",Usage!$CL190,Usage!$CI190),2)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BX190,Usage!$BU190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M191=\"Summer\",Usage!$CM190,Usage!$CJ190),2)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CC190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M191=\"Summer\",Usage!$CZ190,Usage!$CW190),2)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CD190,Usage!$CA190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M191=\"Summer\",Usage!$DA190,Usage!$CX190),2)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CE190,Usage!$CB190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190=\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M190=\"Summer\",Usage!$DB190,Usage!$CY190),2)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BV190,Usage!$BS190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M190<>\"Summer\",Usage!$CK190,Usage!$CH190),2)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BW190,Usage!$BT190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M191<>\"Summer\",Usage!$CL190,Usage!$CI190),2)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BX190,Usage!$BU190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M191<>\"Summer\",Usage!$CM190,Usage!$CJ190),2)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CC190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M190<>\"Summer\",Usage!$CZ190,Usage!$CW190),2)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CD190,Usage!$CA190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M191<>\"Summer\",Usage!$DA190,Usage!$CX190),2)","v":0},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CE190,Usage!$CB190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M190<>\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M190<>\"Summer\",$G190<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M190=\"Summer\",$G190=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M191<>\"Summer\",Usage!$DB190,Usage!$CY190),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M190=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN190=TRUE,SUM($BD190*$BE190),Usage!$CO190),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M190=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC190=TRUE,SUM($BG190*$BH190),Usage!$DD190),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP190=TRUE,SUM($BJ190*$BK190),Usage!$CQ190),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE190=TRUE,SUM($BM190*$BN190),Usage!$DF190),2)","v":0},{"$f":"ROUND(Usage!$DP190,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV190,2),ROUND(Usage!$DZ190,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX190,2),ROUND(Usage!$EB190,2))","v":0},{"$f":"ROUND(Usage!$GN190,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC190=TRUE,SUM($BU190*$BV190),Usage!$ED190),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH190=TRUE,SUM($BX190*$BY190),Usage!$FI190),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE190=TRUE,SUM($CA190*$CB190),Usage!$EF190),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ190=TRUE,SUM($CD190*$CE190),Usage!$FK190),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH190,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM190,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ190,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M190<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO190,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW190,$BZ190,$CC190,$CF190,$CI190,$CL190,$CO190,$CR190),0)","v":0},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BV190,Usage!$BS190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190=\"Summer\",Usage!$EQ190,Usage!$EN190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BW190,Usage!$BT190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190=\"Summer\",Usage!$ER190,Usage!$EO190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$BX190,Usage!$BU190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190=\"Summer\",Usage!$ES190,Usage!$EP190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CC190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190=\"Summer\",Usage!$FV190,Usage!$FS190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CD190,Usage!$CA190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190=\"Summer\",Usage!$FW190,Usage!$FT190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190=\"Summer\",Usage!$CE190,Usage!$CB190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190=\"Summer\",Usage!$FX190,Usage!$FU190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z190<>\"Summer\",Usage!$BW190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190<>\"Summer\",Usage!$EQ190,Usage!$EN190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BW190,Usage!$BT190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190<>\"Summer\",Usage!$ER190,Usage!$EO190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$BX190,Usage!$BU190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190<>\"Summer\",Usage!$ES190,Usage!$EP190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CC190,Usage!$BZ190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190<>\"Summer\",Usage!$FV190,Usage!$FS190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CD190,Usage!$CA190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190<>\"Summer\",Usage!$FW190,Usage!$FT190),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M190<>\"Summer\",Usage!$CE190,Usage!$CB190)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M190<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M190<>\"Summer\",Usage!$FX190,Usage!$FU190),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW190,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY190,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA190,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H190","v":0},{"$f":"Usage!$HD190","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD190","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN190,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO190,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I190","v":0},{"$f":"Usage!$HU190","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW190,2)","v":0},{"$f":"Usage!$HV190","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX190,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A191","v":190},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B191","v":0},{"$f":"Tenant!$C191","v":0},{"$f":"Tenant!$D191","v":0},{"$f":"Tenant!$E191","v":0},{"$f":"Tenant!$G191","v":0},{"$f":"Usage!$D191","v":"00:00:00"},{"$f":"Usage!$E191","v":"00:00:00"},{"$f":"Usage!$F191","v":0},{"$f":"Usage!$G191","v":0},{"$f":"Usage!$H191","v":0},{"$f":"Usage!$X191","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS191,2)","v":0},{"$f":"Usage!$AA191","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH191,2)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BV191,Usage!$BS191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M191=\"Summer\",Usage!$CK191,Usage!$CH191),2)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BW191,Usage!$BT191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M192=\"Summer\",Usage!$CL191,Usage!$CI191),2)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BX191,Usage!$BU191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M192=\"Summer\",Usage!$CM191,Usage!$CJ191),2)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CC191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M192=\"Summer\",Usage!$CZ191,Usage!$CW191),2)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CD191,Usage!$CA191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M192=\"Summer\",Usage!$DA191,Usage!$CX191),2)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CE191,Usage!$CB191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191=\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M191=\"Summer\",Usage!$DB191,Usage!$CY191),2)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BV191,Usage!$BS191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M191<>\"Summer\",Usage!$CK191,Usage!$CH191),2)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BW191,Usage!$BT191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M192<>\"Summer\",Usage!$CL191,Usage!$CI191),2)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BX191,Usage!$BU191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M192<>\"Summer\",Usage!$CM191,Usage!$CJ191),2)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CC191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M191<>\"Summer\",Usage!$CZ191,Usage!$CW191),2)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CD191,Usage!$CA191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M192<>\"Summer\",Usage!$DA191,Usage!$CX191),2)","v":0},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CE191,Usage!$CB191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M191<>\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M191<>\"Summer\",$G191<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M191=\"Summer\",$G191=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M192<>\"Summer\",Usage!$DB191,Usage!$CY191),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M191=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN191=TRUE,SUM($BD191*$BE191),Usage!$CO191),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M191=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC191=TRUE,SUM($BG191*$BH191),Usage!$DD191),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP191=TRUE,SUM($BJ191*$BK191),Usage!$CQ191),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE191=TRUE,SUM($BM191*$BN191),Usage!$DF191),2)","v":0},{"$f":"ROUND(Usage!$DP191,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV191,2),ROUND(Usage!$DZ191,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX191,2),ROUND(Usage!$EB191,2))","v":0},{"$f":"ROUND(Usage!$GN191,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC191=TRUE,SUM($BU191*$BV191),Usage!$ED191),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH191=TRUE,SUM($BX191*$BY191),Usage!$FI191),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE191=TRUE,SUM($CA191*$CB191),Usage!$EF191),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ191=TRUE,SUM($CD191*$CE191),Usage!$FK191),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH191,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM191,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ191,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M191<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO191,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW191,$BZ191,$CC191,$CF191,$CI191,$CL191,$CO191,$CR191),0)","v":0},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BV191,Usage!$BS191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191=\"Summer\",Usage!$EQ191,Usage!$EN191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BW191,Usage!$BT191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191=\"Summer\",Usage!$ER191,Usage!$EO191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$BX191,Usage!$BU191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191=\"Summer\",Usage!$ES191,Usage!$EP191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CC191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191=\"Summer\",Usage!$FV191,Usage!$FS191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CD191,Usage!$CA191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191=\"Summer\",Usage!$FW191,Usage!$FT191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191=\"Summer\",Usage!$CE191,Usage!$CB191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191=\"Summer\",Usage!$FX191,Usage!$FU191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z191<>\"Summer\",Usage!$BW191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191<>\"Summer\",Usage!$EQ191,Usage!$EN191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BW191,Usage!$BT191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191<>\"Summer\",Usage!$ER191,Usage!$EO191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$BX191,Usage!$BU191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191<>\"Summer\",Usage!$ES191,Usage!$EP191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CC191,Usage!$BZ191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191<>\"Summer\",Usage!$FV191,Usage!$FS191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CD191,Usage!$CA191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191<>\"Summer\",Usage!$FW191,Usage!$FT191),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M191<>\"Summer\",Usage!$CE191,Usage!$CB191)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M191<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M191<>\"Summer\",Usage!$FX191,Usage!$FU191),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW191,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY191,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA191,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H191","v":0},{"$f":"Usage!$HD191","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD191","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN191,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO191,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I191","v":0},{"$f":"Usage!$HU191","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW191,2)","v":0},{"$f":"Usage!$HV191","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX191,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A192","v":191},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B192","v":0},{"$f":"Tenant!$C192","v":0},{"$f":"Tenant!$D192","v":0},{"$f":"Tenant!$E192","v":0},{"$f":"Tenant!$G192","v":0},{"$f":"Usage!$D192","v":"00:00:00"},{"$f":"Usage!$E192","v":"00:00:00"},{"$f":"Usage!$F192","v":0},{"$f":"Usage!$G192","v":0},{"$f":"Usage!$H192","v":0},{"$f":"Usage!$X192","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS192,2)","v":0},{"$f":"Usage!$AA192","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH192,2)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BV192,Usage!$BS192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M192=\"Summer\",Usage!$CK192,Usage!$CH192),2)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BW192,Usage!$BT192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M193=\"Summer\",Usage!$CL192,Usage!$CI192),2)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BX192,Usage!$BU192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M193=\"Summer\",Usage!$CM192,Usage!$CJ192),2)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CC192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M193=\"Summer\",Usage!$CZ192,Usage!$CW192),2)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CD192,Usage!$CA192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M193=\"Summer\",Usage!$DA192,Usage!$CX192),2)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CE192,Usage!$CB192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192=\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M192=\"Summer\",Usage!$DB192,Usage!$CY192),2)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BV192,Usage!$BS192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M192<>\"Summer\",Usage!$CK192,Usage!$CH192),2)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BW192,Usage!$BT192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M193<>\"Summer\",Usage!$CL192,Usage!$CI192),2)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BX192,Usage!$BU192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M193<>\"Summer\",Usage!$CM192,Usage!$CJ192),2)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CC192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M192<>\"Summer\",Usage!$CZ192,Usage!$CW192),2)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CD192,Usage!$CA192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M193<>\"Summer\",Usage!$DA192,Usage!$CX192),2)","v":0},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CE192,Usage!$CB192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M192<>\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M192<>\"Summer\",$G192<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M192=\"Summer\",$G192=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M193<>\"Summer\",Usage!$DB192,Usage!$CY192),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M192=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN192=TRUE,SUM($BD192*$BE192),Usage!$CO192),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M192=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC192=TRUE,SUM($BG192*$BH192),Usage!$DD192),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP192=TRUE,SUM($BJ192*$BK192),Usage!$CQ192),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE192=TRUE,SUM($BM192*$BN192),Usage!$DF192),2)","v":0},{"$f":"ROUND(Usage!$DP192,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV192,2),ROUND(Usage!$DZ192,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX192,2),ROUND(Usage!$EB192,2))","v":0},{"$f":"ROUND(Usage!$GN192,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC192=TRUE,SUM($BU192*$BV192),Usage!$ED192),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH192=TRUE,SUM($BX192*$BY192),Usage!$FI192),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE192=TRUE,SUM($CA192*$CB192),Usage!$EF192),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ192=TRUE,SUM($CD192*$CE192),Usage!$FK192),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH192,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM192,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ192,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M192<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO192,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW192,$BZ192,$CC192,$CF192,$CI192,$CL192,$CO192,$CR192),0)","v":0},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BV192,Usage!$BS192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192=\"Summer\",Usage!$EQ192,Usage!$EN192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BW192,Usage!$BT192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192=\"Summer\",Usage!$ER192,Usage!$EO192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$BX192,Usage!$BU192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192=\"Summer\",Usage!$ES192,Usage!$EP192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CC192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192=\"Summer\",Usage!$FV192,Usage!$FS192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CD192,Usage!$CA192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192=\"Summer\",Usage!$FW192,Usage!$FT192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192=\"Summer\",Usage!$CE192,Usage!$CB192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192=\"Summer\",Usage!$FX192,Usage!$FU192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z192<>\"Summer\",Usage!$BW192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192<>\"Summer\",Usage!$EQ192,Usage!$EN192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BW192,Usage!$BT192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192<>\"Summer\",Usage!$ER192,Usage!$EO192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$BX192,Usage!$BU192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192<>\"Summer\",Usage!$ES192,Usage!$EP192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CC192,Usage!$BZ192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192<>\"Summer\",Usage!$FV192,Usage!$FS192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CD192,Usage!$CA192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192<>\"Summer\",Usage!$FW192,Usage!$FT192),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M192<>\"Summer\",Usage!$CE192,Usage!$CB192)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M192<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M192<>\"Summer\",Usage!$FX192,Usage!$FU192),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW192,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY192,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA192,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H192","v":0},{"$f":"Usage!$HD192","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD192","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN192,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO192,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I192","v":0},{"$f":"Usage!$HU192","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW192,2)","v":0},{"$f":"Usage!$HV192","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX192,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A193","v":192},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B193","v":0},{"$f":"Tenant!$C193","v":0},{"$f":"Tenant!$D193","v":0},{"$f":"Tenant!$E193","v":0},{"$f":"Tenant!$G193","v":0},{"$f":"Usage!$D193","v":"00:00:00"},{"$f":"Usage!$E193","v":"00:00:00"},{"$f":"Usage!$F193","v":0},{"$f":"Usage!$G193","v":0},{"$f":"Usage!$H193","v":0},{"$f":"Usage!$X193","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS193,2)","v":0},{"$f":"Usage!$AA193","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH193,2)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BV193,Usage!$BS193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M193=\"Summer\",Usage!$CK193,Usage!$CH193),2)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BW193,Usage!$BT193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M194=\"Summer\",Usage!$CL193,Usage!$CI193),2)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BX193,Usage!$BU193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M194=\"Summer\",Usage!$CM193,Usage!$CJ193),2)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CC193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M194=\"Summer\",Usage!$CZ193,Usage!$CW193),2)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CD193,Usage!$CA193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M194=\"Summer\",Usage!$DA193,Usage!$CX193),2)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CE193,Usage!$CB193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193=\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M193=\"Summer\",Usage!$DB193,Usage!$CY193),2)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BV193,Usage!$BS193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M193<>\"Summer\",Usage!$CK193,Usage!$CH193),2)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BW193,Usage!$BT193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M194<>\"Summer\",Usage!$CL193,Usage!$CI193),2)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BX193,Usage!$BU193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M194<>\"Summer\",Usage!$CM193,Usage!$CJ193),2)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CC193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M193<>\"Summer\",Usage!$CZ193,Usage!$CW193),2)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CD193,Usage!$CA193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M194<>\"Summer\",Usage!$DA193,Usage!$CX193),2)","v":0},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CE193,Usage!$CB193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M193<>\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M193<>\"Summer\",$G193<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M193=\"Summer\",$G193=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M194<>\"Summer\",Usage!$DB193,Usage!$CY193),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M193=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN193=TRUE,SUM($BD193*$BE193),Usage!$CO193),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M193=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC193=TRUE,SUM($BG193*$BH193),Usage!$DD193),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP193=TRUE,SUM($BJ193*$BK193),Usage!$CQ193),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE193=TRUE,SUM($BM193*$BN193),Usage!$DF193),2)","v":0},{"$f":"ROUND(Usage!$DP193,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV193,2),ROUND(Usage!$DZ193,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX193,2),ROUND(Usage!$EB193,2))","v":0},{"$f":"ROUND(Usage!$GN193,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC193=TRUE,SUM($BU193*$BV193),Usage!$ED193),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH193=TRUE,SUM($BX193*$BY193),Usage!$FI193),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE193=TRUE,SUM($CA193*$CB193),Usage!$EF193),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ193=TRUE,SUM($CD193*$CE193),Usage!$FK193),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH193,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM193,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ193,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M193<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO193,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW193,$BZ193,$CC193,$CF193,$CI193,$CL193,$CO193,$CR193),0)","v":0},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BV193,Usage!$BS193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193=\"Summer\",Usage!$EQ193,Usage!$EN193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BW193,Usage!$BT193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193=\"Summer\",Usage!$ER193,Usage!$EO193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$BX193,Usage!$BU193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193=\"Summer\",Usage!$ES193,Usage!$EP193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CC193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193=\"Summer\",Usage!$FV193,Usage!$FS193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CD193,Usage!$CA193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193=\"Summer\",Usage!$FW193,Usage!$FT193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193=\"Summer\",Usage!$CE193,Usage!$CB193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193=\"Summer\",Usage!$FX193,Usage!$FU193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z193<>\"Summer\",Usage!$BW193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193<>\"Summer\",Usage!$EQ193,Usage!$EN193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BW193,Usage!$BT193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193<>\"Summer\",Usage!$ER193,Usage!$EO193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$BX193,Usage!$BU193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193<>\"Summer\",Usage!$ES193,Usage!$EP193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CC193,Usage!$BZ193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193<>\"Summer\",Usage!$FV193,Usage!$FS193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CD193,Usage!$CA193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193<>\"Summer\",Usage!$FW193,Usage!$FT193),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M193<>\"Summer\",Usage!$CE193,Usage!$CB193)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M193<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M193<>\"Summer\",Usage!$FX193,Usage!$FU193),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW193,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY193,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA193,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H193","v":0},{"$f":"Usage!$HD193","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD193","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN193,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO193,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I193","v":0},{"$f":"Usage!$HU193","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW193,2)","v":0},{"$f":"Usage!$HV193","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX193,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A194","v":193},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B194","v":0},{"$f":"Tenant!$C194","v":0},{"$f":"Tenant!$D194","v":0},{"$f":"Tenant!$E194","v":0},{"$f":"Tenant!$G194","v":0},{"$f":"Usage!$D194","v":"00:00:00"},{"$f":"Usage!$E194","v":"00:00:00"},{"$f":"Usage!$F194","v":0},{"$f":"Usage!$G194","v":0},{"$f":"Usage!$H194","v":0},{"$f":"Usage!$X194","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS194,2)","v":0},{"$f":"Usage!$AA194","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH194,2)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BV194,Usage!$BS194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M194=\"Summer\",Usage!$CK194,Usage!$CH194),2)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BW194,Usage!$BT194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M195=\"Summer\",Usage!$CL194,Usage!$CI194),2)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BX194,Usage!$BU194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M195=\"Summer\",Usage!$CM194,Usage!$CJ194),2)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CC194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M195=\"Summer\",Usage!$CZ194,Usage!$CW194),2)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CD194,Usage!$CA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M195=\"Summer\",Usage!$DA194,Usage!$CX194),2)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CE194,Usage!$CB194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194=\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M194=\"Summer\",Usage!$DB194,Usage!$CY194),2)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BV194,Usage!$BS194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M194<>\"Summer\",Usage!$CK194,Usage!$CH194),2)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BW194,Usage!$BT194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M195<>\"Summer\",Usage!$CL194,Usage!$CI194),2)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BX194,Usage!$BU194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M195<>\"Summer\",Usage!$CM194,Usage!$CJ194),2)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CC194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M194<>\"Summer\",Usage!$CZ194,Usage!$CW194),2)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CD194,Usage!$CA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M195<>\"Summer\",Usage!$DA194,Usage!$CX194),2)","v":0},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CE194,Usage!$CB194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M194<>\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M194<>\"Summer\",$G194<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M194=\"Summer\",$G194=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M195<>\"Summer\",Usage!$DB194,Usage!$CY194),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M194=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN194=TRUE,SUM($BD194*$BE194),Usage!$CO194),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M194=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC194=TRUE,SUM($BG194*$BH194),Usage!$DD194),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP194=TRUE,SUM($BJ194*$BK194),Usage!$CQ194),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE194=TRUE,SUM($BM194*$BN194),Usage!$DF194),2)","v":0},{"$f":"ROUND(Usage!$DP194,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV194,2),ROUND(Usage!$DZ194,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX194,2),ROUND(Usage!$EB194,2))","v":0},{"$f":"ROUND(Usage!$GN194,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC194=TRUE,SUM($BU194*$BV194),Usage!$ED194),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH194=TRUE,SUM($BX194*$BY194),Usage!$FI194),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE194=TRUE,SUM($CA194*$CB194),Usage!$EF194),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ194=TRUE,SUM($CD194*$CE194),Usage!$FK194),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH194,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM194,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ194,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M194<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO194,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW194,$BZ194,$CC194,$CF194,$CI194,$CL194,$CO194,$CR194),0)","v":0},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BV194,Usage!$BS194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194=\"Summer\",Usage!$EQ194,Usage!$EN194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BW194,Usage!$BT194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194=\"Summer\",Usage!$ER194,Usage!$EO194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$BX194,Usage!$BU194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194=\"Summer\",Usage!$ES194,Usage!$EP194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CC194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194=\"Summer\",Usage!$FV194,Usage!$FS194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CD194,Usage!$CA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194=\"Summer\",Usage!$FW194,Usage!$FT194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194=\"Summer\",Usage!$CE194,Usage!$CB194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194=\"Summer\",Usage!$FX194,Usage!$FU194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z194<>\"Summer\",Usage!$BW194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194<>\"Summer\",Usage!$EQ194,Usage!$EN194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BW194,Usage!$BT194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194<>\"Summer\",Usage!$ER194,Usage!$EO194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$BX194,Usage!$BU194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194<>\"Summer\",Usage!$ES194,Usage!$EP194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CC194,Usage!$BZ194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194<>\"Summer\",Usage!$FV194,Usage!$FS194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CD194,Usage!$CA194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194<>\"Summer\",Usage!$FW194,Usage!$FT194),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M194<>\"Summer\",Usage!$CE194,Usage!$CB194)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M194<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M194<>\"Summer\",Usage!$FX194,Usage!$FU194),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW194,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY194,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA194,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H194","v":0},{"$f":"Usage!$HD194","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD194","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN194,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO194,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I194","v":0},{"$f":"Usage!$HU194","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW194,2)","v":0},{"$f":"Usage!$HV194","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX194,2)","v":0},{"$f":"SUM($BT194,$CS194,$ED194,$EL194,$EQ194,$ET194,$EW194,$EZ194,$FD194,$FG194)","v":{"$error":"#VALUE!"}}]
[{"$f":"Tenant!$A195","v":194},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B195","v":0},{"$f":"Tenant!$C195","v":0},{"$f":"Tenant!$D195","v":0},{"$f":"Tenant!$E195","v":0},{"$f":"Tenant!$G195","v":0},{"$f":"Usage!$D195","v":"00:00:00"},{"$f":"Usage!$E195","v":"00:00:00"},{"$f":"Usage!$F195","v":0},{"$f":"Usage!$G195","v":0},{"$f":"Usage!$H195","v":0},{"$f":"Usage!$X195","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS195,2)","v":0},{"$f":"Usage!$AA195","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH195,2)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BV195,Usage!$BS195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M195=\"Summer\",Usage!$CK195,Usage!$CH195),2)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BW195,Usage!$BT195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M196=\"Summer\",Usage!$CL195,Usage!$CI195),2)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BX195,Usage!$BU195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M196=\"Summer\",Usage!$CM195,Usage!$CJ195),2)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CC195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M196=\"Summer\",Usage!$CZ195,Usage!$CW195),2)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CD195,Usage!$CA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M196=\"Summer\",Usage!$DA195,Usage!$CX195),2)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CE195,Usage!$CB195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195=\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M195=\"Summer\",Usage!$DB195,Usage!$CY195),2)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BV195,Usage!$BS195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M195<>\"Summer\",Usage!$CK195,Usage!$CH195),2)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BW195,Usage!$BT195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M196<>\"Summer\",Usage!$CL195,Usage!$CI195),2)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BX195,Usage!$BU195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M196<>\"Summer\",Usage!$CM195,Usage!$CJ195),2)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CC195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M195<>\"Summer\",Usage!$CZ195,Usage!$CW195),2)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CD195,Usage!$CA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M196<>\"Summer\",Usage!$DA195,Usage!$CX195),2)","v":0},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CE195,Usage!$CB195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M195<>\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M195<>\"Summer\",$G195<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M195=\"Summer\",$G195=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M196<>\"Summer\",Usage!$DB195,Usage!$CY195),2)","v":0},{"$f":"SUM($T195,$W195,$Z195,$AL195,$AO195,$AR195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN195=TRUE,SUM($BD195*$BE195),Usage!$CO195),2)","v":0},{"$f":"SUM($AC195,$AF195,$AI195,$AU195,$AX195,$BA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC195=TRUE,SUM($BG195*$BH195),Usage!$DD195),2)","v":0},{"$f":"SUM($T195,$W195,$Z195,$AL195,$AO195,$AR195)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP195=TRUE,SUM($BJ195*$BK195),Usage!$CQ195),2)","v":0},{"$f":"SUM($AC195,$AF195,$AI195,$AU195,$AX195,$BA195)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE195=TRUE,SUM($BM195*$BN195),Usage!$DF195),2)","v":0},{"$f":"ROUND(Usage!$DP195,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV195,2),ROUND(Usage!$DZ195,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX195,2),ROUND(Usage!$EB195,2))","v":0},{"$f":"ROUND(Usage!$GN195,2)","v":0},{"$f":"SUM($P195,S195,$V195,$Y195,$AB195,$AE195,$AH195,$AK195,$AN195,$AQ195,$AT195,$AW195,$AZ195,$BC195,$BF195,$BI195,$BL195,$BO195,$BP195,$BQ195,$BR195,$BS195)","v":0},{"$f":"$BD195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC195=TRUE,SUM($BU195*$BV195),Usage!$ED195),2)","v":0},{"$f":"$BG195","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH195=TRUE,SUM($BX195*$BY195),Usage!$FI195),2)","v":0},{"$f":"$BJ195","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE195=TRUE,SUM($CA195*$CB195),Usage!$EF195),2)","v":0},{"$f":"$BM195","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ195=TRUE,SUM($CD195*$CE195),Usage!$FK195),2)","v":0},{"$f":"SUM($T195,$W195,$Z195,$AL195,$AO195,$AR195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH195,2)","v":0},{"$f":"SUM($AC195,$AF195,$AI195,$AU195,$AX195,$BA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM195,2)","v":0},{"$f":"SUM($T195,$W195,$Z195,$AL195,$AO195,$AR195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ195,2)","v":0},{"$f":"SUM($AC195,$AF195,$AI195,$AU195,$AX195,$BA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M195<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO195,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW195,$BZ195,$CC195,$CF195,$CI195,$CL195,$CO195,$CR195),0)","v":0},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BV195,Usage!$BS195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195=\"Summer\",Usage!$EQ195,Usage!$EN195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BW195,Usage!$BT195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195=\"Summer\",Usage!$ER195,Usage!$EO195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$BX195,Usage!$BU195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195=\"Summer\",Usage!$ES195,Usage!$EP195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CC195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195=\"Summer\",Usage!$FV195,Usage!$FS195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CD195,Usage!$CA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195=\"Summer\",Usage!$FW195,Usage!$FT195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195=\"Summer\",Usage!$CE195,Usage!$CB195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195=\"Summer\",Usage!$FX195,Usage!$FU195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z195<>\"Summer\",Usage!$BW195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195<>\"Summer\",Usage!$EQ195,Usage!$EN195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BW195,Usage!$BT195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195<>\"Summer\",Usage!$ER195,Usage!$EO195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$BX195,Usage!$BU195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195<>\"Summer\",Usage!$ES195,Usage!$EP195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CC195,Usage!$BZ195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195<>\"Summer\",Usage!$FV195,Usage!$FS195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CD195,Usage!$CA195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195<>\"Summer\",Usage!$FW195,Usage!$FT195),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M195<>\"Summer\",Usage!$CE195,Usage!$CB195)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M195<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M195<>\"Summer\",Usage!$FX195,Usage!$FU195),2))","v":{"$error":"#VALUE!"}},{"$f":"SUM($CV195,$CY195,$DB195,$DE195,$DH195,$DK195,$DN195,$DQ195,$DT195,$DW195,$DZ195,$EC195)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(Usage!$GW195,2)","v":0},{"$f":"SUM($T195,$W195,$Z195,$AL195,$AO195,$AR195)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY195,2)","v":0},{"$f":"SUM($AC195,$AF195,$AI195,$AU195,$AX195,$BA195)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA195,2)","v":0},{"$f":"SUM($EE195,$EH195,$EK195)","v":0},{"$f":"SUM($BT195,$CS195,$ED195,$EL195)","v":{"$error":"#VALUE!"}},{"$f":"Tenant!$H195","v":0},{"$f":"Usage!$HD195","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"ROUND(SUM($EO195*$EP195),2)","v":0},{"$f":"Usage!$HD195","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"ROUND(SUM($ER195*$ES195),2)","v":0},{"$f":"ROUND(Usage!$HN195,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"ROUND(SUM($EU195*$EV195),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Usage!$HO195,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"ROUND(SUM($EX195*$EY195),2)","v":{"$error":"#DIV/0!"}},{"$f":"Tenant!$I195","v":0},{"$f":"Usage!$HU195","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW195,2)","v":0},{"$f":"Usage!$HV195","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX195,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A196","v":195},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B196","v":0},{"$f":"Tenant!$C196","v":0},{"$f":"Tenant!$D196","v":0},{"$f":"Tenant!$E196","v":0},{"$f":"Tenant!$G196","v":0},{"$f":"Usage!$D196","v":"00:00:00"},{"$f":"Usage!$E196","v":"00:00:00"},{"$f":"Usage!$F196","v":0},{"$f":"Usage!$G196","v":0},{"$f":"Usage!$H196","v":0},{"$f":"Usage!$X196","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS196,2)","v":0},{"$f":"Usage!$AA196","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH196,2)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BV196,Usage!$BS196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M196=\"Summer\",Usage!$CK196,Usage!$CH196),2)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BW196,Usage!$BT196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M197=\"Summer\",Usage!$CL196,Usage!$CI196),2)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BX196,Usage!$BU196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M197=\"Summer\",Usage!$CM196,Usage!$CJ196),2)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CC196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M197=\"Summer\",Usage!$CZ196,Usage!$CW196),2)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CD196,Usage!$CA196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M197=\"Summer\",Usage!$DA196,Usage!$CX196),2)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CE196,Usage!$CB196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196=\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M196=\"Summer\",Usage!$DB196,Usage!$CY196),2)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BV196,Usage!$BS196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M196<>\"Summer\",Usage!$CK196,Usage!$CH196),2)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BW196,Usage!$BT196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M197<>\"Summer\",Usage!$CL196,Usage!$CI196),2)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BX196,Usage!$BU196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M197<>\"Summer\",Usage!$CM196,Usage!$CJ196),2)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CC196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M196<>\"Summer\",Usage!$CZ196,Usage!$CW196),2)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CD196,Usage!$CA196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M197<>\"Summer\",Usage!$DA196,Usage!$CX196),2)","v":0},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CE196,Usage!$CB196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M196<>\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M196<>\"Summer\",$G196<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M196=\"Summer\",$G196=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M197<>\"Summer\",Usage!$DB196,Usage!$CY196),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M196=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN196=TRUE,SUM($BD196*$BE196),Usage!$CO196),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M196=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC196=TRUE,SUM($BG196*$BH196),Usage!$DD196),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP196=TRUE,SUM($BJ196*$BK196),Usage!$CQ196),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE196=TRUE,SUM($BM196*$BN196),Usage!$DF196),2)","v":0},{"$f":"ROUND(Usage!$DP196,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV196,2),ROUND(Usage!$DZ196,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX196,2),ROUND(Usage!$EB196,2))","v":0},{"$f":"ROUND(Usage!$GN196,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC196=TRUE,SUM($BU196*$BV196),Usage!$ED196),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH196=TRUE,SUM($BX196*$BY196),Usage!$FI196),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE196=TRUE,SUM($CA196*$CB196),Usage!$EF196),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ196=TRUE,SUM($CD196*$CE196),Usage!$FK196),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH196,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM196,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ196,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M196<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO196,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW196,$BZ196,$CC196,$CF196,$CI196,$CL196,$CO196,$CR196),0)","v":0},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BV196,Usage!$BS196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196=\"Summer\",Usage!$EQ196,Usage!$EN196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BW196,Usage!$BT196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196=\"Summer\",Usage!$ER196,Usage!$EO196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$BX196,Usage!$BU196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196=\"Summer\",Usage!$ES196,Usage!$EP196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CC196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196=\"Summer\",Usage!$FV196,Usage!$FS196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CD196,Usage!$CA196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196=\"Summer\",Usage!$FW196,Usage!$FT196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196=\"Summer\",Usage!$CE196,Usage!$CB196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196=\"Summer\",Usage!$FX196,Usage!$FU196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z196<>\"Summer\",Usage!$BW196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196<>\"Summer\",Usage!$EQ196,Usage!$EN196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BW196,Usage!$BT196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196<>\"Summer\",Usage!$ER196,Usage!$EO196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$BX196,Usage!$BU196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196<>\"Summer\",Usage!$ES196,Usage!$EP196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CC196,Usage!$BZ196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196<>\"Summer\",Usage!$FV196,Usage!$FS196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CD196,Usage!$CA196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196<>\"Summer\",Usage!$FW196,Usage!$FT196),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M196<>\"Summer\",Usage!$CE196,Usage!$CB196)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M196<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M196<>\"Summer\",Usage!$FX196,Usage!$FU196),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW196,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY196,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA196,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H196","v":0},{"$f":"Usage!$HD196","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD196","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN196,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO196,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I196","v":0},{"$f":"Usage!$HU196","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW196,2)","v":0},{"$f":"Usage!$HV196","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX196,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A197","v":196},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B197","v":0},{"$f":"Tenant!$C197","v":0},{"$f":"Tenant!$D197","v":0},{"$f":"Tenant!$E197","v":0},{"$f":"Tenant!$G197","v":0},{"$f":"Usage!$D197","v":"00:00:00"},{"$f":"Usage!$E197","v":"00:00:00"},{"$f":"Usage!$F197","v":0},{"$f":"Usage!$G197","v":0},{"$f":"Usage!$H197","v":0},{"$f":"Usage!$X197","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS197,2)","v":0},{"$f":"Usage!$AA197","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH197,2)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BV197,Usage!$BS197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M197=\"Summer\",Usage!$CK197,Usage!$CH197),2)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BW197,Usage!$BT197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M198=\"Summer\",Usage!$CL197,Usage!$CI197),2)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BX197,Usage!$BU197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M198=\"Summer\",Usage!$CM197,Usage!$CJ197),2)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CC197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M198=\"Summer\",Usage!$CZ197,Usage!$CW197),2)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CD197,Usage!$CA197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M198=\"Summer\",Usage!$DA197,Usage!$CX197),2)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CE197,Usage!$CB197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197=\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M197=\"Summer\",Usage!$DB197,Usage!$CY197),2)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BV197,Usage!$BS197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M197<>\"Summer\",Usage!$CK197,Usage!$CH197),2)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BW197,Usage!$BT197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M198<>\"Summer\",Usage!$CL197,Usage!$CI197),2)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BX197,Usage!$BU197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M198<>\"Summer\",Usage!$CM197,Usage!$CJ197),2)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CC197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M197<>\"Summer\",Usage!$CZ197,Usage!$CW197),2)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CD197,Usage!$CA197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M198<>\"Summer\",Usage!$DA197,Usage!$CX197),2)","v":0},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CE197,Usage!$CB197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M197<>\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M197<>\"Summer\",$G197<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M197=\"Summer\",$G197=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M198<>\"Summer\",Usage!$DB197,Usage!$CY197),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M197=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN197=TRUE,SUM($BD197*$BE197),Usage!$CO197),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M197=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC197=TRUE,SUM($BG197*$BH197),Usage!$DD197),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP197=TRUE,SUM($BJ197*$BK197),Usage!$CQ197),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE197=TRUE,SUM($BM197*$BN197),Usage!$DF197),2)","v":0},{"$f":"ROUND(Usage!$DP197,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV197,2),ROUND(Usage!$DZ197,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX197,2),ROUND(Usage!$EB197,2))","v":0},{"$f":"ROUND(Usage!$GN197,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC197=TRUE,SUM($BU197*$BV197),Usage!$ED197),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH197=TRUE,SUM($BX197*$BY197),Usage!$FI197),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE197=TRUE,SUM($CA197*$CB197),Usage!$EF197),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ197=TRUE,SUM($CD197*$CE197),Usage!$FK197),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH197,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM197,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ197,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M197<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO197,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW197,$BZ197,$CC197,$CF197,$CI197,$CL197,$CO197,$CR197),0)","v":0},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BV197,Usage!$BS197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197=\"Summer\",Usage!$EQ197,Usage!$EN197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BW197,Usage!$BT197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197=\"Summer\",Usage!$ER197,Usage!$EO197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$BX197,Usage!$BU197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197=\"Summer\",Usage!$ES197,Usage!$EP197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CC197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197=\"Summer\",Usage!$FV197,Usage!$FS197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CD197,Usage!$CA197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197=\"Summer\",Usage!$FW197,Usage!$FT197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197=\"Summer\",Usage!$CE197,Usage!$CB197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197=\"Summer\",Usage!$FX197,Usage!$FU197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z197<>\"Summer\",Usage!$BW197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197<>\"Summer\",Usage!$EQ197,Usage!$EN197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BW197,Usage!$BT197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197<>\"Summer\",Usage!$ER197,Usage!$EO197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$BX197,Usage!$BU197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197<>\"Summer\",Usage!$ES197,Usage!$EP197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CC197,Usage!$BZ197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197<>\"Summer\",Usage!$FV197,Usage!$FS197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CD197,Usage!$CA197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197<>\"Summer\",Usage!$FW197,Usage!$FT197),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M197<>\"Summer\",Usage!$CE197,Usage!$CB197)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M197<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M197<>\"Summer\",Usage!$FX197,Usage!$FU197),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW197,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY197,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA197,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H197","v":0},{"$f":"Usage!$HD197","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD197","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN197,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO197,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I197","v":0},{"$f":"Usage!$HU197","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW197,2)","v":0},{"$f":"Usage!$HV197","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX197,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A198","v":197},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B198","v":0},{"$f":"Tenant!$C198","v":0},{"$f":"Tenant!$D198","v":0},{"$f":"Tenant!$E198","v":0},{"$f":"Tenant!$G198","v":0},{"$f":"Usage!$D198","v":"00:00:00"},{"$f":"Usage!$E198","v":"00:00:00"},{"$f":"Usage!$F198","v":0},{"$f":"Usage!$G198","v":0},{"$f":"Usage!$H198","v":0},{"$f":"Usage!$X198","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS198,2)","v":0},{"$f":"Usage!$AA198","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH198,2)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BV198,Usage!$BS198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M198=\"Summer\",Usage!$CK198,Usage!$CH198),2)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BW198,Usage!$BT198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M199=\"Summer\",Usage!$CL198,Usage!$CI198),2)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BX198,Usage!$BU198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M199=\"Summer\",Usage!$CM198,Usage!$CJ198),2)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CC198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M199=\"Summer\",Usage!$CZ198,Usage!$CW198),2)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CD198,Usage!$CA198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M199=\"Summer\",Usage!$DA198,Usage!$CX198),2)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CE198,Usage!$CB198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198=\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M198=\"Summer\",Usage!$DB198,Usage!$CY198),2)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BV198,Usage!$BS198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M198<>\"Summer\",Usage!$CK198,Usage!$CH198),2)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BW198,Usage!$BT198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M199<>\"Summer\",Usage!$CL198,Usage!$CI198),2)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BX198,Usage!$BU198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M199<>\"Summer\",Usage!$CM198,Usage!$CJ198),2)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CC198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M198<>\"Summer\",Usage!$CZ198,Usage!$CW198),2)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CD198,Usage!$CA198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M199<>\"Summer\",Usage!$DA198,Usage!$CX198),2)","v":0},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CE198,Usage!$CB198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M198<>\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M198<>\"Summer\",$G198<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M198=\"Summer\",$G198=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M199<>\"Summer\",Usage!$DB198,Usage!$CY198),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M198=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN198=TRUE,SUM($BD198*$BE198),Usage!$CO198),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M198=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC198=TRUE,SUM($BG198*$BH198),Usage!$DD198),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP198=TRUE,SUM($BJ198*$BK198),Usage!$CQ198),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE198=TRUE,SUM($BM198*$BN198),Usage!$DF198),2)","v":0},{"$f":"ROUND(Usage!$DP198,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV198,2),ROUND(Usage!$DZ198,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX198,2),ROUND(Usage!$EB198,2))","v":0},{"$f":"ROUND(Usage!$GN198,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC198=TRUE,SUM($BU198*$BV198),Usage!$ED198),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH198=TRUE,SUM($BX198*$BY198),Usage!$FI198),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE198=TRUE,SUM($CA198*$CB198),Usage!$EF198),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ198=TRUE,SUM($CD198*$CE198),Usage!$FK198),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH198,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM198,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ198,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M198<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO198,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW198,$BZ198,$CC198,$CF198,$CI198,$CL198,$CO198,$CR198),0)","v":0},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BV198,Usage!$BS198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198=\"Summer\",Usage!$EQ198,Usage!$EN198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BW198,Usage!$BT198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198=\"Summer\",Usage!$ER198,Usage!$EO198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$BX198,Usage!$BU198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198=\"Summer\",Usage!$ES198,Usage!$EP198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CC198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198=\"Summer\",Usage!$FV198,Usage!$FS198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CD198,Usage!$CA198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198=\"Summer\",Usage!$FW198,Usage!$FT198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198=\"Summer\",Usage!$CE198,Usage!$CB198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198=\"Summer\",Usage!$FX198,Usage!$FU198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z198<>\"Summer\",Usage!$BW198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198<>\"Summer\",Usage!$EQ198,Usage!$EN198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BW198,Usage!$BT198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198<>\"Summer\",Usage!$ER198,Usage!$EO198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$BX198,Usage!$BU198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198<>\"Summer\",Usage!$ES198,Usage!$EP198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CC198,Usage!$BZ198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198<>\"Summer\",Usage!$FV198,Usage!$FS198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CD198,Usage!$CA198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198<>\"Summer\",Usage!$FW198,Usage!$FT198),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M198<>\"Summer\",Usage!$CE198,Usage!$CB198)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M198<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M198<>\"Summer\",Usage!$FX198,Usage!$FU198),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW198,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY198,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA198,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H198","v":0},{"$f":"Usage!$HD198","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD198","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN198,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO198,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I198","v":0},{"$f":"Usage!$HU198","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW198,2)","v":0},{"$f":"Usage!$HV198","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX198,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A199","v":198},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B199","v":0},{"$f":"Tenant!$C199","v":0},{"$f":"Tenant!$D199","v":0},{"$f":"Tenant!$E199","v":0},{"$f":"Tenant!$G199","v":0},{"$f":"Usage!$D199","v":"00:00:00"},{"$f":"Usage!$E199","v":"00:00:00"},{"$f":"Usage!$F199","v":0},{"$f":"Usage!$G199","v":0},{"$f":"Usage!$H199","v":0},{"$f":"Usage!$X199","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS199,2)","v":0},{"$f":"Usage!$AA199","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH199,2)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BV199,Usage!$BS199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M199=\"Summer\",Usage!$CK199,Usage!$CH199),2)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BW199,Usage!$BT199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M200=\"Summer\",Usage!$CL199,Usage!$CI199),2)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BX199,Usage!$BU199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M200=\"Summer\",Usage!$CM199,Usage!$CJ199),2)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CC199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M200=\"Summer\",Usage!$CZ199,Usage!$CW199),2)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CD199,Usage!$CA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M200=\"Summer\",Usage!$DA199,Usage!$CX199),2)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CE199,Usage!$CB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199=\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M199=\"Summer\",Usage!$DB199,Usage!$CY199),2)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BV199,Usage!$BS199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M199<>\"Summer\",Usage!$CK199,Usage!$CH199),2)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BW199,Usage!$BT199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M200<>\"Summer\",Usage!$CL199,Usage!$CI199),2)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BX199,Usage!$BU199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M200<>\"Summer\",Usage!$CM199,Usage!$CJ199),2)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CC199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M199<>\"Summer\",Usage!$CZ199,Usage!$CW199),2)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CD199,Usage!$CA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M200<>\"Summer\",Usage!$DA199,Usage!$CX199),2)","v":0},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CE199,Usage!$CB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M199<>\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M199<>\"Summer\",$G199<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M199=\"Summer\",$G199=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M200<>\"Summer\",Usage!$DB199,Usage!$CY199),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M199=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN199=TRUE,SUM($BD199*$BE199),Usage!$CO199),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M199=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC199=TRUE,SUM($BG199*$BH199),Usage!$DD199),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP199=TRUE,SUM($BJ199*$BK199),Usage!$CQ199),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE199=TRUE,SUM($BM199*$BN199),Usage!$DF199),2)","v":0},{"$f":"ROUND(Usage!$DP199,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV199,2),ROUND(Usage!$DZ199,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX199,2),ROUND(Usage!$EB199,2))","v":0},{"$f":"ROUND(Usage!$GN199,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC199=TRUE,SUM($BU199*$BV199),Usage!$ED199),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH199=TRUE,SUM($BX199*$BY199),Usage!$FI199),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE199=TRUE,SUM($CA199*$CB199),Usage!$EF199),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ199=TRUE,SUM($CD199*$CE199),Usage!$FK199),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH199,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM199,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ199,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M199<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO199,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW199,$BZ199,$CC199,$CF199,$CI199,$CL199,$CO199,$CR199),0)","v":0},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BV199,Usage!$BS199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199=\"Summer\",Usage!$EQ199,Usage!$EN199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BW199,Usage!$BT199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199=\"Summer\",Usage!$ER199,Usage!$EO199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$BX199,Usage!$BU199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199=\"Summer\",Usage!$ES199,Usage!$EP199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CC199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199=\"Summer\",Usage!$FV199,Usage!$FS199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CD199,Usage!$CA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199=\"Summer\",Usage!$FW199,Usage!$FT199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199=\"Summer\",Usage!$CE199,Usage!$CB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199=\"Summer\",Usage!$FX199,Usage!$FU199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z199<>\"Summer\",Usage!$BW199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199<>\"Summer\",Usage!$EQ199,Usage!$EN199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BW199,Usage!$BT199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199<>\"Summer\",Usage!$ER199,Usage!$EO199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$BX199,Usage!$BU199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199<>\"Summer\",Usage!$ES199,Usage!$EP199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CC199,Usage!$BZ199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199<>\"Summer\",Usage!$FV199,Usage!$FS199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CD199,Usage!$CA199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199<>\"Summer\",Usage!$FW199,Usage!$FT199),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M199<>\"Summer\",Usage!$CE199,Usage!$CB199)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M199<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M199<>\"Summer\",Usage!$FX199,Usage!$FU199),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW199,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY199,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA199,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H199","v":0},{"$f":"Usage!$HD199","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD199","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN199,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO199,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I199","v":0},{"$f":"Usage!$HU199","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW199,2)","v":0},{"$f":"Usage!$HV199","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX199,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A200","v":199},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B200","v":0},{"$f":"Tenant!$C200","v":0},{"$f":"Tenant!$D200","v":0},{"$f":"Tenant!$E200","v":0},{"$f":"Tenant!$G200","v":0},{"$f":"Usage!$D200","v":"00:00:00"},{"$f":"Usage!$E200","v":"00:00:00"},{"$f":"Usage!$F200","v":0},{"$f":"Usage!$G200","v":0},{"$f":"Usage!$H200","v":0},{"$f":"Usage!$X200","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS200,2)","v":0},{"$f":"Usage!$AA200","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH200,2)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BV200,Usage!$BS200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M200=\"Summer\",Usage!$CK200,Usage!$CH200),2)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BW200,Usage!$BT200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M201=\"Summer\",Usage!$CL200,Usage!$CI200),2)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BX200,Usage!$BU200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M201=\"Summer\",Usage!$CM200,Usage!$CJ200),2)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CC200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M201=\"Summer\",Usage!$CZ200,Usage!$CW200),2)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CD200,Usage!$CA200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M201=\"Summer\",Usage!$DA200,Usage!$CX200),2)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CE200,Usage!$CB200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200=\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M200=\"Summer\",Usage!$DB200,Usage!$CY200),2)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BV200,Usage!$BS200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M200<>\"Summer\",Usage!$CK200,Usage!$CH200),2)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BW200,Usage!$BT200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M201<>\"Summer\",Usage!$CL200,Usage!$CI200),2)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BX200,Usage!$BU200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M201<>\"Summer\",Usage!$CM200,Usage!$CJ200),2)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CC200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M200<>\"Summer\",Usage!$CZ200,Usage!$CW200),2)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CD200,Usage!$CA200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M201<>\"Summer\",Usage!$DA200,Usage!$CX200),2)","v":0},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CE200,Usage!$CB200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M200<>\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M200<>\"Summer\",$G200<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M200=\"Summer\",$G200=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M201<>\"Summer\",Usage!$DB200,Usage!$CY200),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M200=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN200=TRUE,SUM($BD200*$BE200),Usage!$CO200),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M200=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC200=TRUE,SUM($BG200*$BH200),Usage!$DD200),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP200=TRUE,SUM($BJ200*$BK200),Usage!$CQ200),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE200=TRUE,SUM($BM200*$BN200),Usage!$DF200),2)","v":0},{"$f":"ROUND(Usage!$DP200,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV200,2),ROUND(Usage!$DZ200,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX200,2),ROUND(Usage!$EB200,2))","v":0},{"$f":"ROUND(Usage!$GN200,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC200=TRUE,SUM($BU200*$BV200),Usage!$ED200),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH200=TRUE,SUM($BX200*$BY200),Usage!$FI200),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE200=TRUE,SUM($CA200*$CB200),Usage!$EF200),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ200=TRUE,SUM($CD200*$CE200),Usage!$FK200),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH200,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM200,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ200,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M200<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO200,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW200,$BZ200,$CC200,$CF200,$CI200,$CL200,$CO200,$CR200),0)","v":0},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BV200,Usage!$BS200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200=\"Summer\",Usage!$EQ200,Usage!$EN200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BW200,Usage!$BT200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200=\"Summer\",Usage!$ER200,Usage!$EO200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$BX200,Usage!$BU200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200=\"Summer\",Usage!$ES200,Usage!$EP200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CC200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200=\"Summer\",Usage!$FV200,Usage!$FS200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CD200,Usage!$CA200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200=\"Summer\",Usage!$FW200,Usage!$FT200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200=\"Summer\",Usage!$CE200,Usage!$CB200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200=\"Summer\",Usage!$FX200,Usage!$FU200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z200<>\"Summer\",Usage!$BW200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200<>\"Summer\",Usage!$EQ200,Usage!$EN200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BW200,Usage!$BT200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200<>\"Summer\",Usage!$ER200,Usage!$EO200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$BX200,Usage!$BU200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200<>\"Summer\",Usage!$ES200,Usage!$EP200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CC200,Usage!$BZ200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200<>\"Summer\",Usage!$FV200,Usage!$FS200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CD200,Usage!$CA200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200<>\"Summer\",Usage!$FW200,Usage!$FT200),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M200<>\"Summer\",Usage!$CE200,Usage!$CB200)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M200<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M200<>\"Summer\",Usage!$FX200,Usage!$FU200),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW200,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY200,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA200,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H200","v":0},{"$f":"Usage!$HD200","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD200","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN200,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO200,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I200","v":0},{"$f":"Usage!$HU200","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW200,2)","v":0},{"$f":"Usage!$HV200","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX200,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A201","v":200},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B201","v":0},{"$f":"Tenant!$C201","v":0},{"$f":"Tenant!$D201","v":0},{"$f":"Tenant!$E201","v":0},{"$f":"Tenant!$G201","v":0},{"$f":"Usage!$D201","v":"00:00:00"},{"$f":"Usage!$E201","v":"00:00:00"},{"$f":"Usage!$F201","v":0},{"$f":"Usage!$G201","v":0},{"$f":"Usage!$H201","v":0},{"$f":"Usage!$X201","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS201,2)","v":0},{"$f":"Usage!$AA201","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH201,2)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BV201,Usage!$BS201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M201=\"Summer\",Usage!$CK201,Usage!$CH201),2)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BW201,Usage!$BT201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M202=\"Summer\",Usage!$CL201,Usage!$CI201),2)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BX201,Usage!$BU201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M202=\"Summer\",Usage!$CM201,Usage!$CJ201),2)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CC201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M202=\"Summer\",Usage!$CZ201,Usage!$CW201),2)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CD201,Usage!$CA201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M202=\"Summer\",Usage!$DA201,Usage!$CX201),2)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CE201,Usage!$CB201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201=\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M201=\"Summer\",Usage!$DB201,Usage!$CY201),2)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BV201,Usage!$BS201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M201<>\"Summer\",Usage!$CK201,Usage!$CH201),2)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BW201,Usage!$BT201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M202<>\"Summer\",Usage!$CL201,Usage!$CI201),2)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BX201,Usage!$BU201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M202<>\"Summer\",Usage!$CM201,Usage!$CJ201),2)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CC201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M201<>\"Summer\",Usage!$CZ201,Usage!$CW201),2)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CD201,Usage!$CA201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M202<>\"Summer\",Usage!$DA201,Usage!$CX201),2)","v":0},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CE201,Usage!$CB201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M201<>\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M201<>\"Summer\",$G201<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M201=\"Summer\",$G201=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M202<>\"Summer\",Usage!$DB201,Usage!$CY201),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M201=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN201=TRUE,SUM($BD201*$BE201),Usage!$CO201),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M201=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC201=TRUE,SUM($BG201*$BH201),Usage!$DD201),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP201=TRUE,SUM($BJ201*$BK201),Usage!$CQ201),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE201=TRUE,SUM($BM201*$BN201),Usage!$DF201),2)","v":0},{"$f":"ROUND(Usage!$DP201,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV201,2),ROUND(Usage!$DZ201,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX201,2),ROUND(Usage!$EB201,2))","v":0},{"$f":"ROUND(Usage!$GN201,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC201=TRUE,SUM($BU201*$BV201),Usage!$ED201),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH201=TRUE,SUM($BX201*$BY201),Usage!$FI201),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE201=TRUE,SUM($CA201*$CB201),Usage!$EF201),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ201=TRUE,SUM($CD201*$CE201),Usage!$FK201),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH201,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM201,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ201,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M201<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO201,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW201,$BZ201,$CC201,$CF201,$CI201,$CL201,$CO201,$CR201),0)","v":0},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BV201,Usage!$BS201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201=\"Summer\",Usage!$EQ201,Usage!$EN201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BW201,Usage!$BT201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201=\"Summer\",Usage!$ER201,Usage!$EO201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$BX201,Usage!$BU201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201=\"Summer\",Usage!$ES201,Usage!$EP201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CC201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201=\"Summer\",Usage!$FV201,Usage!$FS201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CD201,Usage!$CA201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201=\"Summer\",Usage!$FW201,Usage!$FT201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201=\"Summer\",Usage!$CE201,Usage!$CB201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201=\"Summer\",Usage!$FX201,Usage!$FU201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z201<>\"Summer\",Usage!$BW201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201<>\"Summer\",Usage!$EQ201,Usage!$EN201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BW201,Usage!$BT201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201<>\"Summer\",Usage!$ER201,Usage!$EO201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$BX201,Usage!$BU201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201<>\"Summer\",Usage!$ES201,Usage!$EP201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CC201,Usage!$BZ201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201<>\"Summer\",Usage!$FV201,Usage!$FS201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CD201,Usage!$CA201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201<>\"Summer\",Usage!$FW201,Usage!$FT201),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M201<>\"Summer\",Usage!$CE201,Usage!$CB201)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M201<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M201<>\"Summer\",Usage!$FX201,Usage!$FU201),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW201,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY201,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA201,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H201","v":0},{"$f":"Usage!$HD201","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD201","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN201,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO201,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I201","v":0},{"$f":"Usage!$HU201","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW201,2)","v":0},{"$f":"Usage!$HV201","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX201,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A202","v":201},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B202","v":0},{"$f":"Tenant!$C202","v":0},{"$f":"Tenant!$D202","v":0},{"$f":"Tenant!$E202","v":0},{"$f":"Tenant!$G202","v":0},{"$f":"Usage!$D202","v":"00:00:00"},{"$f":"Usage!$E202","v":"00:00:00"},{"$f":"Usage!$F202","v":0},{"$f":"Usage!$G202","v":0},{"$f":"Usage!$H202","v":0},{"$f":"Usage!$X202","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS202,2)","v":0},{"$f":"Usage!$AA202","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH202,2)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BV202,Usage!$BS202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M202=\"Summer\",Usage!$CK202,Usage!$CH202),2)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BW202,Usage!$BT202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M203=\"Summer\",Usage!$CL202,Usage!$CI202),2)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BX202,Usage!$BU202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M203=\"Summer\",Usage!$CM202,Usage!$CJ202),2)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CC202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M203=\"Summer\",Usage!$CZ202,Usage!$CW202),2)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CD202,Usage!$CA202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M203=\"Summer\",Usage!$DA202,Usage!$CX202),2)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CE202,Usage!$CB202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202=\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M202=\"Summer\",Usage!$DB202,Usage!$CY202),2)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BV202,Usage!$BS202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M202<>\"Summer\",Usage!$CK202,Usage!$CH202),2)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BW202,Usage!$BT202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M203<>\"Summer\",Usage!$CL202,Usage!$CI202),2)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BX202,Usage!$BU202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M203<>\"Summer\",Usage!$CM202,Usage!$CJ202),2)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CC202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M202<>\"Summer\",Usage!$CZ202,Usage!$CW202),2)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CD202,Usage!$CA202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M203<>\"Summer\",Usage!$DA202,Usage!$CX202),2)","v":0},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CE202,Usage!$CB202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M202<>\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M202<>\"Summer\",$G202<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M202=\"Summer\",$G202=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M203<>\"Summer\",Usage!$DB202,Usage!$CY202),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M202=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN202=TRUE,SUM($BD202*$BE202),Usage!$CO202),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M202=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC202=TRUE,SUM($BG202*$BH202),Usage!$DD202),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP202=TRUE,SUM($BJ202*$BK202),Usage!$CQ202),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE202=TRUE,SUM($BM202*$BN202),Usage!$DF202),2)","v":0},{"$f":"ROUND(Usage!$DP202,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV202,2),ROUND(Usage!$DZ202,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX202,2),ROUND(Usage!$EB202,2))","v":0},{"$f":"ROUND(Usage!$GN202,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC202=TRUE,SUM($BU202*$BV202),Usage!$ED202),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH202=TRUE,SUM($BX202*$BY202),Usage!$FI202),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE202=TRUE,SUM($CA202*$CB202),Usage!$EF202),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ202=TRUE,SUM($CD202*$CE202),Usage!$FK202),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH202,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM202,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ202,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M202<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO202,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW202,$BZ202,$CC202,$CF202,$CI202,$CL202,$CO202,$CR202),0)","v":0},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BV202,Usage!$BS202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202=\"Summer\",Usage!$EQ202,Usage!$EN202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BW202,Usage!$BT202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202=\"Summer\",Usage!$ER202,Usage!$EO202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$BX202,Usage!$BU202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202=\"Summer\",Usage!$ES202,Usage!$EP202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CC202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202=\"Summer\",Usage!$FV202,Usage!$FS202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CD202,Usage!$CA202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202=\"Summer\",Usage!$FW202,Usage!$FT202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202=\"Summer\",Usage!$CE202,Usage!$CB202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202=\"Summer\",Usage!$FX202,Usage!$FU202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z202<>\"Summer\",Usage!$BW202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202<>\"Summer\",Usage!$EQ202,Usage!$EN202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BW202,Usage!$BT202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202<>\"Summer\",Usage!$ER202,Usage!$EO202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$BX202,Usage!$BU202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202<>\"Summer\",Usage!$ES202,Usage!$EP202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CC202,Usage!$BZ202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202<>\"Summer\",Usage!$FV202,Usage!$FS202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CD202,Usage!$CA202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202<>\"Summer\",Usage!$FW202,Usage!$FT202),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M202<>\"Summer\",Usage!$CE202,Usage!$CB202)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M202<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M202<>\"Summer\",Usage!$FX202,Usage!$FU202),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW202,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY202,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA202,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H202","v":0},{"$f":"Usage!$HD202","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD202","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN202,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO202,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I202","v":0},{"$f":"Usage!$HU202","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW202,2)","v":0},{"$f":"Usage!$HV202","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX202,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A203","v":202},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B203","v":0},{"$f":"Tenant!$C203","v":0},{"$f":"Tenant!$D203","v":0},{"$f":"Tenant!$E203","v":0},{"$f":"Tenant!$G203","v":0},{"$f":"Usage!$D203","v":"00:00:00"},{"$f":"Usage!$E203","v":"00:00:00"},{"$f":"Usage!$F203","v":0},{"$f":"Usage!$G203","v":0},{"$f":"Usage!$H203","v":0},{"$f":"Usage!$X203","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS203,2)","v":0},{"$f":"Usage!$AA203","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH203,2)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BV203,Usage!$BS203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M203=\"Summer\",Usage!$CK203,Usage!$CH203),2)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BW203,Usage!$BT203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M204=\"Summer\",Usage!$CL203,Usage!$CI203),2)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BX203,Usage!$BU203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M204=\"Summer\",Usage!$CM203,Usage!$CJ203),2)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CC203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M204=\"Summer\",Usage!$CZ203,Usage!$CW203),2)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CD203,Usage!$CA203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M204=\"Summer\",Usage!$DA203,Usage!$CX203),2)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CE203,Usage!$CB203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203=\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M203=\"Summer\",Usage!$DB203,Usage!$CY203),2)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BV203,Usage!$BS203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M203<>\"Summer\",Usage!$CK203,Usage!$CH203),2)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BW203,Usage!$BT203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M204<>\"Summer\",Usage!$CL203,Usage!$CI203),2)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BX203,Usage!$BU203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M204<>\"Summer\",Usage!$CM203,Usage!$CJ203),2)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CC203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M203<>\"Summer\",Usage!$CZ203,Usage!$CW203),2)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CD203,Usage!$CA203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M204<>\"Summer\",Usage!$DA203,Usage!$CX203),2)","v":0},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CE203,Usage!$CB203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M203<>\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M203<>\"Summer\",$G203<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M203=\"Summer\",$G203=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M204<>\"Summer\",Usage!$DB203,Usage!$CY203),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M203=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN203=TRUE,SUM($BD203*$BE203),Usage!$CO203),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M203=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC203=TRUE,SUM($BG203*$BH203),Usage!$DD203),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP203=TRUE,SUM($BJ203*$BK203),Usage!$CQ203),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE203=TRUE,SUM($BM203*$BN203),Usage!$DF203),2)","v":0},{"$f":"ROUND(Usage!$DP203,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV203,2),ROUND(Usage!$DZ203,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX203,2),ROUND(Usage!$EB203,2))","v":0},{"$f":"ROUND(Usage!$GN203,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC203=TRUE,SUM($BU203*$BV203),Usage!$ED203),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH203=TRUE,SUM($BX203*$BY203),Usage!$FI203),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE203=TRUE,SUM($CA203*$CB203),Usage!$EF203),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ203=TRUE,SUM($CD203*$CE203),Usage!$FK203),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH203,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM203,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ203,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M203<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO203,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW203,$BZ203,$CC203,$CF203,$CI203,$CL203,$CO203,$CR203),0)","v":0},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BV203,Usage!$BS203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203=\"Summer\",Usage!$EQ203,Usage!$EN203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BW203,Usage!$BT203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203=\"Summer\",Usage!$ER203,Usage!$EO203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$BX203,Usage!$BU203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203=\"Summer\",Usage!$ES203,Usage!$EP203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CC203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203=\"Summer\",Usage!$FV203,Usage!$FS203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CD203,Usage!$CA203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203=\"Summer\",Usage!$FW203,Usage!$FT203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203=\"Summer\",Usage!$CE203,Usage!$CB203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203=\"Summer\",Usage!$FX203,Usage!$FU203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z203<>\"Summer\",Usage!$BW203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203<>\"Summer\",Usage!$EQ203,Usage!$EN203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BW203,Usage!$BT203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203<>\"Summer\",Usage!$ER203,Usage!$EO203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$BX203,Usage!$BU203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203<>\"Summer\",Usage!$ES203,Usage!$EP203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CC203,Usage!$BZ203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203<>\"Summer\",Usage!$FV203,Usage!$FS203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CD203,Usage!$CA203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203<>\"Summer\",Usage!$FW203,Usage!$FT203),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M203<>\"Summer\",Usage!$CE203,Usage!$CB203)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M203<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M203<>\"Summer\",Usage!$FX203,Usage!$FU203),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW203,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY203,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA203,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H203","v":0},{"$f":"Usage!$HD203","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD203","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN203,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO203,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I203","v":0},{"$f":"Usage!$HU203","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW203,2)","v":0},{"$f":"Usage!$HV203","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX203,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A204","v":203},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B204","v":0},{"$f":"Tenant!$C204","v":0},{"$f":"Tenant!$D204","v":0},{"$f":"Tenant!$E204","v":0},{"$f":"Tenant!$G204","v":0},{"$f":"Usage!$D204","v":"00:00:00"},{"$f":"Usage!$E204","v":"00:00:00"},{"$f":"Usage!$F204","v":0},{"$f":"Usage!$G204","v":0},{"$f":"Usage!$H204","v":0},{"$f":"Usage!$X204","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS204,2)","v":0},{"$f":"Usage!$AA204","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH204,2)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BV204,Usage!$BS204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M204=\"Summer\",Usage!$CK204,Usage!$CH204),2)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BW204,Usage!$BT204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M205=\"Summer\",Usage!$CL204,Usage!$CI204),2)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BX204,Usage!$BU204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M205=\"Summer\",Usage!$CM204,Usage!$CJ204),2)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CC204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M205=\"Summer\",Usage!$CZ204,Usage!$CW204),2)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CD204,Usage!$CA204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M205=\"Summer\",Usage!$DA204,Usage!$CX204),2)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CE204,Usage!$CB204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204=\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M204=\"Summer\",Usage!$DB204,Usage!$CY204),2)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BV204,Usage!$BS204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M204<>\"Summer\",Usage!$CK204,Usage!$CH204),2)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BW204,Usage!$BT204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M205<>\"Summer\",Usage!$CL204,Usage!$CI204),2)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BX204,Usage!$BU204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M205<>\"Summer\",Usage!$CM204,Usage!$CJ204),2)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CC204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M204<>\"Summer\",Usage!$CZ204,Usage!$CW204),2)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CD204,Usage!$CA204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M205<>\"Summer\",Usage!$DA204,Usage!$CX204),2)","v":0},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CE204,Usage!$CB204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M204<>\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M204<>\"Summer\",$G204<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M204=\"Summer\",$G204=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M205<>\"Summer\",Usage!$DB204,Usage!$CY204),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M204=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN204=TRUE,SUM($BD204*$BE204),Usage!$CO204),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M204=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC204=TRUE,SUM($BG204*$BH204),Usage!$DD204),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP204=TRUE,SUM($BJ204*$BK204),Usage!$CQ204),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE204=TRUE,SUM($BM204*$BN204),Usage!$DF204),2)","v":0},{"$f":"ROUND(Usage!$DP204,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV204,2),ROUND(Usage!$DZ204,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX204,2),ROUND(Usage!$EB204,2))","v":0},{"$f":"ROUND(Usage!$GN204,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC204=TRUE,SUM($BU204*$BV204),Usage!$ED204),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH204=TRUE,SUM($BX204*$BY204),Usage!$FI204),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE204=TRUE,SUM($CA204*$CB204),Usage!$EF204),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ204=TRUE,SUM($CD204*$CE204),Usage!$FK204),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH204,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM204,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ204,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M204<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO204,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW204,$BZ204,$CC204,$CF204,$CI204,$CL204,$CO204,$CR204),0)","v":0},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BV204,Usage!$BS204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204=\"Summer\",Usage!$EQ204,Usage!$EN204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BW204,Usage!$BT204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204=\"Summer\",Usage!$ER204,Usage!$EO204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$BX204,Usage!$BU204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204=\"Summer\",Usage!$ES204,Usage!$EP204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CC204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204=\"Summer\",Usage!$FV204,Usage!$FS204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CD204,Usage!$CA204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204=\"Summer\",Usage!$FW204,Usage!$FT204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204=\"Summer\",Usage!$CE204,Usage!$CB204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204=\"Summer\",Usage!$FX204,Usage!$FU204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z204<>\"Summer\",Usage!$BW204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204<>\"Summer\",Usage!$EQ204,Usage!$EN204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BW204,Usage!$BT204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204<>\"Summer\",Usage!$ER204,Usage!$EO204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$BX204,Usage!$BU204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204<>\"Summer\",Usage!$ES204,Usage!$EP204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CC204,Usage!$BZ204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204<>\"Summer\",Usage!$FV204,Usage!$FS204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CD204,Usage!$CA204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204<>\"Summer\",Usage!$FW204,Usage!$FT204),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M204<>\"Summer\",Usage!$CE204,Usage!$CB204)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M204<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M204<>\"Summer\",Usage!$FX204,Usage!$FU204),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW204,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY204,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA204,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H204","v":0},{"$f":"Usage!$HD204","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD204","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN204,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO204,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I204","v":0},{"$f":"Usage!$HU204","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW204,2)","v":0},{"$f":"Usage!$HV204","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX204,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A205","v":204},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B205","v":0},{"$f":"Tenant!$C205","v":0},{"$f":"Tenant!$D205","v":0},{"$f":"Tenant!$E205","v":0},{"$f":"Tenant!$G205","v":0},{"$f":"Usage!$D205","v":"00:00:00"},{"$f":"Usage!$E205","v":"00:00:00"},{"$f":"Usage!$F205","v":0},{"$f":"Usage!$G205","v":0},{"$f":"Usage!$H205","v":0},{"$f":"Usage!$X205","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS205,2)","v":0},{"$f":"Usage!$AA205","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH205,2)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BV205,Usage!$BS205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M205=\"Summer\",Usage!$CK205,Usage!$CH205),2)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BW205,Usage!$BT205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M206=\"Summer\",Usage!$CL205,Usage!$CI205),2)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BX205,Usage!$BU205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M206=\"Summer\",Usage!$CM205,Usage!$CJ205),2)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CC205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M206=\"Summer\",Usage!$CZ205,Usage!$CW205),2)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CD205,Usage!$CA205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M206=\"Summer\",Usage!$DA205,Usage!$CX205),2)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CE205,Usage!$CB205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205=\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M205=\"Summer\",Usage!$DB205,Usage!$CY205),2)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BV205,Usage!$BS205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M205<>\"Summer\",Usage!$CK205,Usage!$CH205),2)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BW205,Usage!$BT205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M206<>\"Summer\",Usage!$CL205,Usage!$CI205),2)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BX205,Usage!$BU205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M206<>\"Summer\",Usage!$CM205,Usage!$CJ205),2)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CC205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M205<>\"Summer\",Usage!$CZ205,Usage!$CW205),2)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CD205,Usage!$CA205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M206<>\"Summer\",Usage!$DA205,Usage!$CX205),2)","v":0},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CE205,Usage!$CB205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M205<>\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M205<>\"Summer\",$G205<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M205=\"Summer\",$G205=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M206<>\"Summer\",Usage!$DB205,Usage!$CY205),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M205=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN205=TRUE,SUM($BD205*$BE205),Usage!$CO205),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M205=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC205=TRUE,SUM($BG205*$BH205),Usage!$DD205),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP205=TRUE,SUM($BJ205*$BK205),Usage!$CQ205),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE205=TRUE,SUM($BM205*$BN205),Usage!$DF205),2)","v":0},{"$f":"ROUND(Usage!$DP205,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV205,2),ROUND(Usage!$DZ205,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX205,2),ROUND(Usage!$EB205,2))","v":0},{"$f":"ROUND(Usage!$GN205,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC205=TRUE,SUM($BU205*$BV205),Usage!$ED205),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH205=TRUE,SUM($BX205*$BY205),Usage!$FI205),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE205=TRUE,SUM($CA205*$CB205),Usage!$EF205),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ205=TRUE,SUM($CD205*$CE205),Usage!$FK205),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH205,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM205,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ205,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M205<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO205,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW205,$BZ205,$CC205,$CF205,$CI205,$CL205,$CO205,$CR205),0)","v":0},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BV205,Usage!$BS205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205=\"Summer\",Usage!$EQ205,Usage!$EN205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BW205,Usage!$BT205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205=\"Summer\",Usage!$ER205,Usage!$EO205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$BX205,Usage!$BU205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205=\"Summer\",Usage!$ES205,Usage!$EP205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CC205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205=\"Summer\",Usage!$FV205,Usage!$FS205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CD205,Usage!$CA205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205=\"Summer\",Usage!$FW205,Usage!$FT205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205=\"Summer\",Usage!$CE205,Usage!$CB205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205=\"Summer\",Usage!$FX205,Usage!$FU205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z205<>\"Summer\",Usage!$BW205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205<>\"Summer\",Usage!$EQ205,Usage!$EN205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BW205,Usage!$BT205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205<>\"Summer\",Usage!$ER205,Usage!$EO205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$BX205,Usage!$BU205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205<>\"Summer\",Usage!$ES205,Usage!$EP205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CC205,Usage!$BZ205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205<>\"Summer\",Usage!$FV205,Usage!$FS205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CD205,Usage!$CA205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205<>\"Summer\",Usage!$FW205,Usage!$FT205),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M205<>\"Summer\",Usage!$CE205,Usage!$CB205)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M205<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M205<>\"Summer\",Usage!$FX205,Usage!$FU205),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW205,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY205,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA205,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H205","v":0},{"$f":"Usage!$HD205","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD205","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN205,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO205,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I205","v":0},{"$f":"Usage!$HU205","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW205,2)","v":0},{"$f":"Usage!$HV205","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX205,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A206","v":205},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B206","v":0},{"$f":"Tenant!$C206","v":0},{"$f":"Tenant!$D206","v":0},{"$f":"Tenant!$E206","v":0},{"$f":"Tenant!$G206","v":0},{"$f":"Usage!$D206","v":"00:00:00"},{"$f":"Usage!$E206","v":"00:00:00"},{"$f":"Usage!$F206","v":0},{"$f":"Usage!$G206","v":0},{"$f":"Usage!$H206","v":0},{"$f":"Usage!$X206","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS206,2)","v":0},{"$f":"Usage!$AA206","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH206,2)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BV206,Usage!$BS206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M206=\"Summer\",Usage!$CK206,Usage!$CH206),2)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BW206,Usage!$BT206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M207=\"Summer\",Usage!$CL206,Usage!$CI206),2)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BX206,Usage!$BU206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M207=\"Summer\",Usage!$CM206,Usage!$CJ206),2)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CC206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M207=\"Summer\",Usage!$CZ206,Usage!$CW206),2)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CD206,Usage!$CA206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M207=\"Summer\",Usage!$DA206,Usage!$CX206),2)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CE206,Usage!$CB206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206=\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M206=\"Summer\",Usage!$DB206,Usage!$CY206),2)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BV206,Usage!$BS206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M206<>\"Summer\",Usage!$CK206,Usage!$CH206),2)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BW206,Usage!$BT206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M207<>\"Summer\",Usage!$CL206,Usage!$CI206),2)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BX206,Usage!$BU206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M207<>\"Summer\",Usage!$CM206,Usage!$CJ206),2)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CC206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M206<>\"Summer\",Usage!$CZ206,Usage!$CW206),2)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CD206,Usage!$CA206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M207<>\"Summer\",Usage!$DA206,Usage!$CX206),2)","v":0},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CE206,Usage!$CB206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M206<>\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M206<>\"Summer\",$G206<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M206=\"Summer\",$G206=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M207<>\"Summer\",Usage!$DB206,Usage!$CY206),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M206=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN206=TRUE,SUM($BD206*$BE206),Usage!$CO206),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M206=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC206=TRUE,SUM($BG206*$BH206),Usage!$DD206),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP206=TRUE,SUM($BJ206*$BK206),Usage!$CQ206),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE206=TRUE,SUM($BM206*$BN206),Usage!$DF206),2)","v":0},{"$f":"ROUND(Usage!$DP206,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV206,2),ROUND(Usage!$DZ206,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX206,2),ROUND(Usage!$EB206,2))","v":0},{"$f":"ROUND(Usage!$GN206,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC206=TRUE,SUM($BU206*$BV206),Usage!$ED206),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH206=TRUE,SUM($BX206*$BY206),Usage!$FI206),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE206=TRUE,SUM($CA206*$CB206),Usage!$EF206),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ206=TRUE,SUM($CD206*$CE206),Usage!$FK206),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH206,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM206,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ206,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M206<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO206,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW206,$BZ206,$CC206,$CF206,$CI206,$CL206,$CO206,$CR206),0)","v":0},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BV206,Usage!$BS206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206=\"Summer\",Usage!$EQ206,Usage!$EN206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BW206,Usage!$BT206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206=\"Summer\",Usage!$ER206,Usage!$EO206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$BX206,Usage!$BU206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206=\"Summer\",Usage!$ES206,Usage!$EP206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CC206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206=\"Summer\",Usage!$FV206,Usage!$FS206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CD206,Usage!$CA206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206=\"Summer\",Usage!$FW206,Usage!$FT206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206=\"Summer\",Usage!$CE206,Usage!$CB206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206=\"Summer\",Usage!$FX206,Usage!$FU206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z206<>\"Summer\",Usage!$BW206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206<>\"Summer\",Usage!$EQ206,Usage!$EN206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BW206,Usage!$BT206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206<>\"Summer\",Usage!$ER206,Usage!$EO206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$BX206,Usage!$BU206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206<>\"Summer\",Usage!$ES206,Usage!$EP206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CC206,Usage!$BZ206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206<>\"Summer\",Usage!$FV206,Usage!$FS206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CD206,Usage!$CA206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206<>\"Summer\",Usage!$FW206,Usage!$FT206),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M206<>\"Summer\",Usage!$CE206,Usage!$CB206)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M206<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M206<>\"Summer\",Usage!$FX206,Usage!$FU206),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW206,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY206,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA206,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H206","v":0},{"$f":"Usage!$HD206","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD206","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN206,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO206,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I206","v":0},{"$f":"Usage!$HU206","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW206,2)","v":0},{"$f":"Usage!$HV206","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX206,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A207","v":206},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B207","v":0},{"$f":"Tenant!$C207","v":0},{"$f":"Tenant!$D207","v":0},{"$f":"Tenant!$E207","v":0},{"$f":"Tenant!$G207","v":0},{"$f":"Usage!$D207","v":"00:00:00"},{"$f":"Usage!$E207","v":"00:00:00"},{"$f":"Usage!$F207","v":0},{"$f":"Usage!$G207","v":0},{"$f":"Usage!$H207","v":0},{"$f":"Usage!$X207","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS207,2)","v":0},{"$f":"Usage!$AA207","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH207,2)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BV207,Usage!$BS207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M207=\"Summer\",Usage!$CK207,Usage!$CH207),2)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BW207,Usage!$BT207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M208=\"Summer\",Usage!$CL207,Usage!$CI207),2)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BX207,Usage!$BU207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M208=\"Summer\",Usage!$CM207,Usage!$CJ207),2)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CC207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M208=\"Summer\",Usage!$CZ207,Usage!$CW207),2)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CD207,Usage!$CA207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M208=\"Summer\",Usage!$DA207,Usage!$CX207),2)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CE207,Usage!$CB207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207=\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M207=\"Summer\",Usage!$DB207,Usage!$CY207),2)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BV207,Usage!$BS207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M207<>\"Summer\",Usage!$CK207,Usage!$CH207),2)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BW207,Usage!$BT207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M208<>\"Summer\",Usage!$CL207,Usage!$CI207),2)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BX207,Usage!$BU207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M208<>\"Summer\",Usage!$CM207,Usage!$CJ207),2)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CC207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M207<>\"Summer\",Usage!$CZ207,Usage!$CW207),2)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CD207,Usage!$CA207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M208<>\"Summer\",Usage!$DA207,Usage!$CX207),2)","v":0},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CE207,Usage!$CB207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M207<>\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M207<>\"Summer\",$G207<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M207=\"Summer\",$G207=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M208<>\"Summer\",Usage!$DB207,Usage!$CY207),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M207=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN207=TRUE,SUM($BD207*$BE207),Usage!$CO207),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M207=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC207=TRUE,SUM($BG207*$BH207),Usage!$DD207),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP207=TRUE,SUM($BJ207*$BK207),Usage!$CQ207),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE207=TRUE,SUM($BM207*$BN207),Usage!$DF207),2)","v":0},{"$f":"ROUND(Usage!$DP207,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV207,2),ROUND(Usage!$DZ207,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX207,2),ROUND(Usage!$EB207,2))","v":0},{"$f":"ROUND(Usage!$GN207,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC207=TRUE,SUM($BU207*$BV207),Usage!$ED207),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH207=TRUE,SUM($BX207*$BY207),Usage!$FI207),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE207=TRUE,SUM($CA207*$CB207),Usage!$EF207),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ207=TRUE,SUM($CD207*$CE207),Usage!$FK207),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH207,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM207,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ207,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M207<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO207,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW207,$BZ207,$CC207,$CF207,$CI207,$CL207,$CO207,$CR207),0)","v":0},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BV207,Usage!$BS207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207=\"Summer\",Usage!$EQ207,Usage!$EN207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BW207,Usage!$BT207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207=\"Summer\",Usage!$ER207,Usage!$EO207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$BX207,Usage!$BU207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207=\"Summer\",Usage!$ES207,Usage!$EP207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CC207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207=\"Summer\",Usage!$FV207,Usage!$FS207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CD207,Usage!$CA207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207=\"Summer\",Usage!$FW207,Usage!$FT207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207=\"Summer\",Usage!$CE207,Usage!$CB207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207=\"Summer\",Usage!$FX207,Usage!$FU207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z207<>\"Summer\",Usage!$BW207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207<>\"Summer\",Usage!$EQ207,Usage!$EN207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BW207,Usage!$BT207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207<>\"Summer\",Usage!$ER207,Usage!$EO207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$BX207,Usage!$BU207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207<>\"Summer\",Usage!$ES207,Usage!$EP207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CC207,Usage!$BZ207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207<>\"Summer\",Usage!$FV207,Usage!$FS207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CD207,Usage!$CA207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207<>\"Summer\",Usage!$FW207,Usage!$FT207),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M207<>\"Summer\",Usage!$CE207,Usage!$CB207)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M207<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M207<>\"Summer\",Usage!$FX207,Usage!$FU207),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW207,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY207,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA207,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H207","v":0},{"$f":"Usage!$HD207","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD207","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN207,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO207,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I207","v":0},{"$f":"Usage!$HU207","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW207,2)","v":0},{"$f":"Usage!$HV207","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX207,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A208","v":207},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B208","v":0},{"$f":"Tenant!$C208","v":0},{"$f":"Tenant!$D208","v":0},{"$f":"Tenant!$E208","v":0},{"$f":"Tenant!$G208","v":0},{"$f":"Usage!$D208","v":"00:00:00"},{"$f":"Usage!$E208","v":"00:00:00"},{"$f":"Usage!$F208","v":0},{"$f":"Usage!$G208","v":0},{"$f":"Usage!$H208","v":0},{"$f":"Usage!$X208","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS208,2)","v":0},{"$f":"Usage!$AA208","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH208,2)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BV208,Usage!$BS208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M208=\"Summer\",Usage!$CK208,Usage!$CH208),2)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BW208,Usage!$BT208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M209=\"Summer\",Usage!$CL208,Usage!$CI208),2)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BX208,Usage!$BU208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M209=\"Summer\",Usage!$CM208,Usage!$CJ208),2)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CC208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M209=\"Summer\",Usage!$CZ208,Usage!$CW208),2)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CD208,Usage!$CA208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M209=\"Summer\",Usage!$DA208,Usage!$CX208),2)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CE208,Usage!$CB208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208=\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M208=\"Summer\",Usage!$DB208,Usage!$CY208),2)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BV208,Usage!$BS208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M208<>\"Summer\",Usage!$CK208,Usage!$CH208),2)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BW208,Usage!$BT208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M209<>\"Summer\",Usage!$CL208,Usage!$CI208),2)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BX208,Usage!$BU208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M209<>\"Summer\",Usage!$CM208,Usage!$CJ208),2)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CC208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M208<>\"Summer\",Usage!$CZ208,Usage!$CW208),2)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CD208,Usage!$CA208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M209<>\"Summer\",Usage!$DA208,Usage!$CX208),2)","v":0},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CE208,Usage!$CB208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M208<>\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M208<>\"Summer\",$G208<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M208=\"Summer\",$G208=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M209<>\"Summer\",Usage!$DB208,Usage!$CY208),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M208=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN208=TRUE,SUM($BD208*$BE208),Usage!$CO208),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M208=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC208=TRUE,SUM($BG208*$BH208),Usage!$DD208),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP208=TRUE,SUM($BJ208*$BK208),Usage!$CQ208),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE208=TRUE,SUM($BM208*$BN208),Usage!$DF208),2)","v":0},{"$f":"ROUND(Usage!$DP208,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV208,2),ROUND(Usage!$DZ208,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX208,2),ROUND(Usage!$EB208,2))","v":0},{"$f":"ROUND(Usage!$GN208,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC208=TRUE,SUM($BU208*$BV208),Usage!$ED208),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH208=TRUE,SUM($BX208*$BY208),Usage!$FI208),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE208=TRUE,SUM($CA208*$CB208),Usage!$EF208),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ208=TRUE,SUM($CD208*$CE208),Usage!$FK208),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH208,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM208,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ208,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M208<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO208,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW208,$BZ208,$CC208,$CF208,$CI208,$CL208,$CO208,$CR208),0)","v":0},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BV208,Usage!$BS208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208=\"Summer\",Usage!$EQ208,Usage!$EN208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BW208,Usage!$BT208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208=\"Summer\",Usage!$ER208,Usage!$EO208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$BX208,Usage!$BU208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208=\"Summer\",Usage!$ES208,Usage!$EP208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CC208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208=\"Summer\",Usage!$FV208,Usage!$FS208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CD208,Usage!$CA208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208=\"Summer\",Usage!$FW208,Usage!$FT208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208=\"Summer\",Usage!$CE208,Usage!$CB208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208=\"Summer\",Usage!$FX208,Usage!$FU208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z208<>\"Summer\",Usage!$BW208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208<>\"Summer\",Usage!$EQ208,Usage!$EN208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BW208,Usage!$BT208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208<>\"Summer\",Usage!$ER208,Usage!$EO208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$BX208,Usage!$BU208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208<>\"Summer\",Usage!$ES208,Usage!$EP208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CC208,Usage!$BZ208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208<>\"Summer\",Usage!$FV208,Usage!$FS208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CD208,Usage!$CA208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208<>\"Summer\",Usage!$FW208,Usage!$FT208),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M208<>\"Summer\",Usage!$CE208,Usage!$CB208)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M208<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M208<>\"Summer\",Usage!$FX208,Usage!$FU208),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW208,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY208,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA208,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H208","v":0},{"$f":"Usage!$HD208","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD208","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN208,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO208,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I208","v":0},{"$f":"Usage!$HU208","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW208,2)","v":0},{"$f":"Usage!$HV208","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX208,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A209","v":208},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B209","v":0},{"$f":"Tenant!$C209","v":0},{"$f":"Tenant!$D209","v":0},{"$f":"Tenant!$E209","v":0},{"$f":"Tenant!$G209","v":0},{"$f":"Usage!$D209","v":"00:00:00"},{"$f":"Usage!$E209","v":"00:00:00"},{"$f":"Usage!$F209","v":0},{"$f":"Usage!$G209","v":0},{"$f":"Usage!$H209","v":0},{"$f":"Usage!$X209","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS209,2)","v":0},{"$f":"Usage!$AA209","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH209,2)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BV209,Usage!$BS209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M209=\"Summer\",Usage!$CK209,Usage!$CH209),2)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BW209,Usage!$BT209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M210=\"Summer\",Usage!$CL209,Usage!$CI209),2)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BX209,Usage!$BU209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M210=\"Summer\",Usage!$CM209,Usage!$CJ209),2)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CC209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M210=\"Summer\",Usage!$CZ209,Usage!$CW209),2)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CD209,Usage!$CA209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M210=\"Summer\",Usage!$DA209,Usage!$CX209),2)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CE209,Usage!$CB209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209=\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M209=\"Summer\",Usage!$DB209,Usage!$CY209),2)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BV209,Usage!$BS209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M209<>\"Summer\",Usage!$CK209,Usage!$CH209),2)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BW209,Usage!$BT209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M210<>\"Summer\",Usage!$CL209,Usage!$CI209),2)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BX209,Usage!$BU209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M210<>\"Summer\",Usage!$CM209,Usage!$CJ209),2)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CC209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M209<>\"Summer\",Usage!$CZ209,Usage!$CW209),2)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CD209,Usage!$CA209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M210<>\"Summer\",Usage!$DA209,Usage!$CX209),2)","v":0},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CE209,Usage!$CB209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M209<>\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M209<>\"Summer\",$G209<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M209=\"Summer\",$G209=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M210<>\"Summer\",Usage!$DB209,Usage!$CY209),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M209=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN209=TRUE,SUM($BD209*$BE209),Usage!$CO209),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M209=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC209=TRUE,SUM($BG209*$BH209),Usage!$DD209),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP209=TRUE,SUM($BJ209*$BK209),Usage!$CQ209),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE209=TRUE,SUM($BM209*$BN209),Usage!$DF209),2)","v":0},{"$f":"ROUND(Usage!$DP209,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV209,2),ROUND(Usage!$DZ209,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX209,2),ROUND(Usage!$EB209,2))","v":0},{"$f":"ROUND(Usage!$GN209,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC209=TRUE,SUM($BU209*$BV209),Usage!$ED209),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH209=TRUE,SUM($BX209*$BY209),Usage!$FI209),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE209=TRUE,SUM($CA209*$CB209),Usage!$EF209),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ209=TRUE,SUM($CD209*$CE209),Usage!$FK209),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH209,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM209,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ209,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M209<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO209,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW209,$BZ209,$CC209,$CF209,$CI209,$CL209,$CO209,$CR209),0)","v":0},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BV209,Usage!$BS209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209=\"Summer\",Usage!$EQ209,Usage!$EN209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BW209,Usage!$BT209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209=\"Summer\",Usage!$ER209,Usage!$EO209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$BX209,Usage!$BU209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209=\"Summer\",Usage!$ES209,Usage!$EP209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CC209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209=\"Summer\",Usage!$FV209,Usage!$FS209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CD209,Usage!$CA209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209=\"Summer\",Usage!$FW209,Usage!$FT209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209=\"Summer\",Usage!$CE209,Usage!$CB209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209=\"Summer\",Usage!$FX209,Usage!$FU209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z209<>\"Summer\",Usage!$BW209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209<>\"Summer\",Usage!$EQ209,Usage!$EN209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BW209,Usage!$BT209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209<>\"Summer\",Usage!$ER209,Usage!$EO209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$BX209,Usage!$BU209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209<>\"Summer\",Usage!$ES209,Usage!$EP209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CC209,Usage!$BZ209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209<>\"Summer\",Usage!$FV209,Usage!$FS209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CD209,Usage!$CA209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209<>\"Summer\",Usage!$FW209,Usage!$FT209),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M209<>\"Summer\",Usage!$CE209,Usage!$CB209)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M209<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M209<>\"Summer\",Usage!$FX209,Usage!$FU209),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW209,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY209,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA209,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H209","v":0},{"$f":"Usage!$HD209","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD209","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN209,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO209,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I209","v":0},{"$f":"Usage!$HU209","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW209,2)","v":0},{"$f":"Usage!$HV209","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX209,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A210","v":209},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B210","v":0},{"$f":"Tenant!$C210","v":0},{"$f":"Tenant!$D210","v":0},{"$f":"Tenant!$E210","v":0},{"$f":"Tenant!$G210","v":0},{"$f":"Usage!$D210","v":"00:00:00"},{"$f":"Usage!$E210","v":"00:00:00"},{"$f":"Usage!$F210","v":0},{"$f":"Usage!$G210","v":0},{"$f":"Usage!$H210","v":0},{"$f":"Usage!$X210","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS210,2)","v":0},{"$f":"Usage!$AA210","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH210,2)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BV210,Usage!$BS210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M210=\"Summer\",Usage!$CK210,Usage!$CH210),2)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BW210,Usage!$BT210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M211=\"Summer\",Usage!$CL210,Usage!$CI210),2)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BX210,Usage!$BU210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M211=\"Summer\",Usage!$CM210,Usage!$CJ210),2)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CC210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M211=\"Summer\",Usage!$CZ210,Usage!$CW210),2)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CD210,Usage!$CA210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M211=\"Summer\",Usage!$DA210,Usage!$CX210),2)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CE210,Usage!$CB210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210=\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M210=\"Summer\",Usage!$DB210,Usage!$CY210),2)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BV210,Usage!$BS210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M210<>\"Summer\",Usage!$CK210,Usage!$CH210),2)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BW210,Usage!$BT210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M211<>\"Summer\",Usage!$CL210,Usage!$CI210),2)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BX210,Usage!$BU210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M211<>\"Summer\",Usage!$CM210,Usage!$CJ210),2)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CC210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M210<>\"Summer\",Usage!$CZ210,Usage!$CW210),2)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CD210,Usage!$CA210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M211<>\"Summer\",Usage!$DA210,Usage!$CX210),2)","v":0},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CE210,Usage!$CB210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M210<>\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M210<>\"Summer\",$G210<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M210=\"Summer\",$G210=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M211<>\"Summer\",Usage!$DB210,Usage!$CY210),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M210=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN210=TRUE,SUM($BD210*$BE210),Usage!$CO210),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M210=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC210=TRUE,SUM($BG210*$BH210),Usage!$DD210),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP210=TRUE,SUM($BJ210*$BK210),Usage!$CQ210),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE210=TRUE,SUM($BM210*$BN210),Usage!$DF210),2)","v":0},{"$f":"ROUND(Usage!$DP210,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV210,2),ROUND(Usage!$DZ210,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX210,2),ROUND(Usage!$EB210,2))","v":0},{"$f":"ROUND(Usage!$GN210,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC210=TRUE,SUM($BU210*$BV210),Usage!$ED210),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH210=TRUE,SUM($BX210*$BY210),Usage!$FI210),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE210=TRUE,SUM($CA210*$CB210),Usage!$EF210),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ210=TRUE,SUM($CD210*$CE210),Usage!$FK210),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH210,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM210,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ210,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M210<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO210,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW210,$BZ210,$CC210,$CF210,$CI210,$CL210,$CO210,$CR210),0)","v":0},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BV210,Usage!$BS210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210=\"Summer\",Usage!$EQ210,Usage!$EN210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BW210,Usage!$BT210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210=\"Summer\",Usage!$ER210,Usage!$EO210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$BX210,Usage!$BU210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210=\"Summer\",Usage!$ES210,Usage!$EP210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CC210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210=\"Summer\",Usage!$FV210,Usage!$FS210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CD210,Usage!$CA210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210=\"Summer\",Usage!$FW210,Usage!$FT210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210=\"Summer\",Usage!$CE210,Usage!$CB210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210=\"Summer\",Usage!$FX210,Usage!$FU210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z210<>\"Summer\",Usage!$BW210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210<>\"Summer\",Usage!$EQ210,Usage!$EN210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BW210,Usage!$BT210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210<>\"Summer\",Usage!$ER210,Usage!$EO210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$BX210,Usage!$BU210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210<>\"Summer\",Usage!$ES210,Usage!$EP210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CC210,Usage!$BZ210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210<>\"Summer\",Usage!$FV210,Usage!$FS210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CD210,Usage!$CA210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210<>\"Summer\",Usage!$FW210,Usage!$FT210),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M210<>\"Summer\",Usage!$CE210,Usage!$CB210)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M210<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M210<>\"Summer\",Usage!$FX210,Usage!$FU210),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW210,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY210,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA210,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H210","v":0},{"$f":"Usage!$HD210","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD210","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN210,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO210,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I210","v":0},{"$f":"Usage!$HU210","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW210,2)","v":0},{"$f":"Usage!$HV210","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX210,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A211","v":210},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B211","v":0},{"$f":"Tenant!$C211","v":0},{"$f":"Tenant!$D211","v":0},{"$f":"Tenant!$E211","v":0},{"$f":"Tenant!$G211","v":0},{"$f":"Usage!$D211","v":"00:00:00"},{"$f":"Usage!$E211","v":"00:00:00"},{"$f":"Usage!$F211","v":0},{"$f":"Usage!$G211","v":0},{"$f":"Usage!$H211","v":0},{"$f":"Usage!$X211","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS211,2)","v":0},{"$f":"Usage!$AA211","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH211,2)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BV211,Usage!$BS211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M211=\"Summer\",Usage!$CK211,Usage!$CH211),2)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BW211,Usage!$BT211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M212=\"Summer\",Usage!$CL211,Usage!$CI211),2)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BX211,Usage!$BU211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M212=\"Summer\",Usage!$CM211,Usage!$CJ211),2)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CC211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M212=\"Summer\",Usage!$CZ211,Usage!$CW211),2)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CD211,Usage!$CA211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M212=\"Summer\",Usage!$DA211,Usage!$CX211),2)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CE211,Usage!$CB211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211=\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M211=\"Summer\",Usage!$DB211,Usage!$CY211),2)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BV211,Usage!$BS211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M211<>\"Summer\",Usage!$CK211,Usage!$CH211),2)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BW211,Usage!$BT211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M212<>\"Summer\",Usage!$CL211,Usage!$CI211),2)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BX211,Usage!$BU211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M212<>\"Summer\",Usage!$CM211,Usage!$CJ211),2)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CC211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M211<>\"Summer\",Usage!$CZ211,Usage!$CW211),2)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CD211,Usage!$CA211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M212<>\"Summer\",Usage!$DA211,Usage!$CX211),2)","v":0},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CE211,Usage!$CB211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M211<>\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M211<>\"Summer\",$G211<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M211=\"Summer\",$G211=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M212<>\"Summer\",Usage!$DB211,Usage!$CY211),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M211=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN211=TRUE,SUM($BD211*$BE211),Usage!$CO211),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M211=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC211=TRUE,SUM($BG211*$BH211),Usage!$DD211),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP211=TRUE,SUM($BJ211*$BK211),Usage!$CQ211),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE211=TRUE,SUM($BM211*$BN211),Usage!$DF211),2)","v":0},{"$f":"ROUND(Usage!$DP211,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV211,2),ROUND(Usage!$DZ211,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX211,2),ROUND(Usage!$EB211,2))","v":0},{"$f":"ROUND(Usage!$GN211,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC211=TRUE,SUM($BU211*$BV211),Usage!$ED211),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH211=TRUE,SUM($BX211*$BY211),Usage!$FI211),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE211=TRUE,SUM($CA211*$CB211),Usage!$EF211),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ211=TRUE,SUM($CD211*$CE211),Usage!$FK211),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH211,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM211,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ211,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M211<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO211,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW211,$BZ211,$CC211,$CF211,$CI211,$CL211,$CO211,$CR211),0)","v":0},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BV211,Usage!$BS211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211=\"Summer\",Usage!$EQ211,Usage!$EN211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BW211,Usage!$BT211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211=\"Summer\",Usage!$ER211,Usage!$EO211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$BX211,Usage!$BU211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211=\"Summer\",Usage!$ES211,Usage!$EP211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CC211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211=\"Summer\",Usage!$FV211,Usage!$FS211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CD211,Usage!$CA211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211=\"Summer\",Usage!$FW211,Usage!$FT211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211=\"Summer\",Usage!$CE211,Usage!$CB211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211=\"Summer\",Usage!$FX211,Usage!$FU211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z211<>\"Summer\",Usage!$BW211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211<>\"Summer\",Usage!$EQ211,Usage!$EN211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BW211,Usage!$BT211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211<>\"Summer\",Usage!$ER211,Usage!$EO211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$BX211,Usage!$BU211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211<>\"Summer\",Usage!$ES211,Usage!$EP211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CC211,Usage!$BZ211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211<>\"Summer\",Usage!$FV211,Usage!$FS211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CD211,Usage!$CA211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211<>\"Summer\",Usage!$FW211,Usage!$FT211),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M211<>\"Summer\",Usage!$CE211,Usage!$CB211)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M211<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M211<>\"Summer\",Usage!$FX211,Usage!$FU211),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW211,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY211,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA211,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H211","v":0},{"$f":"Usage!$HD211","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD211","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN211,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO211,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I211","v":0},{"$f":"Usage!$HU211","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW211,2)","v":0},{"$f":"Usage!$HV211","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX211,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A212","v":211},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B212","v":0},{"$f":"Tenant!$C212","v":0},{"$f":"Tenant!$D212","v":0},{"$f":"Tenant!$E212","v":0},{"$f":"Tenant!$G212","v":0},{"$f":"Usage!$D212","v":"00:00:00"},{"$f":"Usage!$E212","v":"00:00:00"},{"$f":"Usage!$F212","v":0},{"$f":"Usage!$G212","v":0},{"$f":"Usage!$H212","v":0},{"$f":"Usage!$X212","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS212,2)","v":0},{"$f":"Usage!$AA212","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH212,2)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BV212,Usage!$BS212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M212=\"Summer\",Usage!$CK212,Usage!$CH212),2)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BW212,Usage!$BT212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M213=\"Summer\",Usage!$CL212,Usage!$CI212),2)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BX212,Usage!$BU212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M213=\"Summer\",Usage!$CM212,Usage!$CJ212),2)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CC212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M213=\"Summer\",Usage!$CZ212,Usage!$CW212),2)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CD212,Usage!$CA212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M213=\"Summer\",Usage!$DA212,Usage!$CX212),2)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CE212,Usage!$CB212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212=\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M212=\"Summer\",Usage!$DB212,Usage!$CY212),2)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BV212,Usage!$BS212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M212<>\"Summer\",Usage!$CK212,Usage!$CH212),2)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BW212,Usage!$BT212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M213<>\"Summer\",Usage!$CL212,Usage!$CI212),2)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BX212,Usage!$BU212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M213<>\"Summer\",Usage!$CM212,Usage!$CJ212),2)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CC212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M212<>\"Summer\",Usage!$CZ212,Usage!$CW212),2)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CD212,Usage!$CA212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M213<>\"Summer\",Usage!$DA212,Usage!$CX212),2)","v":0},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CE212,Usage!$CB212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M212<>\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M212<>\"Summer\",$G212<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M212=\"Summer\",$G212=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M213<>\"Summer\",Usage!$DB212,Usage!$CY212),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M212=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN212=TRUE,SUM($BD212*$BE212),Usage!$CO212),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M212=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC212=TRUE,SUM($BG212*$BH212),Usage!$DD212),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP212=TRUE,SUM($BJ212*$BK212),Usage!$CQ212),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE212=TRUE,SUM($BM212*$BN212),Usage!$DF212),2)","v":0},{"$f":"ROUND(Usage!$DP212,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV212,2),ROUND(Usage!$DZ212,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX212,2),ROUND(Usage!$EB212,2))","v":0},{"$f":"ROUND(Usage!$GN212,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC212=TRUE,SUM($BU212*$BV212),Usage!$ED212),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH212=TRUE,SUM($BX212*$BY212),Usage!$FI212),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE212=TRUE,SUM($CA212*$CB212),Usage!$EF212),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ212=TRUE,SUM($CD212*$CE212),Usage!$FK212),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH212,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM212,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ212,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M212<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO212,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW212,$BZ212,$CC212,$CF212,$CI212,$CL212,$CO212,$CR212),0)","v":0},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BV212,Usage!$BS212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212=\"Summer\",Usage!$EQ212,Usage!$EN212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BW212,Usage!$BT212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212=\"Summer\",Usage!$ER212,Usage!$EO212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$BX212,Usage!$BU212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212=\"Summer\",Usage!$ES212,Usage!$EP212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CC212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212=\"Summer\",Usage!$FV212,Usage!$FS212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CD212,Usage!$CA212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212=\"Summer\",Usage!$FW212,Usage!$FT212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212=\"Summer\",Usage!$CE212,Usage!$CB212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212=\"Summer\",Usage!$FX212,Usage!$FU212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z212<>\"Summer\",Usage!$BW212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212<>\"Summer\",Usage!$EQ212,Usage!$EN212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BW212,Usage!$BT212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212<>\"Summer\",Usage!$ER212,Usage!$EO212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$BX212,Usage!$BU212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212<>\"Summer\",Usage!$ES212,Usage!$EP212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CC212,Usage!$BZ212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212<>\"Summer\",Usage!$FV212,Usage!$FS212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CD212,Usage!$CA212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212<>\"Summer\",Usage!$FW212,Usage!$FT212),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M212<>\"Summer\",Usage!$CE212,Usage!$CB212)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M212<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M212<>\"Summer\",Usage!$FX212,Usage!$FU212),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW212,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY212,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA212,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H212","v":0},{"$f":"Usage!$HD212","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD212","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN212,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO212,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I212","v":0},{"$f":"Usage!$HU212","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW212,2)","v":0},{"$f":"Usage!$HV212","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX212,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A213","v":212},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B213","v":0},{"$f":"Tenant!$C213","v":0},{"$f":"Tenant!$D213","v":0},{"$f":"Tenant!$E213","v":0},{"$f":"Tenant!$G213","v":0},{"$f":"Usage!$D213","v":"00:00:00"},{"$f":"Usage!$E213","v":"00:00:00"},{"$f":"Usage!$F213","v":0},{"$f":"Usage!$G213","v":0},{"$f":"Usage!$H213","v":0},{"$f":"Usage!$X213","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS213,2)","v":0},{"$f":"Usage!$AA213","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH213,2)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BV213,Usage!$BS213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M213=\"Summer\",Usage!$CK213,Usage!$CH213),2)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BW213,Usage!$BT213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M214=\"Summer\",Usage!$CL213,Usage!$CI213),2)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BX213,Usage!$BU213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M214=\"Summer\",Usage!$CM213,Usage!$CJ213),2)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CC213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M214=\"Summer\",Usage!$CZ213,Usage!$CW213),2)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CD213,Usage!$CA213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M214=\"Summer\",Usage!$DA213,Usage!$CX213),2)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CE213,Usage!$CB213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213=\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M213=\"Summer\",Usage!$DB213,Usage!$CY213),2)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BV213,Usage!$BS213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M213<>\"Summer\",Usage!$CK213,Usage!$CH213),2)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BW213,Usage!$BT213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M214<>\"Summer\",Usage!$CL213,Usage!$CI213),2)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BX213,Usage!$BU213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M214<>\"Summer\",Usage!$CM213,Usage!$CJ213),2)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CC213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M213<>\"Summer\",Usage!$CZ213,Usage!$CW213),2)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CD213,Usage!$CA213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M214<>\"Summer\",Usage!$DA213,Usage!$CX213),2)","v":0},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CE213,Usage!$CB213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M213<>\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M213<>\"Summer\",$G213<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M213=\"Summer\",$G213=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M214<>\"Summer\",Usage!$DB213,Usage!$CY213),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M213=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN213=TRUE,SUM($BD213*$BE213),Usage!$CO213),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M213=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC213=TRUE,SUM($BG213*$BH213),Usage!$DD213),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP213=TRUE,SUM($BJ213*$BK213),Usage!$CQ213),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE213=TRUE,SUM($BM213*$BN213),Usage!$DF213),2)","v":0},{"$f":"ROUND(Usage!$DP213,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV213,2),ROUND(Usage!$DZ213,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX213,2),ROUND(Usage!$EB213,2))","v":0},{"$f":"ROUND(Usage!$GN213,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC213=TRUE,SUM($BU213*$BV213),Usage!$ED213),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH213=TRUE,SUM($BX213*$BY213),Usage!$FI213),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE213=TRUE,SUM($CA213*$CB213),Usage!$EF213),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ213=TRUE,SUM($CD213*$CE213),Usage!$FK213),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH213,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM213,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ213,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M213<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO213,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW213,$BZ213,$CC213,$CF213,$CI213,$CL213,$CO213,$CR213),0)","v":0},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BV213,Usage!$BS213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213=\"Summer\",Usage!$EQ213,Usage!$EN213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BW213,Usage!$BT213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213=\"Summer\",Usage!$ER213,Usage!$EO213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$BX213,Usage!$BU213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213=\"Summer\",Usage!$ES213,Usage!$EP213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CC213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213=\"Summer\",Usage!$FV213,Usage!$FS213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CD213,Usage!$CA213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213=\"Summer\",Usage!$FW213,Usage!$FT213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213=\"Summer\",Usage!$CE213,Usage!$CB213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213=\"Summer\",Usage!$FX213,Usage!$FU213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z213<>\"Summer\",Usage!$BW213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213<>\"Summer\",Usage!$EQ213,Usage!$EN213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BW213,Usage!$BT213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213<>\"Summer\",Usage!$ER213,Usage!$EO213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$BX213,Usage!$BU213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213<>\"Summer\",Usage!$ES213,Usage!$EP213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CC213,Usage!$BZ213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213<>\"Summer\",Usage!$FV213,Usage!$FS213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CD213,Usage!$CA213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213<>\"Summer\",Usage!$FW213,Usage!$FT213),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M213<>\"Summer\",Usage!$CE213,Usage!$CB213)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M213<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M213<>\"Summer\",Usage!$FX213,Usage!$FU213),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW213,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY213,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA213,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H213","v":0},{"$f":"Usage!$HD213","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD213","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN213,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO213,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I213","v":0},{"$f":"Usage!$HU213","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW213,2)","v":0},{"$f":"Usage!$HV213","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX213,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A214","v":213},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B214","v":0},{"$f":"Tenant!$C214","v":0},{"$f":"Tenant!$D214","v":0},{"$f":"Tenant!$E214","v":0},{"$f":"Tenant!$G214","v":0},{"$f":"Usage!$D214","v":"00:00:00"},{"$f":"Usage!$E214","v":"00:00:00"},{"$f":"Usage!$F214","v":0},{"$f":"Usage!$G214","v":0},{"$f":"Usage!$H214","v":0},{"$f":"Usage!$X214","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS214,2)","v":0},{"$f":"Usage!$AA214","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH214,2)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BV214,Usage!$BS214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M214=\"Summer\",Usage!$CK214,Usage!$CH214),2)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BW214,Usage!$BT214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M215=\"Summer\",Usage!$CL214,Usage!$CI214),2)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BX214,Usage!$BU214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M215=\"Summer\",Usage!$CM214,Usage!$CJ214),2)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CC214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M215=\"Summer\",Usage!$CZ214,Usage!$CW214),2)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CD214,Usage!$CA214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M215=\"Summer\",Usage!$DA214,Usage!$CX214),2)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CE214,Usage!$CB214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214=\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M214=\"Summer\",Usage!$DB214,Usage!$CY214),2)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BV214,Usage!$BS214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M214<>\"Summer\",Usage!$CK214,Usage!$CH214),2)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BW214,Usage!$BT214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M215<>\"Summer\",Usage!$CL214,Usage!$CI214),2)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BX214,Usage!$BU214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M215<>\"Summer\",Usage!$CM214,Usage!$CJ214),2)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CC214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M214<>\"Summer\",Usage!$CZ214,Usage!$CW214),2)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CD214,Usage!$CA214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M215<>\"Summer\",Usage!$DA214,Usage!$CX214),2)","v":0},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CE214,Usage!$CB214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M214<>\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M214<>\"Summer\",$G214<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M214=\"Summer\",$G214=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M215<>\"Summer\",Usage!$DB214,Usage!$CY214),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M214=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN214=TRUE,SUM($BD214*$BE214),Usage!$CO214),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M214=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC214=TRUE,SUM($BG214*$BH214),Usage!$DD214),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP214=TRUE,SUM($BJ214*$BK214),Usage!$CQ214),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE214=TRUE,SUM($BM214*$BN214),Usage!$DF214),2)","v":0},{"$f":"ROUND(Usage!$DP214,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV214,2),ROUND(Usage!$DZ214,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX214,2),ROUND(Usage!$EB214,2))","v":0},{"$f":"ROUND(Usage!$GN214,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC214=TRUE,SUM($BU214*$BV214),Usage!$ED214),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH214=TRUE,SUM($BX214*$BY214),Usage!$FI214),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE214=TRUE,SUM($CA214*$CB214),Usage!$EF214),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ214=TRUE,SUM($CD214*$CE214),Usage!$FK214),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH214,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM214,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ214,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M214<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO214,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW214,$BZ214,$CC214,$CF214,$CI214,$CL214,$CO214,$CR214),0)","v":0},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BV214,Usage!$BS214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214=\"Summer\",Usage!$EQ214,Usage!$EN214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BW214,Usage!$BT214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214=\"Summer\",Usage!$ER214,Usage!$EO214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$BX214,Usage!$BU214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214=\"Summer\",Usage!$ES214,Usage!$EP214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CC214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214=\"Summer\",Usage!$FV214,Usage!$FS214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CD214,Usage!$CA214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214=\"Summer\",Usage!$FW214,Usage!$FT214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214=\"Summer\",Usage!$CE214,Usage!$CB214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214=\"Summer\",Usage!$FX214,Usage!$FU214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z214<>\"Summer\",Usage!$BW214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214<>\"Summer\",Usage!$EQ214,Usage!$EN214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BW214,Usage!$BT214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214<>\"Summer\",Usage!$ER214,Usage!$EO214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$BX214,Usage!$BU214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214<>\"Summer\",Usage!$ES214,Usage!$EP214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CC214,Usage!$BZ214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214<>\"Summer\",Usage!$FV214,Usage!$FS214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CD214,Usage!$CA214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214<>\"Summer\",Usage!$FW214,Usage!$FT214),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M214<>\"Summer\",Usage!$CE214,Usage!$CB214)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M214<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M214<>\"Summer\",Usage!$FX214,Usage!$FU214),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW214,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY214,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA214,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H214","v":0},{"$f":"Usage!$HD214","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD214","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN214,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO214,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I214","v":0},{"$f":"Usage!$HU214","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW214,2)","v":0},{"$f":"Usage!$HV214","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX214,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A215","v":214},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B215","v":0},{"$f":"Tenant!$C215","v":0},{"$f":"Tenant!$D215","v":0},{"$f":"Tenant!$E215","v":0},{"$f":"Tenant!$G215","v":0},{"$f":"Usage!$D215","v":"00:00:00"},{"$f":"Usage!$E215","v":"00:00:00"},{"$f":"Usage!$F215","v":0},{"$f":"Usage!$G215","v":0},{"$f":"Usage!$H215","v":0},{"$f":"Usage!$X215","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS215,2)","v":0},{"$f":"Usage!$AA215","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH215,2)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BV215,Usage!$BS215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M215=\"Summer\",Usage!$CK215,Usage!$CH215),2)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BW215,Usage!$BT215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M216=\"Summer\",Usage!$CL215,Usage!$CI215),2)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BX215,Usage!$BU215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M216=\"Summer\",Usage!$CM215,Usage!$CJ215),2)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CC215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M216=\"Summer\",Usage!$CZ215,Usage!$CW215),2)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CD215,Usage!$CA215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M216=\"Summer\",Usage!$DA215,Usage!$CX215),2)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CE215,Usage!$CB215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215=\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M215=\"Summer\",Usage!$DB215,Usage!$CY215),2)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BV215,Usage!$BS215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M215<>\"Summer\",Usage!$CK215,Usage!$CH215),2)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BW215,Usage!$BT215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M216<>\"Summer\",Usage!$CL215,Usage!$CI215),2)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BX215,Usage!$BU215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M216<>\"Summer\",Usage!$CM215,Usage!$CJ215),2)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CC215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M215<>\"Summer\",Usage!$CZ215,Usage!$CW215),2)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CD215,Usage!$CA215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M216<>\"Summer\",Usage!$DA215,Usage!$CX215),2)","v":0},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CE215,Usage!$CB215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M215<>\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M215<>\"Summer\",$G215<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M215=\"Summer\",$G215=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M216<>\"Summer\",Usage!$DB215,Usage!$CY215),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M215=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN215=TRUE,SUM($BD215*$BE215),Usage!$CO215),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M215=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC215=TRUE,SUM($BG215*$BH215),Usage!$DD215),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP215=TRUE,SUM($BJ215*$BK215),Usage!$CQ215),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE215=TRUE,SUM($BM215*$BN215),Usage!$DF215),2)","v":0},{"$f":"ROUND(Usage!$DP215,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV215,2),ROUND(Usage!$DZ215,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX215,2),ROUND(Usage!$EB215,2))","v":0},{"$f":"ROUND(Usage!$GN215,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC215=TRUE,SUM($BU215*$BV215),Usage!$ED215),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH215=TRUE,SUM($BX215*$BY215),Usage!$FI215),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE215=TRUE,SUM($CA215*$CB215),Usage!$EF215),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ215=TRUE,SUM($CD215*$CE215),Usage!$FK215),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH215,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM215,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ215,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M215<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO215,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW215,$BZ215,$CC215,$CF215,$CI215,$CL215,$CO215,$CR215),0)","v":0},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BV215,Usage!$BS215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215=\"Summer\",Usage!$EQ215,Usage!$EN215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BW215,Usage!$BT215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215=\"Summer\",Usage!$ER215,Usage!$EO215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$BX215,Usage!$BU215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215=\"Summer\",Usage!$ES215,Usage!$EP215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CC215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215=\"Summer\",Usage!$FV215,Usage!$FS215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CD215,Usage!$CA215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215=\"Summer\",Usage!$FW215,Usage!$FT215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215=\"Summer\",Usage!$CE215,Usage!$CB215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215=\"Summer\",Usage!$FX215,Usage!$FU215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z215<>\"Summer\",Usage!$BW215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215<>\"Summer\",Usage!$EQ215,Usage!$EN215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BW215,Usage!$BT215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215<>\"Summer\",Usage!$ER215,Usage!$EO215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$BX215,Usage!$BU215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215<>\"Summer\",Usage!$ES215,Usage!$EP215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CC215,Usage!$BZ215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215<>\"Summer\",Usage!$FV215,Usage!$FS215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CD215,Usage!$CA215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215<>\"Summer\",Usage!$FW215,Usage!$FT215),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M215<>\"Summer\",Usage!$CE215,Usage!$CB215)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M215<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M215<>\"Summer\",Usage!$FX215,Usage!$FU215),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW215,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY215,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA215,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H215","v":0},{"$f":"Usage!$HD215","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD215","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN215,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO215,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I215","v":0},{"$f":"Usage!$HU215","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW215,2)","v":0},{"$f":"Usage!$HV215","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX215,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A216","v":215},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B216","v":0},{"$f":"Tenant!$C216","v":0},{"$f":"Tenant!$D216","v":0},{"$f":"Tenant!$E216","v":0},{"$f":"Tenant!$G216","v":0},{"$f":"Usage!$D216","v":"00:00:00"},{"$f":"Usage!$E216","v":"00:00:00"},{"$f":"Usage!$F216","v":0},{"$f":"Usage!$G216","v":0},{"$f":"Usage!$H216","v":0},{"$f":"Usage!$X216","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS216,2)","v":0},{"$f":"Usage!$AA216","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH216,2)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BV216,Usage!$BS216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M216=\"Summer\",Usage!$CK216,Usage!$CH216),2)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BW216,Usage!$BT216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M217=\"Summer\",Usage!$CL216,Usage!$CI216),2)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BX216,Usage!$BU216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M217=\"Summer\",Usage!$CM216,Usage!$CJ216),2)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CC216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M217=\"Summer\",Usage!$CZ216,Usage!$CW216),2)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CD216,Usage!$CA216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M217=\"Summer\",Usage!$DA216,Usage!$CX216),2)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CE216,Usage!$CB216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216=\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M216=\"Summer\",Usage!$DB216,Usage!$CY216),2)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BV216,Usage!$BS216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M216<>\"Summer\",Usage!$CK216,Usage!$CH216),2)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BW216,Usage!$BT216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M217<>\"Summer\",Usage!$CL216,Usage!$CI216),2)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BX216,Usage!$BU216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M217<>\"Summer\",Usage!$CM216,Usage!$CJ216),2)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CC216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M216<>\"Summer\",Usage!$CZ216,Usage!$CW216),2)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CD216,Usage!$CA216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M217<>\"Summer\",Usage!$DA216,Usage!$CX216),2)","v":0},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CE216,Usage!$CB216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M216<>\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M216<>\"Summer\",$G216<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M216=\"Summer\",$G216=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M217<>\"Summer\",Usage!$DB216,Usage!$CY216),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M216=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN216=TRUE,SUM($BD216*$BE216),Usage!$CO216),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M216=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC216=TRUE,SUM($BG216*$BH216),Usage!$DD216),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP216=TRUE,SUM($BJ216*$BK216),Usage!$CQ216),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE216=TRUE,SUM($BM216*$BN216),Usage!$DF216),2)","v":0},{"$f":"ROUND(Usage!$DP216,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV216,2),ROUND(Usage!$DZ216,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX216,2),ROUND(Usage!$EB216,2))","v":0},{"$f":"ROUND(Usage!$GN216,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC216=TRUE,SUM($BU216*$BV216),Usage!$ED216),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH216=TRUE,SUM($BX216*$BY216),Usage!$FI216),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE216=TRUE,SUM($CA216*$CB216),Usage!$EF216),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ216=TRUE,SUM($CD216*$CE216),Usage!$FK216),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH216,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM216,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ216,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M216<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO216,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW216,$BZ216,$CC216,$CF216,$CI216,$CL216,$CO216,$CR216),0)","v":0},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BV216,Usage!$BS216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216=\"Summer\",Usage!$EQ216,Usage!$EN216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BW216,Usage!$BT216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216=\"Summer\",Usage!$ER216,Usage!$EO216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$BX216,Usage!$BU216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216=\"Summer\",Usage!$ES216,Usage!$EP216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CC216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216=\"Summer\",Usage!$FV216,Usage!$FS216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CD216,Usage!$CA216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216=\"Summer\",Usage!$FW216,Usage!$FT216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216=\"Summer\",Usage!$CE216,Usage!$CB216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216=\"Summer\",Usage!$FX216,Usage!$FU216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z216<>\"Summer\",Usage!$BW216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216<>\"Summer\",Usage!$EQ216,Usage!$EN216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BW216,Usage!$BT216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216<>\"Summer\",Usage!$ER216,Usage!$EO216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$BX216,Usage!$BU216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216<>\"Summer\",Usage!$ES216,Usage!$EP216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CC216,Usage!$BZ216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216<>\"Summer\",Usage!$FV216,Usage!$FS216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CD216,Usage!$CA216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216<>\"Summer\",Usage!$FW216,Usage!$FT216),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M216<>\"Summer\",Usage!$CE216,Usage!$CB216)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M216<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M216<>\"Summer\",Usage!$FX216,Usage!$FU216),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW216,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY216,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA216,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H216","v":0},{"$f":"Usage!$HD216","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD216","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN216,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO216,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I216","v":0},{"$f":"Usage!$HU216","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW216,2)","v":0},{"$f":"Usage!$HV216","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX216,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A217","v":216},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B217","v":0},{"$f":"Tenant!$C217","v":0},{"$f":"Tenant!$D217","v":0},{"$f":"Tenant!$E217","v":0},{"$f":"Tenant!$G217","v":0},{"$f":"Usage!$D217","v":"00:00:00"},{"$f":"Usage!$E217","v":"00:00:00"},{"$f":"Usage!$F217","v":0},{"$f":"Usage!$G217","v":0},{"$f":"Usage!$H217","v":0},{"$f":"Usage!$X217","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS217,2)","v":0},{"$f":"Usage!$AA217","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH217,2)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BV217,Usage!$BS217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M217=\"Summer\",Usage!$CK217,Usage!$CH217),2)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BW217,Usage!$BT217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M218=\"Summer\",Usage!$CL217,Usage!$CI217),2)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BX217,Usage!$BU217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M218=\"Summer\",Usage!$CM217,Usage!$CJ217),2)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CC217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M218=\"Summer\",Usage!$CZ217,Usage!$CW217),2)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CD217,Usage!$CA217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M218=\"Summer\",Usage!$DA217,Usage!$CX217),2)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CE217,Usage!$CB217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217=\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M217=\"Summer\",Usage!$DB217,Usage!$CY217),2)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BV217,Usage!$BS217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M217<>\"Summer\",Usage!$CK217,Usage!$CH217),2)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BW217,Usage!$BT217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M218<>\"Summer\",Usage!$CL217,Usage!$CI217),2)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BX217,Usage!$BU217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M218<>\"Summer\",Usage!$CM217,Usage!$CJ217),2)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CC217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M217<>\"Summer\",Usage!$CZ217,Usage!$CW217),2)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CD217,Usage!$CA217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M218<>\"Summer\",Usage!$DA217,Usage!$CX217),2)","v":0},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CE217,Usage!$CB217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M217<>\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M217<>\"Summer\",$G217<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M217=\"Summer\",$G217=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M218<>\"Summer\",Usage!$DB217,Usage!$CY217),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M217=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN217=TRUE,SUM($BD217*$BE217),Usage!$CO217),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M217=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC217=TRUE,SUM($BG217*$BH217),Usage!$DD217),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP217=TRUE,SUM($BJ217*$BK217),Usage!$CQ217),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE217=TRUE,SUM($BM217*$BN217),Usage!$DF217),2)","v":0},{"$f":"ROUND(Usage!$DP217,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV217,2),ROUND(Usage!$DZ217,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX217,2),ROUND(Usage!$EB217,2))","v":0},{"$f":"ROUND(Usage!$GN217,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC217=TRUE,SUM($BU217*$BV217),Usage!$ED217),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH217=TRUE,SUM($BX217*$BY217),Usage!$FI217),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE217=TRUE,SUM($CA217*$CB217),Usage!$EF217),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ217=TRUE,SUM($CD217*$CE217),Usage!$FK217),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH217,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM217,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ217,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M217<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO217,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW217,$BZ217,$CC217,$CF217,$CI217,$CL217,$CO217,$CR217),0)","v":0},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BV217,Usage!$BS217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217=\"Summer\",Usage!$EQ217,Usage!$EN217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BW217,Usage!$BT217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217=\"Summer\",Usage!$ER217,Usage!$EO217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$BX217,Usage!$BU217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217=\"Summer\",Usage!$ES217,Usage!$EP217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CC217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217=\"Summer\",Usage!$FV217,Usage!$FS217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CD217,Usage!$CA217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217=\"Summer\",Usage!$FW217,Usage!$FT217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217=\"Summer\",Usage!$CE217,Usage!$CB217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217=\"Summer\",Usage!$FX217,Usage!$FU217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z217<>\"Summer\",Usage!$BW217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217<>\"Summer\",Usage!$EQ217,Usage!$EN217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BW217,Usage!$BT217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217<>\"Summer\",Usage!$ER217,Usage!$EO217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$BX217,Usage!$BU217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217<>\"Summer\",Usage!$ES217,Usage!$EP217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CC217,Usage!$BZ217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217<>\"Summer\",Usage!$FV217,Usage!$FS217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CD217,Usage!$CA217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217<>\"Summer\",Usage!$FW217,Usage!$FT217),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M217<>\"Summer\",Usage!$CE217,Usage!$CB217)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M217<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M217<>\"Summer\",Usage!$FX217,Usage!$FU217),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW217,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY217,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA217,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H217","v":0},{"$f":"Usage!$HD217","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD217","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN217,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO217,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I217","v":0},{"$f":"Usage!$HU217","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW217,2)","v":0},{"$f":"Usage!$HV217","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX217,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A218","v":217},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B218","v":0},{"$f":"Tenant!$C218","v":0},{"$f":"Tenant!$D218","v":0},{"$f":"Tenant!$E218","v":0},{"$f":"Tenant!$G218","v":0},{"$f":"Usage!$D218","v":"00:00:00"},{"$f":"Usage!$E218","v":"00:00:00"},{"$f":"Usage!$F218","v":0},{"$f":"Usage!$G218","v":0},{"$f":"Usage!$H218","v":0},{"$f":"Usage!$X218","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS218,2)","v":0},{"$f":"Usage!$AA218","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH218,2)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BV218,Usage!$BS218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M218=\"Summer\",Usage!$CK218,Usage!$CH218),2)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BW218,Usage!$BT218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M219=\"Summer\",Usage!$CL218,Usage!$CI218),2)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BX218,Usage!$BU218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M219=\"Summer\",Usage!$CM218,Usage!$CJ218),2)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CC218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M219=\"Summer\",Usage!$CZ218,Usage!$CW218),2)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CD218,Usage!$CA218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M219=\"Summer\",Usage!$DA218,Usage!$CX218),2)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CE218,Usage!$CB218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218=\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M218=\"Summer\",Usage!$DB218,Usage!$CY218),2)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BV218,Usage!$BS218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M218<>\"Summer\",Usage!$CK218,Usage!$CH218),2)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BW218,Usage!$BT218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M219<>\"Summer\",Usage!$CL218,Usage!$CI218),2)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BX218,Usage!$BU218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M219<>\"Summer\",Usage!$CM218,Usage!$CJ218),2)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CC218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M218<>\"Summer\",Usage!$CZ218,Usage!$CW218),2)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CD218,Usage!$CA218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M219<>\"Summer\",Usage!$DA218,Usage!$CX218),2)","v":0},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CE218,Usage!$CB218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M218<>\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M218<>\"Summer\",$G218<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M218=\"Summer\",$G218=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M219<>\"Summer\",Usage!$DB218,Usage!$CY218),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M218=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN218=TRUE,SUM($BD218*$BE218),Usage!$CO218),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M218=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC218=TRUE,SUM($BG218*$BH218),Usage!$DD218),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP218=TRUE,SUM($BJ218*$BK218),Usage!$CQ218),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE218=TRUE,SUM($BM218*$BN218),Usage!$DF218),2)","v":0},{"$f":"ROUND(Usage!$DP218,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV218,2),ROUND(Usage!$DZ218,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX218,2),ROUND(Usage!$EB218,2))","v":0},{"$f":"ROUND(Usage!$GN218,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC218=TRUE,SUM($BU218*$BV218),Usage!$ED218),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH218=TRUE,SUM($BX218*$BY218),Usage!$FI218),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE218=TRUE,SUM($CA218*$CB218),Usage!$EF218),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ218=TRUE,SUM($CD218*$CE218),Usage!$FK218),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH218,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM218,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ218,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M218<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO218,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW218,$BZ218,$CC218,$CF218,$CI218,$CL218,$CO218,$CR218),0)","v":0},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BV218,Usage!$BS218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218=\"Summer\",Usage!$EQ218,Usage!$EN218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BW218,Usage!$BT218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218=\"Summer\",Usage!$ER218,Usage!$EO218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$BX218,Usage!$BU218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218=\"Summer\",Usage!$ES218,Usage!$EP218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CC218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218=\"Summer\",Usage!$FV218,Usage!$FS218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CD218,Usage!$CA218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218=\"Summer\",Usage!$FW218,Usage!$FT218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218=\"Summer\",Usage!$CE218,Usage!$CB218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218=\"Summer\",Usage!$FX218,Usage!$FU218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z218<>\"Summer\",Usage!$BW218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218<>\"Summer\",Usage!$EQ218,Usage!$EN218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BW218,Usage!$BT218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218<>\"Summer\",Usage!$ER218,Usage!$EO218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$BX218,Usage!$BU218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218<>\"Summer\",Usage!$ES218,Usage!$EP218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CC218,Usage!$BZ218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218<>\"Summer\",Usage!$FV218,Usage!$FS218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CD218,Usage!$CA218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218<>\"Summer\",Usage!$FW218,Usage!$FT218),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M218<>\"Summer\",Usage!$CE218,Usage!$CB218)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M218<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M218<>\"Summer\",Usage!$FX218,Usage!$FU218),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW218,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY218,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA218,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H218","v":0},{"$f":"Usage!$HD218","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD218","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN218,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO218,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I218","v":0},{"$f":"Usage!$HU218","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW218,2)","v":0},{"$f":"Usage!$HV218","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX218,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A219","v":218},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B219","v":0},{"$f":"Tenant!$C219","v":0},{"$f":"Tenant!$D219","v":0},{"$f":"Tenant!$E219","v":0},{"$f":"Tenant!$G219","v":0},{"$f":"Usage!$D219","v":"00:00:00"},{"$f":"Usage!$E219","v":"00:00:00"},{"$f":"Usage!$F219","v":0},{"$f":"Usage!$G219","v":0},{"$f":"Usage!$H219","v":0},{"$f":"Usage!$X219","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS219,2)","v":0},{"$f":"Usage!$AA219","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH219,2)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BV219,Usage!$BS219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M219=\"Summer\",Usage!$CK219,Usage!$CH219),2)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BW219,Usage!$BT219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M220=\"Summer\",Usage!$CL219,Usage!$CI219),2)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BX219,Usage!$BU219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M220=\"Summer\",Usage!$CM219,Usage!$CJ219),2)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CC219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M220=\"Summer\",Usage!$CZ219,Usage!$CW219),2)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CD219,Usage!$CA219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M220=\"Summer\",Usage!$DA219,Usage!$CX219),2)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CE219,Usage!$CB219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219=\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M219=\"Summer\",Usage!$DB219,Usage!$CY219),2)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BV219,Usage!$BS219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M219<>\"Summer\",Usage!$CK219,Usage!$CH219),2)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BW219,Usage!$BT219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M220<>\"Summer\",Usage!$CL219,Usage!$CI219),2)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BX219,Usage!$BU219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M220<>\"Summer\",Usage!$CM219,Usage!$CJ219),2)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CC219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M219<>\"Summer\",Usage!$CZ219,Usage!$CW219),2)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CD219,Usage!$CA219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M220<>\"Summer\",Usage!$DA219,Usage!$CX219),2)","v":0},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CE219,Usage!$CB219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M219<>\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M219<>\"Summer\",$G219<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M219=\"Summer\",$G219=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M220<>\"Summer\",Usage!$DB219,Usage!$CY219),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M219=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN219=TRUE,SUM($BD219*$BE219),Usage!$CO219),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M219=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC219=TRUE,SUM($BG219*$BH219),Usage!$DD219),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP219=TRUE,SUM($BJ219*$BK219),Usage!$CQ219),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE219=TRUE,SUM($BM219*$BN219),Usage!$DF219),2)","v":0},{"$f":"ROUND(Usage!$DP219,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV219,2),ROUND(Usage!$DZ219,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX219,2),ROUND(Usage!$EB219,2))","v":0},{"$f":"ROUND(Usage!$GN219,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC219=TRUE,SUM($BU219*$BV219),Usage!$ED219),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH219=TRUE,SUM($BX219*$BY219),Usage!$FI219),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE219=TRUE,SUM($CA219*$CB219),Usage!$EF219),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ219=TRUE,SUM($CD219*$CE219),Usage!$FK219),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH219,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM219,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ219,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M219<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO219,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW219,$BZ219,$CC219,$CF219,$CI219,$CL219,$CO219,$CR219),0)","v":0},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BV219,Usage!$BS219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219=\"Summer\",Usage!$EQ219,Usage!$EN219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BW219,Usage!$BT219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219=\"Summer\",Usage!$ER219,Usage!$EO219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$BX219,Usage!$BU219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219=\"Summer\",Usage!$ES219,Usage!$EP219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CC219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219=\"Summer\",Usage!$FV219,Usage!$FS219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CD219,Usage!$CA219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219=\"Summer\",Usage!$FW219,Usage!$FT219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219=\"Summer\",Usage!$CE219,Usage!$CB219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219=\"Summer\",Usage!$FX219,Usage!$FU219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z219<>\"Summer\",Usage!$BW219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219<>\"Summer\",Usage!$EQ219,Usage!$EN219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BW219,Usage!$BT219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219<>\"Summer\",Usage!$ER219,Usage!$EO219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$BX219,Usage!$BU219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219<>\"Summer\",Usage!$ES219,Usage!$EP219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CC219,Usage!$BZ219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219<>\"Summer\",Usage!$FV219,Usage!$FS219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CD219,Usage!$CA219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219<>\"Summer\",Usage!$FW219,Usage!$FT219),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M219<>\"Summer\",Usage!$CE219,Usage!$CB219)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M219<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M219<>\"Summer\",Usage!$FX219,Usage!$FU219),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW219,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY219,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA219,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H219","v":0},{"$f":"Usage!$HD219","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD219","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN219,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO219,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I219","v":0},{"$f":"Usage!$HU219","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW219,2)","v":0},{"$f":"Usage!$HV219","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX219,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A220","v":219},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B220","v":0},{"$f":"Tenant!$C220","v":0},{"$f":"Tenant!$D220","v":0},{"$f":"Tenant!$E220","v":0},{"$f":"Tenant!$G220","v":0},{"$f":"Usage!$D220","v":"00:00:00"},{"$f":"Usage!$E220","v":"00:00:00"},{"$f":"Usage!$F220","v":0},{"$f":"Usage!$G220","v":0},{"$f":"Usage!$H220","v":0},{"$f":"Usage!$X220","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS220,2)","v":0},{"$f":"Usage!$AA220","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH220,2)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BV220,Usage!$BS220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M220=\"Summer\",Usage!$CK220,Usage!$CH220),2)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BW220,Usage!$BT220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M221=\"Summer\",Usage!$CL220,Usage!$CI220),2)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BX220,Usage!$BU220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M221=\"Summer\",Usage!$CM220,Usage!$CJ220),2)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CC220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M221=\"Summer\",Usage!$CZ220,Usage!$CW220),2)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CD220,Usage!$CA220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M221=\"Summer\",Usage!$DA220,Usage!$CX220),2)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CE220,Usage!$CB220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220=\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M220=\"Summer\",Usage!$DB220,Usage!$CY220),2)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BV220,Usage!$BS220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M220<>\"Summer\",Usage!$CK220,Usage!$CH220),2)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BW220,Usage!$BT220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M221<>\"Summer\",Usage!$CL220,Usage!$CI220),2)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BX220,Usage!$BU220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M221<>\"Summer\",Usage!$CM220,Usage!$CJ220),2)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CC220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M220<>\"Summer\",Usage!$CZ220,Usage!$CW220),2)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CD220,Usage!$CA220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M221<>\"Summer\",Usage!$DA220,Usage!$CX220),2)","v":0},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CE220,Usage!$CB220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M220<>\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M220<>\"Summer\",$G220<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M220=\"Summer\",$G220=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M221<>\"Summer\",Usage!$DB220,Usage!$CY220),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M220=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN220=TRUE,SUM($BD220*$BE220),Usage!$CO220),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M220=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC220=TRUE,SUM($BG220*$BH220),Usage!$DD220),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP220=TRUE,SUM($BJ220*$BK220),Usage!$CQ220),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE220=TRUE,SUM($BM220*$BN220),Usage!$DF220),2)","v":0},{"$f":"ROUND(Usage!$DP220,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV220,2),ROUND(Usage!$DZ220,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX220,2),ROUND(Usage!$EB220,2))","v":0},{"$f":"ROUND(Usage!$GN220,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC220=TRUE,SUM($BU220*$BV220),Usage!$ED220),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH220=TRUE,SUM($BX220*$BY220),Usage!$FI220),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE220=TRUE,SUM($CA220*$CB220),Usage!$EF220),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ220=TRUE,SUM($CD220*$CE220),Usage!$FK220),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH220,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM220,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ220,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M220<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO220,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW220,$BZ220,$CC220,$CF220,$CI220,$CL220,$CO220,$CR220),0)","v":0},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BV220,Usage!$BS220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220=\"Summer\",Usage!$EQ220,Usage!$EN220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BW220,Usage!$BT220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220=\"Summer\",Usage!$ER220,Usage!$EO220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$BX220,Usage!$BU220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220=\"Summer\",Usage!$ES220,Usage!$EP220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CC220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220=\"Summer\",Usage!$FV220,Usage!$FS220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CD220,Usage!$CA220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220=\"Summer\",Usage!$FW220,Usage!$FT220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220=\"Summer\",Usage!$CE220,Usage!$CB220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220=\"Summer\",Usage!$FX220,Usage!$FU220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z220<>\"Summer\",Usage!$BW220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220<>\"Summer\",Usage!$EQ220,Usage!$EN220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BW220,Usage!$BT220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220<>\"Summer\",Usage!$ER220,Usage!$EO220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$BX220,Usage!$BU220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220<>\"Summer\",Usage!$ES220,Usage!$EP220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CC220,Usage!$BZ220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220<>\"Summer\",Usage!$FV220,Usage!$FS220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CD220,Usage!$CA220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220<>\"Summer\",Usage!$FW220,Usage!$FT220),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M220<>\"Summer\",Usage!$CE220,Usage!$CB220)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M220<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M220<>\"Summer\",Usage!$FX220,Usage!$FU220),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW220,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY220,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA220,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H220","v":0},{"$f":"Usage!$HD220","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD220","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN220,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO220,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I220","v":0},{"$f":"Usage!$HU220","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW220,2)","v":0},{"$f":"Usage!$HV220","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX220,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A221","v":220},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B221","v":0},{"$f":"Tenant!$C221","v":0},{"$f":"Tenant!$D221","v":0},{"$f":"Tenant!$E221","v":0},{"$f":"Tenant!$G221","v":0},{"$f":"Usage!$D221","v":"00:00:00"},{"$f":"Usage!$E221","v":"00:00:00"},{"$f":"Usage!$F221","v":0},{"$f":"Usage!$G221","v":0},{"$f":"Usage!$H221","v":0},{"$f":"Usage!$X221","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS221,2)","v":0},{"$f":"Usage!$AA221","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH221,2)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BV221,Usage!$BS221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M221=\"Summer\",Usage!$CK221,Usage!$CH221),2)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BW221,Usage!$BT221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M222=\"Summer\",Usage!$CL221,Usage!$CI221),2)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BX221,Usage!$BU221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M222=\"Summer\",Usage!$CM221,Usage!$CJ221),2)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CC221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M222=\"Summer\",Usage!$CZ221,Usage!$CW221),2)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CD221,Usage!$CA221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M222=\"Summer\",Usage!$DA221,Usage!$CX221),2)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CE221,Usage!$CB221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221=\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M221=\"Summer\",Usage!$DB221,Usage!$CY221),2)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BV221,Usage!$BS221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M221<>\"Summer\",Usage!$CK221,Usage!$CH221),2)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BW221,Usage!$BT221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M222<>\"Summer\",Usage!$CL221,Usage!$CI221),2)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BX221,Usage!$BU221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M222<>\"Summer\",Usage!$CM221,Usage!$CJ221),2)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CC221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M221<>\"Summer\",Usage!$CZ221,Usage!$CW221),2)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CD221,Usage!$CA221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M222<>\"Summer\",Usage!$DA221,Usage!$CX221),2)","v":0},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CE221,Usage!$CB221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M221<>\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M221<>\"Summer\",$G221<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M221=\"Summer\",$G221=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M222<>\"Summer\",Usage!$DB221,Usage!$CY221),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M221=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN221=TRUE,SUM($BD221*$BE221),Usage!$CO221),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M221=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC221=TRUE,SUM($BG221*$BH221),Usage!$DD221),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP221=TRUE,SUM($BJ221*$BK221),Usage!$CQ221),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE221=TRUE,SUM($BM221*$BN221),Usage!$DF221),2)","v":0},{"$f":"ROUND(Usage!$DP221,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV221,2),ROUND(Usage!$DZ221,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX221,2),ROUND(Usage!$EB221,2))","v":0},{"$f":"ROUND(Usage!$GN221,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC221=TRUE,SUM($BU221*$BV221),Usage!$ED221),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH221=TRUE,SUM($BX221*$BY221),Usage!$FI221),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE221=TRUE,SUM($CA221*$CB221),Usage!$EF221),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ221=TRUE,SUM($CD221*$CE221),Usage!$FK221),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH221,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM221,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ221,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M221<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO221,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW221,$BZ221,$CC221,$CF221,$CI221,$CL221,$CO221,$CR221),0)","v":0},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BV221,Usage!$BS221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221=\"Summer\",Usage!$EQ221,Usage!$EN221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BW221,Usage!$BT221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221=\"Summer\",Usage!$ER221,Usage!$EO221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$BX221,Usage!$BU221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221=\"Summer\",Usage!$ES221,Usage!$EP221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CC221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221=\"Summer\",Usage!$FV221,Usage!$FS221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CD221,Usage!$CA221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221=\"Summer\",Usage!$FW221,Usage!$FT221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221=\"Summer\",Usage!$CE221,Usage!$CB221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221=\"Summer\",Usage!$FX221,Usage!$FU221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z221<>\"Summer\",Usage!$BW221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221<>\"Summer\",Usage!$EQ221,Usage!$EN221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BW221,Usage!$BT221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221<>\"Summer\",Usage!$ER221,Usage!$EO221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$BX221,Usage!$BU221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221<>\"Summer\",Usage!$ES221,Usage!$EP221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CC221,Usage!$BZ221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221<>\"Summer\",Usage!$FV221,Usage!$FS221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CD221,Usage!$CA221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221<>\"Summer\",Usage!$FW221,Usage!$FT221),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M221<>\"Summer\",Usage!$CE221,Usage!$CB221)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M221<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M221<>\"Summer\",Usage!$FX221,Usage!$FU221),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW221,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY221,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA221,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H221","v":0},{"$f":"Usage!$HD221","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD221","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN221,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO221,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I221","v":0},{"$f":"Usage!$HU221","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW221,2)","v":0},{"$f":"Usage!$HV221","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX221,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A222","v":221},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B222","v":0},{"$f":"Tenant!$C222","v":0},{"$f":"Tenant!$D222","v":0},{"$f":"Tenant!$E222","v":0},{"$f":"Tenant!$G222","v":0},{"$f":"Usage!$D222","v":"00:00:00"},{"$f":"Usage!$E222","v":"00:00:00"},{"$f":"Usage!$F222","v":0},{"$f":"Usage!$G222","v":0},{"$f":"Usage!$H222","v":0},{"$f":"Usage!$X222","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS222,2)","v":0},{"$f":"Usage!$AA222","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH222,2)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BV222,Usage!$BS222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M222=\"Summer\",Usage!$CK222,Usage!$CH222),2)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BW222,Usage!$BT222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M223=\"Summer\",Usage!$CL222,Usage!$CI222),2)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BX222,Usage!$BU222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M223=\"Summer\",Usage!$CM222,Usage!$CJ222),2)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CC222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M223=\"Summer\",Usage!$CZ222,Usage!$CW222),2)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CD222,Usage!$CA222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M223=\"Summer\",Usage!$DA222,Usage!$CX222),2)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CE222,Usage!$CB222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222=\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M222=\"Summer\",Usage!$DB222,Usage!$CY222),2)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BV222,Usage!$BS222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M222<>\"Summer\",Usage!$CK222,Usage!$CH222),2)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BW222,Usage!$BT222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M223<>\"Summer\",Usage!$CL222,Usage!$CI222),2)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BX222,Usage!$BU222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M223<>\"Summer\",Usage!$CM222,Usage!$CJ222),2)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CC222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M222<>\"Summer\",Usage!$CZ222,Usage!$CW222),2)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CD222,Usage!$CA222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M223<>\"Summer\",Usage!$DA222,Usage!$CX222),2)","v":0},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CE222,Usage!$CB222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M222<>\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M222<>\"Summer\",$G222<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M222=\"Summer\",$G222=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M223<>\"Summer\",Usage!$DB222,Usage!$CY222),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M222=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN222=TRUE,SUM($BD222*$BE222),Usage!$CO222),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M222=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC222=TRUE,SUM($BG222*$BH222),Usage!$DD222),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP222=TRUE,SUM($BJ222*$BK222),Usage!$CQ222),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE222=TRUE,SUM($BM222*$BN222),Usage!$DF222),2)","v":0},{"$f":"ROUND(Usage!$DP222,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV222,2),ROUND(Usage!$DZ222,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX222,2),ROUND(Usage!$EB222,2))","v":0},{"$f":"ROUND(Usage!$GN222,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC222=TRUE,SUM($BU222*$BV222),Usage!$ED222),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH222=TRUE,SUM($BX222*$BY222),Usage!$FI222),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE222=TRUE,SUM($CA222*$CB222),Usage!$EF222),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ222=TRUE,SUM($CD222*$CE222),Usage!$FK222),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH222,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM222,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ222,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M222<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO222,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW222,$BZ222,$CC222,$CF222,$CI222,$CL222,$CO222,$CR222),0)","v":0},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BV222,Usage!$BS222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222=\"Summer\",Usage!$EQ222,Usage!$EN222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BW222,Usage!$BT222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222=\"Summer\",Usage!$ER222,Usage!$EO222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$BX222,Usage!$BU222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222=\"Summer\",Usage!$ES222,Usage!$EP222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CC222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222=\"Summer\",Usage!$FV222,Usage!$FS222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CD222,Usage!$CA222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222=\"Summer\",Usage!$FW222,Usage!$FT222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222=\"Summer\",Usage!$CE222,Usage!$CB222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222=\"Summer\",Usage!$FX222,Usage!$FU222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z222<>\"Summer\",Usage!$BW222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222<>\"Summer\",Usage!$EQ222,Usage!$EN222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BW222,Usage!$BT222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222<>\"Summer\",Usage!$ER222,Usage!$EO222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$BX222,Usage!$BU222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222<>\"Summer\",Usage!$ES222,Usage!$EP222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CC222,Usage!$BZ222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222<>\"Summer\",Usage!$FV222,Usage!$FS222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CD222,Usage!$CA222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222<>\"Summer\",Usage!$FW222,Usage!$FT222),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M222<>\"Summer\",Usage!$CE222,Usage!$CB222)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M222<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M222<>\"Summer\",Usage!$FX222,Usage!$FU222),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW222,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY222,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA222,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H222","v":0},{"$f":"Usage!$HD222","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD222","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN222,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO222,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I222","v":0},{"$f":"Usage!$HU222","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW222,2)","v":0},{"$f":"Usage!$HV222","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX222,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A223","v":222},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B223","v":0},{"$f":"Tenant!$C223","v":0},{"$f":"Tenant!$D223","v":0},{"$f":"Tenant!$E223","v":0},{"$f":"Tenant!$G223","v":0},{"$f":"Usage!$D223","v":"00:00:00"},{"$f":"Usage!$E223","v":"00:00:00"},{"$f":"Usage!$F223","v":0},{"$f":"Usage!$G223","v":0},{"$f":"Usage!$H223","v":0},{"$f":"Usage!$X223","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS223,2)","v":0},{"$f":"Usage!$AA223","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH223,2)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BV223,Usage!$BS223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M223=\"Summer\",Usage!$CK223,Usage!$CH223),2)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BW223,Usage!$BT223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M224=\"Summer\",Usage!$CL223,Usage!$CI223),2)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BX223,Usage!$BU223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M224=\"Summer\",Usage!$CM223,Usage!$CJ223),2)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CC223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M224=\"Summer\",Usage!$CZ223,Usage!$CW223),2)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CD223,Usage!$CA223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M224=\"Summer\",Usage!$DA223,Usage!$CX223),2)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CE223,Usage!$CB223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223=\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M223=\"Summer\",Usage!$DB223,Usage!$CY223),2)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BV223,Usage!$BS223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M223<>\"Summer\",Usage!$CK223,Usage!$CH223),2)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BW223,Usage!$BT223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M224<>\"Summer\",Usage!$CL223,Usage!$CI223),2)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BX223,Usage!$BU223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M224<>\"Summer\",Usage!$CM223,Usage!$CJ223),2)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CC223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M223<>\"Summer\",Usage!$CZ223,Usage!$CW223),2)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CD223,Usage!$CA223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M224<>\"Summer\",Usage!$DA223,Usage!$CX223),2)","v":0},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CE223,Usage!$CB223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M223<>\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M223<>\"Summer\",$G223<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M223=\"Summer\",$G223=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M224<>\"Summer\",Usage!$DB223,Usage!$CY223),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M223=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN223=TRUE,SUM($BD223*$BE223),Usage!$CO223),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M223=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC223=TRUE,SUM($BG223*$BH223),Usage!$DD223),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP223=TRUE,SUM($BJ223*$BK223),Usage!$CQ223),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE223=TRUE,SUM($BM223*$BN223),Usage!$DF223),2)","v":0},{"$f":"ROUND(Usage!$DP223,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV223,2),ROUND(Usage!$DZ223,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX223,2),ROUND(Usage!$EB223,2))","v":0},{"$f":"ROUND(Usage!$GN223,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC223=TRUE,SUM($BU223*$BV223),Usage!$ED223),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH223=TRUE,SUM($BX223*$BY223),Usage!$FI223),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE223=TRUE,SUM($CA223*$CB223),Usage!$EF223),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ223=TRUE,SUM($CD223*$CE223),Usage!$FK223),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH223,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM223,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ223,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M223<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO223,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW223,$BZ223,$CC223,$CF223,$CI223,$CL223,$CO223,$CR223),0)","v":0},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BV223,Usage!$BS223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223=\"Summer\",Usage!$EQ223,Usage!$EN223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BW223,Usage!$BT223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223=\"Summer\",Usage!$ER223,Usage!$EO223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$BX223,Usage!$BU223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223=\"Summer\",Usage!$ES223,Usage!$EP223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CC223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223=\"Summer\",Usage!$FV223,Usage!$FS223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CD223,Usage!$CA223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223=\"Summer\",Usage!$FW223,Usage!$FT223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223=\"Summer\",Usage!$CE223,Usage!$CB223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223=\"Summer\",Usage!$FX223,Usage!$FU223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z223<>\"Summer\",Usage!$BW223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223<>\"Summer\",Usage!$EQ223,Usage!$EN223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BW223,Usage!$BT223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223<>\"Summer\",Usage!$ER223,Usage!$EO223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$BX223,Usage!$BU223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223<>\"Summer\",Usage!$ES223,Usage!$EP223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CC223,Usage!$BZ223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223<>\"Summer\",Usage!$FV223,Usage!$FS223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CD223,Usage!$CA223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223<>\"Summer\",Usage!$FW223,Usage!$FT223),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M223<>\"Summer\",Usage!$CE223,Usage!$CB223)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M223<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M223<>\"Summer\",Usage!$FX223,Usage!$FU223),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW223,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY223,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA223,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H223","v":0},{"$f":"Usage!$HD223","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD223","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN223,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO223,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I223","v":0},{"$f":"Usage!$HU223","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW223,2)","v":0},{"$f":"Usage!$HV223","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX223,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A224","v":223},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B224","v":0},{"$f":"Tenant!$C224","v":0},{"$f":"Tenant!$D224","v":0},{"$f":"Tenant!$E224","v":0},{"$f":"Tenant!$G224","v":0},{"$f":"Usage!$D224","v":"00:00:00"},{"$f":"Usage!$E224","v":"00:00:00"},{"$f":"Usage!$F224","v":0},{"$f":"Usage!$G224","v":0},{"$f":"Usage!$H224","v":0},{"$f":"Usage!$X224","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS224,2)","v":0},{"$f":"Usage!$AA224","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH224,2)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BV224,Usage!$BS224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M224=\"Summer\",Usage!$CK224,Usage!$CH224),2)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BW224,Usage!$BT224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M225=\"Summer\",Usage!$CL224,Usage!$CI224),2)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BX224,Usage!$BU224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M225=\"Summer\",Usage!$CM224,Usage!$CJ224),2)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CC224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M225=\"Summer\",Usage!$CZ224,Usage!$CW224),2)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CD224,Usage!$CA224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M225=\"Summer\",Usage!$DA224,Usage!$CX224),2)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CE224,Usage!$CB224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224=\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M224=\"Summer\",Usage!$DB224,Usage!$CY224),2)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BV224,Usage!$BS224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M224<>\"Summer\",Usage!$CK224,Usage!$CH224),2)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BW224,Usage!$BT224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M225<>\"Summer\",Usage!$CL224,Usage!$CI224),2)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BX224,Usage!$BU224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M225<>\"Summer\",Usage!$CM224,Usage!$CJ224),2)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CC224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M224<>\"Summer\",Usage!$CZ224,Usage!$CW224),2)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CD224,Usage!$CA224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M225<>\"Summer\",Usage!$DA224,Usage!$CX224),2)","v":0},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CE224,Usage!$CB224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M224<>\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M224<>\"Summer\",$G224<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M224=\"Summer\",$G224=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M225<>\"Summer\",Usage!$DB224,Usage!$CY224),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M224=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN224=TRUE,SUM($BD224*$BE224),Usage!$CO224),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M224=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC224=TRUE,SUM($BG224*$BH224),Usage!$DD224),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP224=TRUE,SUM($BJ224*$BK224),Usage!$CQ224),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE224=TRUE,SUM($BM224*$BN224),Usage!$DF224),2)","v":0},{"$f":"ROUND(Usage!$DP224,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV224,2),ROUND(Usage!$DZ224,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX224,2),ROUND(Usage!$EB224,2))","v":0},{"$f":"ROUND(Usage!$GN224,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC224=TRUE,SUM($BU224*$BV224),Usage!$ED224),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH224=TRUE,SUM($BX224*$BY224),Usage!$FI224),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE224=TRUE,SUM($CA224*$CB224),Usage!$EF224),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ224=TRUE,SUM($CD224*$CE224),Usage!$FK224),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH224,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM224,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ224,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M224<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO224,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW224,$BZ224,$CC224,$CF224,$CI224,$CL224,$CO224,$CR224),0)","v":0},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BV224,Usage!$BS224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224=\"Summer\",Usage!$EQ224,Usage!$EN224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BW224,Usage!$BT224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224=\"Summer\",Usage!$ER224,Usage!$EO224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$BX224,Usage!$BU224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224=\"Summer\",Usage!$ES224,Usage!$EP224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CC224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224=\"Summer\",Usage!$FV224,Usage!$FS224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CD224,Usage!$CA224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224=\"Summer\",Usage!$FW224,Usage!$FT224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224=\"Summer\",Usage!$CE224,Usage!$CB224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224=\"Summer\",Usage!$FX224,Usage!$FU224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z224<>\"Summer\",Usage!$BW224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224<>\"Summer\",Usage!$EQ224,Usage!$EN224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BW224,Usage!$BT224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224<>\"Summer\",Usage!$ER224,Usage!$EO224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$BX224,Usage!$BU224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224<>\"Summer\",Usage!$ES224,Usage!$EP224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CC224,Usage!$BZ224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224<>\"Summer\",Usage!$FV224,Usage!$FS224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CD224,Usage!$CA224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224<>\"Summer\",Usage!$FW224,Usage!$FT224),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M224<>\"Summer\",Usage!$CE224,Usage!$CB224)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M224<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M224<>\"Summer\",Usage!$FX224,Usage!$FU224),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW224,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY224,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA224,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H224","v":0},{"$f":"Usage!$HD224","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD224","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN224,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO224,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I224","v":0},{"$f":"Usage!$HU224","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW224,2)","v":0},{"$f":"Usage!$HV224","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX224,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A225","v":224},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B225","v":0},{"$f":"Tenant!$C225","v":0},{"$f":"Tenant!$D225","v":0},{"$f":"Tenant!$E225","v":0},{"$f":"Tenant!$G225","v":0},{"$f":"Usage!$D225","v":"00:00:00"},{"$f":"Usage!$E225","v":"00:00:00"},{"$f":"Usage!$F225","v":0},{"$f":"Usage!$G225","v":0},{"$f":"Usage!$H225","v":0},{"$f":"Usage!$X225","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS225,2)","v":0},{"$f":"Usage!$AA225","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH225,2)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BV225,Usage!$BS225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M225=\"Summer\",Usage!$CK225,Usage!$CH225),2)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BW225,Usage!$BT225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M226=\"Summer\",Usage!$CL225,Usage!$CI225),2)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BX225,Usage!$BU225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M226=\"Summer\",Usage!$CM225,Usage!$CJ225),2)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CC225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M226=\"Summer\",Usage!$CZ225,Usage!$CW225),2)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CD225,Usage!$CA225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M226=\"Summer\",Usage!$DA225,Usage!$CX225),2)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CE225,Usage!$CB225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225=\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M225=\"Summer\",Usage!$DB225,Usage!$CY225),2)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BV225,Usage!$BS225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M225<>\"Summer\",Usage!$CK225,Usage!$CH225),2)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BW225,Usage!$BT225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M226<>\"Summer\",Usage!$CL225,Usage!$CI225),2)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BX225,Usage!$BU225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M226<>\"Summer\",Usage!$CM225,Usage!$CJ225),2)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CC225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M225<>\"Summer\",Usage!$CZ225,Usage!$CW225),2)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CD225,Usage!$CA225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M226<>\"Summer\",Usage!$DA225,Usage!$CX225),2)","v":0},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CE225,Usage!$CB225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M225<>\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M225<>\"Summer\",$G225<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M225=\"Summer\",$G225=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M226<>\"Summer\",Usage!$DB225,Usage!$CY225),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M225=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN225=TRUE,SUM($BD225*$BE225),Usage!$CO225),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M225=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC225=TRUE,SUM($BG225*$BH225),Usage!$DD225),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP225=TRUE,SUM($BJ225*$BK225),Usage!$CQ225),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE225=TRUE,SUM($BM225*$BN225),Usage!$DF225),2)","v":0},{"$f":"ROUND(Usage!$DP225,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV225,2),ROUND(Usage!$DZ225,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX225,2),ROUND(Usage!$EB225,2))","v":0},{"$f":"ROUND(Usage!$GN225,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC225=TRUE,SUM($BU225*$BV225),Usage!$ED225),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH225=TRUE,SUM($BX225*$BY225),Usage!$FI225),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE225=TRUE,SUM($CA225*$CB225),Usage!$EF225),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ225=TRUE,SUM($CD225*$CE225),Usage!$FK225),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH225,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM225,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ225,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M225<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO225,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW225,$BZ225,$CC225,$CF225,$CI225,$CL225,$CO225,$CR225),0)","v":0},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BV225,Usage!$BS225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225=\"Summer\",Usage!$EQ225,Usage!$EN225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BW225,Usage!$BT225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225=\"Summer\",Usage!$ER225,Usage!$EO225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$BX225,Usage!$BU225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225=\"Summer\",Usage!$ES225,Usage!$EP225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CC225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225=\"Summer\",Usage!$FV225,Usage!$FS225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CD225,Usage!$CA225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225=\"Summer\",Usage!$FW225,Usage!$FT225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225=\"Summer\",Usage!$CE225,Usage!$CB225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225=\"Summer\",Usage!$FX225,Usage!$FU225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z225<>\"Summer\",Usage!$BW225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225<>\"Summer\",Usage!$EQ225,Usage!$EN225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BW225,Usage!$BT225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225<>\"Summer\",Usage!$ER225,Usage!$EO225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$BX225,Usage!$BU225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225<>\"Summer\",Usage!$ES225,Usage!$EP225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CC225,Usage!$BZ225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225<>\"Summer\",Usage!$FV225,Usage!$FS225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CD225,Usage!$CA225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225<>\"Summer\",Usage!$FW225,Usage!$FT225),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M225<>\"Summer\",Usage!$CE225,Usage!$CB225)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M225<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M225<>\"Summer\",Usage!$FX225,Usage!$FU225),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW225,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY225,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA225,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H225","v":0},{"$f":"Usage!$HD225","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD225","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN225,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO225,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I225","v":0},{"$f":"Usage!$HU225","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW225,2)","v":0},{"$f":"Usage!$HV225","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX225,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A226","v":225},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B226","v":0},{"$f":"Tenant!$C226","v":0},{"$f":"Tenant!$D226","v":0},{"$f":"Tenant!$E226","v":0},{"$f":"Tenant!$G226","v":0},{"$f":"Usage!$D226","v":"00:00:00"},{"$f":"Usage!$E226","v":"00:00:00"},{"$f":"Usage!$F226","v":0},{"$f":"Usage!$G226","v":0},{"$f":"Usage!$H226","v":0},{"$f":"Usage!$X226","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS226,2)","v":0},{"$f":"Usage!$AA226","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH226,2)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BV226,Usage!$BS226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M226=\"Summer\",Usage!$CK226,Usage!$CH226),2)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BW226,Usage!$BT226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M227=\"Summer\",Usage!$CL226,Usage!$CI226),2)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BX226,Usage!$BU226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M227=\"Summer\",Usage!$CM226,Usage!$CJ226),2)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CC226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M227=\"Summer\",Usage!$CZ226,Usage!$CW226),2)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CD226,Usage!$CA226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M227=\"Summer\",Usage!$DA226,Usage!$CX226),2)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CE226,Usage!$CB226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226=\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M226=\"Summer\",Usage!$DB226,Usage!$CY226),2)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BV226,Usage!$BS226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M226<>\"Summer\",Usage!$CK226,Usage!$CH226),2)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BW226,Usage!$BT226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M227<>\"Summer\",Usage!$CL226,Usage!$CI226),2)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BX226,Usage!$BU226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M227<>\"Summer\",Usage!$CM226,Usage!$CJ226),2)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CC226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M226<>\"Summer\",Usage!$CZ226,Usage!$CW226),2)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CD226,Usage!$CA226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M227<>\"Summer\",Usage!$DA226,Usage!$CX226),2)","v":0},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CE226,Usage!$CB226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M226<>\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M226<>\"Summer\",$G226<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M226=\"Summer\",$G226=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M227<>\"Summer\",Usage!$DB226,Usage!$CY226),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M226=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN226=TRUE,SUM($BD226*$BE226),Usage!$CO226),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M226=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC226=TRUE,SUM($BG226*$BH226),Usage!$DD226),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP226=TRUE,SUM($BJ226*$BK226),Usage!$CQ226),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE226=TRUE,SUM($BM226*$BN226),Usage!$DF226),2)","v":0},{"$f":"ROUND(Usage!$DP226,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV226,2),ROUND(Usage!$DZ226,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX226,2),ROUND(Usage!$EB226,2))","v":0},{"$f":"ROUND(Usage!$GN226,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC226=TRUE,SUM($BU226*$BV226),Usage!$ED226),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH226=TRUE,SUM($BX226*$BY226),Usage!$FI226),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE226=TRUE,SUM($CA226*$CB226),Usage!$EF226),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ226=TRUE,SUM($CD226*$CE226),Usage!$FK226),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH226,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM226,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ226,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M226<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO226,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW226,$BZ226,$CC226,$CF226,$CI226,$CL226,$CO226,$CR226),0)","v":0},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BV226,Usage!$BS226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226=\"Summer\",Usage!$EQ226,Usage!$EN226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BW226,Usage!$BT226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226=\"Summer\",Usage!$ER226,Usage!$EO226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$BX226,Usage!$BU226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226=\"Summer\",Usage!$ES226,Usage!$EP226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CC226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226=\"Summer\",Usage!$FV226,Usage!$FS226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CD226,Usage!$CA226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226=\"Summer\",Usage!$FW226,Usage!$FT226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226=\"Summer\",Usage!$CE226,Usage!$CB226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226=\"Summer\",Usage!$FX226,Usage!$FU226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z226<>\"Summer\",Usage!$BW226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226<>\"Summer\",Usage!$EQ226,Usage!$EN226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BW226,Usage!$BT226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226<>\"Summer\",Usage!$ER226,Usage!$EO226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$BX226,Usage!$BU226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226<>\"Summer\",Usage!$ES226,Usage!$EP226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CC226,Usage!$BZ226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226<>\"Summer\",Usage!$FV226,Usage!$FS226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CD226,Usage!$CA226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226<>\"Summer\",Usage!$FW226,Usage!$FT226),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M226<>\"Summer\",Usage!$CE226,Usage!$CB226)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M226<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M226<>\"Summer\",Usage!$FX226,Usage!$FU226),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW226,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY226,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA226,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H226","v":0},{"$f":"Usage!$HD226","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD226","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN226,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO226,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I226","v":0},{"$f":"Usage!$HU226","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW226,2)","v":0},{"$f":"Usage!$HV226","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX226,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A227","v":226},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B227","v":0},{"$f":"Tenant!$C227","v":0},{"$f":"Tenant!$D227","v":0},{"$f":"Tenant!$E227","v":0},{"$f":"Tenant!$G227","v":0},{"$f":"Usage!$D227","v":"00:00:00"},{"$f":"Usage!$E227","v":"00:00:00"},{"$f":"Usage!$F227","v":0},{"$f":"Usage!$G227","v":0},{"$f":"Usage!$H227","v":0},{"$f":"Usage!$X227","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS227,2)","v":0},{"$f":"Usage!$AA227","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH227,2)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BV227,Usage!$BS227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M227=\"Summer\",Usage!$CK227,Usage!$CH227),2)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BW227,Usage!$BT227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M228=\"Summer\",Usage!$CL227,Usage!$CI227),2)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BX227,Usage!$BU227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M228=\"Summer\",Usage!$CM227,Usage!$CJ227),2)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CC227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M228=\"Summer\",Usage!$CZ227,Usage!$CW227),2)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CD227,Usage!$CA227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M228=\"Summer\",Usage!$DA227,Usage!$CX227),2)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CE227,Usage!$CB227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227=\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M227=\"Summer\",Usage!$DB227,Usage!$CY227),2)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BV227,Usage!$BS227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M227<>\"Summer\",Usage!$CK227,Usage!$CH227),2)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BW227,Usage!$BT227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M228<>\"Summer\",Usage!$CL227,Usage!$CI227),2)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BX227,Usage!$BU227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M228<>\"Summer\",Usage!$CM227,Usage!$CJ227),2)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CC227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M227<>\"Summer\",Usage!$CZ227,Usage!$CW227),2)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CD227,Usage!$CA227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M228<>\"Summer\",Usage!$DA227,Usage!$CX227),2)","v":0},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CE227,Usage!$CB227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M227<>\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M227<>\"Summer\",$G227<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M227=\"Summer\",$G227=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M228<>\"Summer\",Usage!$DB227,Usage!$CY227),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M227=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN227=TRUE,SUM($BD227*$BE227),Usage!$CO227),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M227=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC227=TRUE,SUM($BG227*$BH227),Usage!$DD227),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP227=TRUE,SUM($BJ227*$BK227),Usage!$CQ227),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE227=TRUE,SUM($BM227*$BN227),Usage!$DF227),2)","v":0},{"$f":"ROUND(Usage!$DP227,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV227,2),ROUND(Usage!$DZ227,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX227,2),ROUND(Usage!$EB227,2))","v":0},{"$f":"ROUND(Usage!$GN227,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC227=TRUE,SUM($BU227*$BV227),Usage!$ED227),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH227=TRUE,SUM($BX227*$BY227),Usage!$FI227),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE227=TRUE,SUM($CA227*$CB227),Usage!$EF227),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ227=TRUE,SUM($CD227*$CE227),Usage!$FK227),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH227,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM227,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ227,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M227<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO227,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW227,$BZ227,$CC227,$CF227,$CI227,$CL227,$CO227,$CR227),0)","v":0},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BV227,Usage!$BS227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227=\"Summer\",Usage!$EQ227,Usage!$EN227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BW227,Usage!$BT227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227=\"Summer\",Usage!$ER227,Usage!$EO227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$BX227,Usage!$BU227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227=\"Summer\",Usage!$ES227,Usage!$EP227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CC227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227=\"Summer\",Usage!$FV227,Usage!$FS227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CD227,Usage!$CA227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227=\"Summer\",Usage!$FW227,Usage!$FT227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227=\"Summer\",Usage!$CE227,Usage!$CB227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227=\"Summer\",Usage!$FX227,Usage!$FU227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z227<>\"Summer\",Usage!$BW227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227<>\"Summer\",Usage!$EQ227,Usage!$EN227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BW227,Usage!$BT227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227<>\"Summer\",Usage!$ER227,Usage!$EO227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$BX227,Usage!$BU227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227<>\"Summer\",Usage!$ES227,Usage!$EP227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CC227,Usage!$BZ227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227<>\"Summer\",Usage!$FV227,Usage!$FS227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CD227,Usage!$CA227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227<>\"Summer\",Usage!$FW227,Usage!$FT227),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M227<>\"Summer\",Usage!$CE227,Usage!$CB227)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M227<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M227<>\"Summer\",Usage!$FX227,Usage!$FU227),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW227,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY227,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA227,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H227","v":0},{"$f":"Usage!$HD227","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD227","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN227,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO227,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I227","v":0},{"$f":"Usage!$HU227","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW227,2)","v":0},{"$f":"Usage!$HV227","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX227,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A228","v":227},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B228","v":0},{"$f":"Tenant!$C228","v":0},{"$f":"Tenant!$D228","v":0},{"$f":"Tenant!$E228","v":0},{"$f":"Tenant!$G228","v":0},{"$f":"Usage!$D228","v":"00:00:00"},{"$f":"Usage!$E228","v":"00:00:00"},{"$f":"Usage!$F228","v":0},{"$f":"Usage!$G228","v":0},{"$f":"Usage!$H228","v":0},{"$f":"Usage!$X228","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS228,2)","v":0},{"$f":"Usage!$AA228","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH228,2)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BV228,Usage!$BS228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M228=\"Summer\",Usage!$CK228,Usage!$CH228),2)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BW228,Usage!$BT228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M229=\"Summer\",Usage!$CL228,Usage!$CI228),2)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BX228,Usage!$BU228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M229=\"Summer\",Usage!$CM228,Usage!$CJ228),2)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CC228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M229=\"Summer\",Usage!$CZ228,Usage!$CW228),2)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CD228,Usage!$CA228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M229=\"Summer\",Usage!$DA228,Usage!$CX228),2)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CE228,Usage!$CB228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228=\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M228=\"Summer\",Usage!$DB228,Usage!$CY228),2)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BV228,Usage!$BS228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M228<>\"Summer\",Usage!$CK228,Usage!$CH228),2)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BW228,Usage!$BT228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M229<>\"Summer\",Usage!$CL228,Usage!$CI228),2)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BX228,Usage!$BU228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M229<>\"Summer\",Usage!$CM228,Usage!$CJ228),2)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CC228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M228<>\"Summer\",Usage!$CZ228,Usage!$CW228),2)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CD228,Usage!$CA228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M229<>\"Summer\",Usage!$DA228,Usage!$CX228),2)","v":0},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CE228,Usage!$CB228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M228<>\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M228<>\"Summer\",$G228<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M228=\"Summer\",$G228=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M229<>\"Summer\",Usage!$DB228,Usage!$CY228),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M228=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN228=TRUE,SUM($BD228*$BE228),Usage!$CO228),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M228=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC228=TRUE,SUM($BG228*$BH228),Usage!$DD228),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP228=TRUE,SUM($BJ228*$BK228),Usage!$CQ228),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE228=TRUE,SUM($BM228*$BN228),Usage!$DF228),2)","v":0},{"$f":"ROUND(Usage!$DP228,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV228,2),ROUND(Usage!$DZ228,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX228,2),ROUND(Usage!$EB228,2))","v":0},{"$f":"ROUND(Usage!$GN228,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC228=TRUE,SUM($BU228*$BV228),Usage!$ED228),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH228=TRUE,SUM($BX228*$BY228),Usage!$FI228),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE228=TRUE,SUM($CA228*$CB228),Usage!$EF228),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ228=TRUE,SUM($CD228*$CE228),Usage!$FK228),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH228,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM228,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ228,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M228<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO228,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW228,$BZ228,$CC228,$CF228,$CI228,$CL228,$CO228,$CR228),0)","v":0},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BV228,Usage!$BS228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228=\"Summer\",Usage!$EQ228,Usage!$EN228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BW228,Usage!$BT228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228=\"Summer\",Usage!$ER228,Usage!$EO228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$BX228,Usage!$BU228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228=\"Summer\",Usage!$ES228,Usage!$EP228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CC228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228=\"Summer\",Usage!$FV228,Usage!$FS228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CD228,Usage!$CA228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228=\"Summer\",Usage!$FW228,Usage!$FT228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228=\"Summer\",Usage!$CE228,Usage!$CB228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228=\"Summer\",Usage!$FX228,Usage!$FU228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z228<>\"Summer\",Usage!$BW228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228<>\"Summer\",Usage!$EQ228,Usage!$EN228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BW228,Usage!$BT228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228<>\"Summer\",Usage!$ER228,Usage!$EO228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$BX228,Usage!$BU228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228<>\"Summer\",Usage!$ES228,Usage!$EP228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CC228,Usage!$BZ228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228<>\"Summer\",Usage!$FV228,Usage!$FS228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CD228,Usage!$CA228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228<>\"Summer\",Usage!$FW228,Usage!$FT228),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M228<>\"Summer\",Usage!$CE228,Usage!$CB228)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M228<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M228<>\"Summer\",Usage!$FX228,Usage!$FU228),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW228,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY228,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA228,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H228","v":0},{"$f":"Usage!$HD228","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD228","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN228,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO228,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I228","v":0},{"$f":"Usage!$HU228","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW228,2)","v":0},{"$f":"Usage!$HV228","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX228,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A229","v":228},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B229","v":0},{"$f":"Tenant!$C229","v":0},{"$f":"Tenant!$D229","v":0},{"$f":"Tenant!$E229","v":0},{"$f":"Tenant!$G229","v":0},{"$f":"Usage!$D229","v":"00:00:00"},{"$f":"Usage!$E229","v":"00:00:00"},{"$f":"Usage!$F229","v":0},{"$f":"Usage!$G229","v":0},{"$f":"Usage!$H229","v":0},{"$f":"Usage!$X229","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS229,2)","v":0},{"$f":"Usage!$AA229","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH229,2)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BV229,Usage!$BS229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M229=\"Summer\",Usage!$CK229,Usage!$CH229),2)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BW229,Usage!$BT229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M230=\"Summer\",Usage!$CL229,Usage!$CI229),2)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BX229,Usage!$BU229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M230=\"Summer\",Usage!$CM229,Usage!$CJ229),2)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CC229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M230=\"Summer\",Usage!$CZ229,Usage!$CW229),2)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CD229,Usage!$CA229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M230=\"Summer\",Usage!$DA229,Usage!$CX229),2)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CE229,Usage!$CB229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229=\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M229=\"Summer\",Usage!$DB229,Usage!$CY229),2)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BV229,Usage!$BS229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M229<>\"Summer\",Usage!$CK229,Usage!$CH229),2)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BW229,Usage!$BT229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M230<>\"Summer\",Usage!$CL229,Usage!$CI229),2)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BX229,Usage!$BU229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M230<>\"Summer\",Usage!$CM229,Usage!$CJ229),2)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CC229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M229<>\"Summer\",Usage!$CZ229,Usage!$CW229),2)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CD229,Usage!$CA229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M230<>\"Summer\",Usage!$DA229,Usage!$CX229),2)","v":0},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CE229,Usage!$CB229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M229<>\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M229<>\"Summer\",$G229<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M229=\"Summer\",$G229=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M230<>\"Summer\",Usage!$DB229,Usage!$CY229),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M229=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN229=TRUE,SUM($BD229*$BE229),Usage!$CO229),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M229=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC229=TRUE,SUM($BG229*$BH229),Usage!$DD229),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP229=TRUE,SUM($BJ229*$BK229),Usage!$CQ229),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE229=TRUE,SUM($BM229*$BN229),Usage!$DF229),2)","v":0},{"$f":"ROUND(Usage!$DP229,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV229,2),ROUND(Usage!$DZ229,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX229,2),ROUND(Usage!$EB229,2))","v":0},{"$f":"ROUND(Usage!$GN229,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC229=TRUE,SUM($BU229*$BV229),Usage!$ED229),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH229=TRUE,SUM($BX229*$BY229),Usage!$FI229),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE229=TRUE,SUM($CA229*$CB229),Usage!$EF229),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ229=TRUE,SUM($CD229*$CE229),Usage!$FK229),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH229,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM229,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ229,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M229<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO229,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW229,$BZ229,$CC229,$CF229,$CI229,$CL229,$CO229,$CR229),0)","v":0},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BV229,Usage!$BS229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229=\"Summer\",Usage!$EQ229,Usage!$EN229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BW229,Usage!$BT229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229=\"Summer\",Usage!$ER229,Usage!$EO229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$BX229,Usage!$BU229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229=\"Summer\",Usage!$ES229,Usage!$EP229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CC229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229=\"Summer\",Usage!$FV229,Usage!$FS229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CD229,Usage!$CA229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229=\"Summer\",Usage!$FW229,Usage!$FT229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229=\"Summer\",Usage!$CE229,Usage!$CB229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229=\"Summer\",Usage!$FX229,Usage!$FU229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z229<>\"Summer\",Usage!$BW229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229<>\"Summer\",Usage!$EQ229,Usage!$EN229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BW229,Usage!$BT229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229<>\"Summer\",Usage!$ER229,Usage!$EO229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$BX229,Usage!$BU229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229<>\"Summer\",Usage!$ES229,Usage!$EP229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CC229,Usage!$BZ229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229<>\"Summer\",Usage!$FV229,Usage!$FS229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CD229,Usage!$CA229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229<>\"Summer\",Usage!$FW229,Usage!$FT229),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M229<>\"Summer\",Usage!$CE229,Usage!$CB229)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M229<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M229<>\"Summer\",Usage!$FX229,Usage!$FU229),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW229,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY229,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA229,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H229","v":0},{"$f":"Usage!$HD229","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD229","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN229,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO229,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I229","v":0},{"$f":"Usage!$HU229","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW229,2)","v":0},{"$f":"Usage!$HV229","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX229,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A230","v":229},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B230","v":0},{"$f":"Tenant!$C230","v":0},{"$f":"Tenant!$D230","v":0},{"$f":"Tenant!$E230","v":0},{"$f":"Tenant!$G230","v":0},{"$f":"Usage!$D230","v":"00:00:00"},{"$f":"Usage!$E230","v":"00:00:00"},{"$f":"Usage!$F230","v":0},{"$f":"Usage!$G230","v":0},{"$f":"Usage!$H230","v":0},{"$f":"Usage!$X230","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS230,2)","v":0},{"$f":"Usage!$AA230","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH230,2)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BV230,Usage!$BS230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M230=\"Summer\",Usage!$CK230,Usage!$CH230),2)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BW230,Usage!$BT230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M231=\"Summer\",Usage!$CL230,Usage!$CI230),2)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BX230,Usage!$BU230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M231=\"Summer\",Usage!$CM230,Usage!$CJ230),2)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CC230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M231=\"Summer\",Usage!$CZ230,Usage!$CW230),2)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CD230,Usage!$CA230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M231=\"Summer\",Usage!$DA230,Usage!$CX230),2)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CE230,Usage!$CB230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230=\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M230=\"Summer\",Usage!$DB230,Usage!$CY230),2)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BV230,Usage!$BS230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M230<>\"Summer\",Usage!$CK230,Usage!$CH230),2)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BW230,Usage!$BT230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M231<>\"Summer\",Usage!$CL230,Usage!$CI230),2)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BX230,Usage!$BU230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M231<>\"Summer\",Usage!$CM230,Usage!$CJ230),2)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CC230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M230<>\"Summer\",Usage!$CZ230,Usage!$CW230),2)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CD230,Usage!$CA230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M231<>\"Summer\",Usage!$DA230,Usage!$CX230),2)","v":0},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CE230,Usage!$CB230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M230<>\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M230<>\"Summer\",$G230<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M230=\"Summer\",$G230=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M231<>\"Summer\",Usage!$DB230,Usage!$CY230),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M230=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN230=TRUE,SUM($BD230*$BE230),Usage!$CO230),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M230=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC230=TRUE,SUM($BG230*$BH230),Usage!$DD230),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP230=TRUE,SUM($BJ230*$BK230),Usage!$CQ230),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE230=TRUE,SUM($BM230*$BN230),Usage!$DF230),2)","v":0},{"$f":"ROUND(Usage!$DP230,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV230,2),ROUND(Usage!$DZ230,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX230,2),ROUND(Usage!$EB230,2))","v":0},{"$f":"ROUND(Usage!$GN230,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC230=TRUE,SUM($BU230*$BV230),Usage!$ED230),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH230=TRUE,SUM($BX230*$BY230),Usage!$FI230),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE230=TRUE,SUM($CA230*$CB230),Usage!$EF230),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ230=TRUE,SUM($CD230*$CE230),Usage!$FK230),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH230,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM230,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ230,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M230<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO230,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW230,$BZ230,$CC230,$CF230,$CI230,$CL230,$CO230,$CR230),0)","v":0},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BV230,Usage!$BS230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230=\"Summer\",Usage!$EQ230,Usage!$EN230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BW230,Usage!$BT230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230=\"Summer\",Usage!$ER230,Usage!$EO230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$BX230,Usage!$BU230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230=\"Summer\",Usage!$ES230,Usage!$EP230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CC230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230=\"Summer\",Usage!$FV230,Usage!$FS230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CD230,Usage!$CA230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230=\"Summer\",Usage!$FW230,Usage!$FT230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230=\"Summer\",Usage!$CE230,Usage!$CB230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230=\"Summer\",Usage!$FX230,Usage!$FU230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z230<>\"Summer\",Usage!$BW230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230<>\"Summer\",Usage!$EQ230,Usage!$EN230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BW230,Usage!$BT230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230<>\"Summer\",Usage!$ER230,Usage!$EO230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$BX230,Usage!$BU230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230<>\"Summer\",Usage!$ES230,Usage!$EP230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CC230,Usage!$BZ230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230<>\"Summer\",Usage!$FV230,Usage!$FS230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CD230,Usage!$CA230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230<>\"Summer\",Usage!$FW230,Usage!$FT230),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M230<>\"Summer\",Usage!$CE230,Usage!$CB230)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M230<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M230<>\"Summer\",Usage!$FX230,Usage!$FU230),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW230,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY230,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA230,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H230","v":0},{"$f":"Usage!$HD230","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD230","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN230,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO230,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I230","v":0},{"$f":"Usage!$HU230","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW230,2)","v":0},{"$f":"Usage!$HV230","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX230,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A231","v":230},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B231","v":0},{"$f":"Tenant!$C231","v":0},{"$f":"Tenant!$D231","v":0},{"$f":"Tenant!$E231","v":0},{"$f":"Tenant!$G231","v":0},{"$f":"Usage!$D231","v":"00:00:00"},{"$f":"Usage!$E231","v":"00:00:00"},{"$f":"Usage!$F231","v":0},{"$f":"Usage!$G231","v":0},{"$f":"Usage!$H231","v":0},{"$f":"Usage!$X231","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS231,2)","v":0},{"$f":"Usage!$AA231","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH231,2)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BV231,Usage!$BS231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M231=\"Summer\",Usage!$CK231,Usage!$CH231),2)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BW231,Usage!$BT231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M232=\"Summer\",Usage!$CL231,Usage!$CI231),2)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BX231,Usage!$BU231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M232=\"Summer\",Usage!$CM231,Usage!$CJ231),2)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CC231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M232=\"Summer\",Usage!$CZ231,Usage!$CW231),2)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CD231,Usage!$CA231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M232=\"Summer\",Usage!$DA231,Usage!$CX231),2)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CE231,Usage!$CB231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231=\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M231=\"Summer\",Usage!$DB231,Usage!$CY231),2)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BV231,Usage!$BS231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M231<>\"Summer\",Usage!$CK231,Usage!$CH231),2)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BW231,Usage!$BT231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M232<>\"Summer\",Usage!$CL231,Usage!$CI231),2)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BX231,Usage!$BU231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M232<>\"Summer\",Usage!$CM231,Usage!$CJ231),2)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CC231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M231<>\"Summer\",Usage!$CZ231,Usage!$CW231),2)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CD231,Usage!$CA231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M232<>\"Summer\",Usage!$DA231,Usage!$CX231),2)","v":0},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CE231,Usage!$CB231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M231<>\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M231<>\"Summer\",$G231<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M231=\"Summer\",$G231=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M232<>\"Summer\",Usage!$DB231,Usage!$CY231),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M231=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN231=TRUE,SUM($BD231*$BE231),Usage!$CO231),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M231=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC231=TRUE,SUM($BG231*$BH231),Usage!$DD231),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP231=TRUE,SUM($BJ231*$BK231),Usage!$CQ231),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE231=TRUE,SUM($BM231*$BN231),Usage!$DF231),2)","v":0},{"$f":"ROUND(Usage!$DP231,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV231,2),ROUND(Usage!$DZ231,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX231,2),ROUND(Usage!$EB231,2))","v":0},{"$f":"ROUND(Usage!$GN231,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC231=TRUE,SUM($BU231*$BV231),Usage!$ED231),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH231=TRUE,SUM($BX231*$BY231),Usage!$FI231),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE231=TRUE,SUM($CA231*$CB231),Usage!$EF231),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ231=TRUE,SUM($CD231*$CE231),Usage!$FK231),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH231,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM231,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ231,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M231<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO231,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW231,$BZ231,$CC231,$CF231,$CI231,$CL231,$CO231,$CR231),0)","v":0},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BV231,Usage!$BS231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231=\"Summer\",Usage!$EQ231,Usage!$EN231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BW231,Usage!$BT231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231=\"Summer\",Usage!$ER231,Usage!$EO231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$BX231,Usage!$BU231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231=\"Summer\",Usage!$ES231,Usage!$EP231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CC231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231=\"Summer\",Usage!$FV231,Usage!$FS231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CD231,Usage!$CA231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231=\"Summer\",Usage!$FW231,Usage!$FT231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231=\"Summer\",Usage!$CE231,Usage!$CB231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231=\"Summer\",Usage!$FX231,Usage!$FU231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z231<>\"Summer\",Usage!$BW231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231<>\"Summer\",Usage!$EQ231,Usage!$EN231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BW231,Usage!$BT231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231<>\"Summer\",Usage!$ER231,Usage!$EO231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$BX231,Usage!$BU231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231<>\"Summer\",Usage!$ES231,Usage!$EP231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CC231,Usage!$BZ231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231<>\"Summer\",Usage!$FV231,Usage!$FS231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CD231,Usage!$CA231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231<>\"Summer\",Usage!$FW231,Usage!$FT231),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M231<>\"Summer\",Usage!$CE231,Usage!$CB231)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M231<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M231<>\"Summer\",Usage!$FX231,Usage!$FU231),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW231,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY231,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA231,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H231","v":0},{"$f":"Usage!$HD231","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD231","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN231,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO231,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I231","v":0},{"$f":"Usage!$HU231","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW231,2)","v":0},{"$f":"Usage!$HV231","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX231,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A232","v":231},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B232","v":0},{"$f":"Tenant!$C232","v":0},{"$f":"Tenant!$D232","v":0},{"$f":"Tenant!$E232","v":0},{"$f":"Tenant!$G232","v":0},{"$f":"Usage!$D232","v":"00:00:00"},{"$f":"Usage!$E232","v":"00:00:00"},{"$f":"Usage!$F232","v":0},{"$f":"Usage!$G232","v":0},{"$f":"Usage!$H232","v":0},{"$f":"Usage!$X232","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS232,2)","v":0},{"$f":"Usage!$AA232","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH232,2)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BV232,Usage!$BS232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M232=\"Summer\",Usage!$CK232,Usage!$CH232),2)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BW232,Usage!$BT232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M233=\"Summer\",Usage!$CL232,Usage!$CI232),2)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BX232,Usage!$BU232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M233=\"Summer\",Usage!$CM232,Usage!$CJ232),2)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CC232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M233=\"Summer\",Usage!$CZ232,Usage!$CW232),2)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CD232,Usage!$CA232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M233=\"Summer\",Usage!$DA232,Usage!$CX232),2)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CE232,Usage!$CB232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232=\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M232=\"Summer\",Usage!$DB232,Usage!$CY232),2)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BV232,Usage!$BS232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M232<>\"Summer\",Usage!$CK232,Usage!$CH232),2)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BW232,Usage!$BT232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M233<>\"Summer\",Usage!$CL232,Usage!$CI232),2)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BX232,Usage!$BU232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M233<>\"Summer\",Usage!$CM232,Usage!$CJ232),2)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CC232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M232<>\"Summer\",Usage!$CZ232,Usage!$CW232),2)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CD232,Usage!$CA232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M233<>\"Summer\",Usage!$DA232,Usage!$CX232),2)","v":0},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CE232,Usage!$CB232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M232<>\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M232<>\"Summer\",$G232<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M232=\"Summer\",$G232=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M233<>\"Summer\",Usage!$DB232,Usage!$CY232),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M232=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN232=TRUE,SUM($BD232*$BE232),Usage!$CO232),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M232=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC232=TRUE,SUM($BG232*$BH232),Usage!$DD232),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP232=TRUE,SUM($BJ232*$BK232),Usage!$CQ232),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE232=TRUE,SUM($BM232*$BN232),Usage!$DF232),2)","v":0},{"$f":"ROUND(Usage!$DP232,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV232,2),ROUND(Usage!$DZ232,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX232,2),ROUND(Usage!$EB232,2))","v":0},{"$f":"ROUND(Usage!$GN232,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC232=TRUE,SUM($BU232*$BV232),Usage!$ED232),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH232=TRUE,SUM($BX232*$BY232),Usage!$FI232),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE232=TRUE,SUM($CA232*$CB232),Usage!$EF232),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ232=TRUE,SUM($CD232*$CE232),Usage!$FK232),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH232,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM232,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ232,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M232<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO232,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW232,$BZ232,$CC232,$CF232,$CI232,$CL232,$CO232,$CR232),0)","v":0},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BV232,Usage!$BS232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232=\"Summer\",Usage!$EQ232,Usage!$EN232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BW232,Usage!$BT232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232=\"Summer\",Usage!$ER232,Usage!$EO232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$BX232,Usage!$BU232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232=\"Summer\",Usage!$ES232,Usage!$EP232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CC232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232=\"Summer\",Usage!$FV232,Usage!$FS232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CD232,Usage!$CA232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232=\"Summer\",Usage!$FW232,Usage!$FT232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232=\"Summer\",Usage!$CE232,Usage!$CB232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232=\"Summer\",Usage!$FX232,Usage!$FU232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z232<>\"Summer\",Usage!$BW232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232<>\"Summer\",Usage!$EQ232,Usage!$EN232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BW232,Usage!$BT232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232<>\"Summer\",Usage!$ER232,Usage!$EO232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$BX232,Usage!$BU232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232<>\"Summer\",Usage!$ES232,Usage!$EP232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CC232,Usage!$BZ232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232<>\"Summer\",Usage!$FV232,Usage!$FS232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CD232,Usage!$CA232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232<>\"Summer\",Usage!$FW232,Usage!$FT232),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M232<>\"Summer\",Usage!$CE232,Usage!$CB232)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M232<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M232<>\"Summer\",Usage!$FX232,Usage!$FU232),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW232,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY232,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA232,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H232","v":0},{"$f":"Usage!$HD232","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD232","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN232,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO232,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I232","v":0},{"$f":"Usage!$HU232","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW232,2)","v":0},{"$f":"Usage!$HV232","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX232,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A233","v":232},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B233","v":0},{"$f":"Tenant!$C233","v":0},{"$f":"Tenant!$D233","v":0},{"$f":"Tenant!$E233","v":0},{"$f":"Tenant!$G233","v":0},{"$f":"Usage!$D233","v":"00:00:00"},{"$f":"Usage!$E233","v":"00:00:00"},{"$f":"Usage!$F233","v":0},{"$f":"Usage!$G233","v":0},{"$f":"Usage!$H233","v":0},{"$f":"Usage!$X233","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS233,2)","v":0},{"$f":"Usage!$AA233","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH233,2)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BV233,Usage!$BS233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M233=\"Summer\",Usage!$CK233,Usage!$CH233),2)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BW233,Usage!$BT233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M234=\"Summer\",Usage!$CL233,Usage!$CI233),2)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BX233,Usage!$BU233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M234=\"Summer\",Usage!$CM233,Usage!$CJ233),2)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CC233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M234=\"Summer\",Usage!$CZ233,Usage!$CW233),2)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CD233,Usage!$CA233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M234=\"Summer\",Usage!$DA233,Usage!$CX233),2)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CE233,Usage!$CB233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233=\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M233=\"Summer\",Usage!$DB233,Usage!$CY233),2)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BV233,Usage!$BS233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M233<>\"Summer\",Usage!$CK233,Usage!$CH233),2)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BW233,Usage!$BT233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M234<>\"Summer\",Usage!$CL233,Usage!$CI233),2)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BX233,Usage!$BU233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M234<>\"Summer\",Usage!$CM233,Usage!$CJ233),2)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CC233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M233<>\"Summer\",Usage!$CZ233,Usage!$CW233),2)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CD233,Usage!$CA233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M234<>\"Summer\",Usage!$DA233,Usage!$CX233),2)","v":0},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CE233,Usage!$CB233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M233<>\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M233<>\"Summer\",$G233<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M233=\"Summer\",$G233=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M234<>\"Summer\",Usage!$DB233,Usage!$CY233),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M233=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN233=TRUE,SUM($BD233*$BE233),Usage!$CO233),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M233=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC233=TRUE,SUM($BG233*$BH233),Usage!$DD233),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP233=TRUE,SUM($BJ233*$BK233),Usage!$CQ233),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE233=TRUE,SUM($BM233*$BN233),Usage!$DF233),2)","v":0},{"$f":"ROUND(Usage!$DP233,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV233,2),ROUND(Usage!$DZ233,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX233,2),ROUND(Usage!$EB233,2))","v":0},{"$f":"ROUND(Usage!$GN233,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC233=TRUE,SUM($BU233*$BV233),Usage!$ED233),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH233=TRUE,SUM($BX233*$BY233),Usage!$FI233),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE233=TRUE,SUM($CA233*$CB233),Usage!$EF233),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ233=TRUE,SUM($CD233*$CE233),Usage!$FK233),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH233,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM233,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ233,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M233<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO233,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW233,$BZ233,$CC233,$CF233,$CI233,$CL233,$CO233,$CR233),0)","v":0},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BV233,Usage!$BS233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233=\"Summer\",Usage!$EQ233,Usage!$EN233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BW233,Usage!$BT233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233=\"Summer\",Usage!$ER233,Usage!$EO233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$BX233,Usage!$BU233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233=\"Summer\",Usage!$ES233,Usage!$EP233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CC233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233=\"Summer\",Usage!$FV233,Usage!$FS233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CD233,Usage!$CA233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233=\"Summer\",Usage!$FW233,Usage!$FT233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233=\"Summer\",Usage!$CE233,Usage!$CB233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233=\"Summer\",Usage!$FX233,Usage!$FU233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z233<>\"Summer\",Usage!$BW233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233<>\"Summer\",Usage!$EQ233,Usage!$EN233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BW233,Usage!$BT233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233<>\"Summer\",Usage!$ER233,Usage!$EO233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$BX233,Usage!$BU233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233<>\"Summer\",Usage!$ES233,Usage!$EP233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CC233,Usage!$BZ233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233<>\"Summer\",Usage!$FV233,Usage!$FS233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CD233,Usage!$CA233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233<>\"Summer\",Usage!$FW233,Usage!$FT233),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M233<>\"Summer\",Usage!$CE233,Usage!$CB233)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M233<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M233<>\"Summer\",Usage!$FX233,Usage!$FU233),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW233,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY233,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA233,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H233","v":0},{"$f":"Usage!$HD233","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD233","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN233,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO233,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I233","v":0},{"$f":"Usage!$HU233","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW233,2)","v":0},{"$f":"Usage!$HV233","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX233,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A234","v":233},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B234","v":0},{"$f":"Tenant!$C234","v":0},{"$f":"Tenant!$D234","v":0},{"$f":"Tenant!$E234","v":0},{"$f":"Tenant!$G234","v":0},{"$f":"Usage!$D234","v":"00:00:00"},{"$f":"Usage!$E234","v":"00:00:00"},{"$f":"Usage!$F234","v":0},{"$f":"Usage!$G234","v":0},{"$f":"Usage!$H234","v":0},{"$f":"Usage!$X234","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS234,2)","v":0},{"$f":"Usage!$AA234","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH234,2)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BV234,Usage!$BS234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M234=\"Summer\",Usage!$CK234,Usage!$CH234),2)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BW234,Usage!$BT234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M235=\"Summer\",Usage!$CL234,Usage!$CI234),2)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BX234,Usage!$BU234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M235=\"Summer\",Usage!$CM234,Usage!$CJ234),2)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CC234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M235=\"Summer\",Usage!$CZ234,Usage!$CW234),2)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CD234,Usage!$CA234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M235=\"Summer\",Usage!$DA234,Usage!$CX234),2)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CE234,Usage!$CB234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234=\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M234=\"Summer\",Usage!$DB234,Usage!$CY234),2)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BV234,Usage!$BS234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M234<>\"Summer\",Usage!$CK234,Usage!$CH234),2)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BW234,Usage!$BT234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M235<>\"Summer\",Usage!$CL234,Usage!$CI234),2)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BX234,Usage!$BU234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M235<>\"Summer\",Usage!$CM234,Usage!$CJ234),2)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CC234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M234<>\"Summer\",Usage!$CZ234,Usage!$CW234),2)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CD234,Usage!$CA234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M235<>\"Summer\",Usage!$DA234,Usage!$CX234),2)","v":0},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CE234,Usage!$CB234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M234<>\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M234<>\"Summer\",$G234<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M234=\"Summer\",$G234=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M235<>\"Summer\",Usage!$DB234,Usage!$CY234),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M234=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN234=TRUE,SUM($BD234*$BE234),Usage!$CO234),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M234=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC234=TRUE,SUM($BG234*$BH234),Usage!$DD234),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP234=TRUE,SUM($BJ234*$BK234),Usage!$CQ234),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE234=TRUE,SUM($BM234*$BN234),Usage!$DF234),2)","v":0},{"$f":"ROUND(Usage!$DP234,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV234,2),ROUND(Usage!$DZ234,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX234,2),ROUND(Usage!$EB234,2))","v":0},{"$f":"ROUND(Usage!$GN234,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC234=TRUE,SUM($BU234*$BV234),Usage!$ED234),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH234=TRUE,SUM($BX234*$BY234),Usage!$FI234),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE234=TRUE,SUM($CA234*$CB234),Usage!$EF234),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ234=TRUE,SUM($CD234*$CE234),Usage!$FK234),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH234,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM234,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ234,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M234<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO234,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW234,$BZ234,$CC234,$CF234,$CI234,$CL234,$CO234,$CR234),0)","v":0},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BV234,Usage!$BS234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234=\"Summer\",Usage!$EQ234,Usage!$EN234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BW234,Usage!$BT234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234=\"Summer\",Usage!$ER234,Usage!$EO234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$BX234,Usage!$BU234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234=\"Summer\",Usage!$ES234,Usage!$EP234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CC234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234=\"Summer\",Usage!$FV234,Usage!$FS234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CD234,Usage!$CA234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234=\"Summer\",Usage!$FW234,Usage!$FT234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234=\"Summer\",Usage!$CE234,Usage!$CB234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234=\"Summer\",Usage!$FX234,Usage!$FU234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z234<>\"Summer\",Usage!$BW234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234<>\"Summer\",Usage!$EQ234,Usage!$EN234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BW234,Usage!$BT234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234<>\"Summer\",Usage!$ER234,Usage!$EO234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$BX234,Usage!$BU234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234<>\"Summer\",Usage!$ES234,Usage!$EP234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CC234,Usage!$BZ234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234<>\"Summer\",Usage!$FV234,Usage!$FS234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CD234,Usage!$CA234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234<>\"Summer\",Usage!$FW234,Usage!$FT234),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M234<>\"Summer\",Usage!$CE234,Usage!$CB234)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M234<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M234<>\"Summer\",Usage!$FX234,Usage!$FU234),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW234,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY234,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA234,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H234","v":0},{"$f":"Usage!$HD234","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD234","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN234,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO234,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I234","v":0},{"$f":"Usage!$HU234","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW234,2)","v":0},{"$f":"Usage!$HV234","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX234,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A235","v":234},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B235","v":0},{"$f":"Tenant!$C235","v":0},{"$f":"Tenant!$D235","v":0},{"$f":"Tenant!$E235","v":0},{"$f":"Tenant!$G235","v":0},{"$f":"Usage!$D235","v":"00:00:00"},{"$f":"Usage!$E235","v":"00:00:00"},{"$f":"Usage!$F235","v":0},{"$f":"Usage!$G235","v":0},{"$f":"Usage!$H235","v":0},{"$f":"Usage!$X235","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS235,2)","v":0},{"$f":"Usage!$AA235","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH235,2)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BV235,Usage!$BS235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M235=\"Summer\",Usage!$CK235,Usage!$CH235),2)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BW235,Usage!$BT235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M236=\"Summer\",Usage!$CL235,Usage!$CI235),2)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BX235,Usage!$BU235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M236=\"Summer\",Usage!$CM235,Usage!$CJ235),2)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CC235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M236=\"Summer\",Usage!$CZ235,Usage!$CW235),2)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CD235,Usage!$CA235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M236=\"Summer\",Usage!$DA235,Usage!$CX235),2)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CE235,Usage!$CB235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235=\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M235=\"Summer\",Usage!$DB235,Usage!$CY235),2)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BV235,Usage!$BS235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M235<>\"Summer\",Usage!$CK235,Usage!$CH235),2)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BW235,Usage!$BT235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M236<>\"Summer\",Usage!$CL235,Usage!$CI235),2)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BX235,Usage!$BU235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M236<>\"Summer\",Usage!$CM235,Usage!$CJ235),2)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CC235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M235<>\"Summer\",Usage!$CZ235,Usage!$CW235),2)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CD235,Usage!$CA235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M236<>\"Summer\",Usage!$DA235,Usage!$CX235),2)","v":0},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CE235,Usage!$CB235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M235<>\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M235<>\"Summer\",$G235<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M235=\"Summer\",$G235=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M236<>\"Summer\",Usage!$DB235,Usage!$CY235),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M235=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN235=TRUE,SUM($BD235*$BE235),Usage!$CO235),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M235=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC235=TRUE,SUM($BG235*$BH235),Usage!$DD235),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP235=TRUE,SUM($BJ235*$BK235),Usage!$CQ235),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE235=TRUE,SUM($BM235*$BN235),Usage!$DF235),2)","v":0},{"$f":"ROUND(Usage!$DP235,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV235,2),ROUND(Usage!$DZ235,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX235,2),ROUND(Usage!$EB235,2))","v":0},{"$f":"ROUND(Usage!$GN235,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC235=TRUE,SUM($BU235*$BV235),Usage!$ED235),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH235=TRUE,SUM($BX235*$BY235),Usage!$FI235),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE235=TRUE,SUM($CA235*$CB235),Usage!$EF235),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ235=TRUE,SUM($CD235*$CE235),Usage!$FK235),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH235,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM235,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ235,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M235<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO235,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW235,$BZ235,$CC235,$CF235,$CI235,$CL235,$CO235,$CR235),0)","v":0},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BV235,Usage!$BS235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235=\"Summer\",Usage!$EQ235,Usage!$EN235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BW235,Usage!$BT235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235=\"Summer\",Usage!$ER235,Usage!$EO235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$BX235,Usage!$BU235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235=\"Summer\",Usage!$ES235,Usage!$EP235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CC235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235=\"Summer\",Usage!$FV235,Usage!$FS235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CD235,Usage!$CA235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235=\"Summer\",Usage!$FW235,Usage!$FT235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235=\"Summer\",Usage!$CE235,Usage!$CB235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235=\"Summer\",Usage!$FX235,Usage!$FU235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z235<>\"Summer\",Usage!$BW235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235<>\"Summer\",Usage!$EQ235,Usage!$EN235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BW235,Usage!$BT235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235<>\"Summer\",Usage!$ER235,Usage!$EO235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$BX235,Usage!$BU235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235<>\"Summer\",Usage!$ES235,Usage!$EP235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CC235,Usage!$BZ235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235<>\"Summer\",Usage!$FV235,Usage!$FS235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CD235,Usage!$CA235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235<>\"Summer\",Usage!$FW235,Usage!$FT235),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M235<>\"Summer\",Usage!$CE235,Usage!$CB235)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M235<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M235<>\"Summer\",Usage!$FX235,Usage!$FU235),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW235,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY235,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA235,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H235","v":0},{"$f":"Usage!$HD235","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD235","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN235,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO235,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I235","v":0},{"$f":"Usage!$HU235","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW235,2)","v":0},{"$f":"Usage!$HV235","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX235,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A236","v":235},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B236","v":0},{"$f":"Tenant!$C236","v":0},{"$f":"Tenant!$D236","v":0},{"$f":"Tenant!$E236","v":0},{"$f":"Tenant!$G236","v":0},{"$f":"Usage!$D236","v":"00:00:00"},{"$f":"Usage!$E236","v":"00:00:00"},{"$f":"Usage!$F236","v":0},{"$f":"Usage!$G236","v":0},{"$f":"Usage!$H236","v":0},{"$f":"Usage!$X236","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS236,2)","v":0},{"$f":"Usage!$AA236","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH236,2)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BV236,Usage!$BS236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M236=\"Summer\",Usage!$CK236,Usage!$CH236),2)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BW236,Usage!$BT236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M237=\"Summer\",Usage!$CL236,Usage!$CI236),2)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BX236,Usage!$BU236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M237=\"Summer\",Usage!$CM236,Usage!$CJ236),2)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CC236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M237=\"Summer\",Usage!$CZ236,Usage!$CW236),2)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CD236,Usage!$CA236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M237=\"Summer\",Usage!$DA236,Usage!$CX236),2)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CE236,Usage!$CB236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236=\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M236=\"Summer\",Usage!$DB236,Usage!$CY236),2)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BV236,Usage!$BS236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M236<>\"Summer\",Usage!$CK236,Usage!$CH236),2)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BW236,Usage!$BT236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M237<>\"Summer\",Usage!$CL236,Usage!$CI236),2)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BX236,Usage!$BU236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M237<>\"Summer\",Usage!$CM236,Usage!$CJ236),2)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CC236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M236<>\"Summer\",Usage!$CZ236,Usage!$CW236),2)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CD236,Usage!$CA236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M237<>\"Summer\",Usage!$DA236,Usage!$CX236),2)","v":0},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CE236,Usage!$CB236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M236<>\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M236<>\"Summer\",$G236<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M236=\"Summer\",$G236=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M237<>\"Summer\",Usage!$DB236,Usage!$CY236),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M236=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN236=TRUE,SUM($BD236*$BE236),Usage!$CO236),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M236=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC236=TRUE,SUM($BG236*$BH236),Usage!$DD236),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP236=TRUE,SUM($BJ236*$BK236),Usage!$CQ236),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE236=TRUE,SUM($BM236*$BN236),Usage!$DF236),2)","v":0},{"$f":"ROUND(Usage!$DP236,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV236,2),ROUND(Usage!$DZ236,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX236,2),ROUND(Usage!$EB236,2))","v":0},{"$f":"ROUND(Usage!$GN236,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC236=TRUE,SUM($BU236*$BV236),Usage!$ED236),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH236=TRUE,SUM($BX236*$BY236),Usage!$FI236),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE236=TRUE,SUM($CA236*$CB236),Usage!$EF236),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ236=TRUE,SUM($CD236*$CE236),Usage!$FK236),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH236,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM236,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ236,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M236<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO236,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW236,$BZ236,$CC236,$CF236,$CI236,$CL236,$CO236,$CR236),0)","v":0},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BV236,Usage!$BS236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236=\"Summer\",Usage!$EQ236,Usage!$EN236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BW236,Usage!$BT236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236=\"Summer\",Usage!$ER236,Usage!$EO236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$BX236,Usage!$BU236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236=\"Summer\",Usage!$ES236,Usage!$EP236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CC236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236=\"Summer\",Usage!$FV236,Usage!$FS236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CD236,Usage!$CA236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236=\"Summer\",Usage!$FW236,Usage!$FT236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236=\"Summer\",Usage!$CE236,Usage!$CB236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236=\"Summer\",Usage!$FX236,Usage!$FU236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z236<>\"Summer\",Usage!$BW236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236<>\"Summer\",Usage!$EQ236,Usage!$EN236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BW236,Usage!$BT236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236<>\"Summer\",Usage!$ER236,Usage!$EO236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$BX236,Usage!$BU236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236<>\"Summer\",Usage!$ES236,Usage!$EP236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CC236,Usage!$BZ236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236<>\"Summer\",Usage!$FV236,Usage!$FS236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CD236,Usage!$CA236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236<>\"Summer\",Usage!$FW236,Usage!$FT236),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M236<>\"Summer\",Usage!$CE236,Usage!$CB236)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M236<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M236<>\"Summer\",Usage!$FX236,Usage!$FU236),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW236,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY236,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA236,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H236","v":0},{"$f":"Usage!$HD236","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD236","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN236,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO236,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I236","v":0},{"$f":"Usage!$HU236","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW236,2)","v":0},{"$f":"Usage!$HV236","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX236,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A237","v":236},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B237","v":0},{"$f":"Tenant!$C237","v":0},{"$f":"Tenant!$D237","v":0},{"$f":"Tenant!$E237","v":0},{"$f":"Tenant!$G237","v":0},{"$f":"Usage!$D237","v":"00:00:00"},{"$f":"Usage!$E237","v":"00:00:00"},{"$f":"Usage!$F237","v":0},{"$f":"Usage!$G237","v":0},{"$f":"Usage!$H237","v":0},{"$f":"Usage!$X237","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS237,2)","v":0},{"$f":"Usage!$AA237","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH237,2)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BV237,Usage!$BS237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M237=\"Summer\",Usage!$CK237,Usage!$CH237),2)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BW237,Usage!$BT237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M238=\"Summer\",Usage!$CL237,Usage!$CI237),2)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BX237,Usage!$BU237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M238=\"Summer\",Usage!$CM237,Usage!$CJ237),2)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CC237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M238=\"Summer\",Usage!$CZ237,Usage!$CW237),2)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CD237,Usage!$CA237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M238=\"Summer\",Usage!$DA237,Usage!$CX237),2)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CE237,Usage!$CB237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237=\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M237=\"Summer\",Usage!$DB237,Usage!$CY237),2)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BV237,Usage!$BS237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M237<>\"Summer\",Usage!$CK237,Usage!$CH237),2)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BW237,Usage!$BT237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M238<>\"Summer\",Usage!$CL237,Usage!$CI237),2)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BX237,Usage!$BU237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M238<>\"Summer\",Usage!$CM237,Usage!$CJ237),2)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CC237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M237<>\"Summer\",Usage!$CZ237,Usage!$CW237),2)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CD237,Usage!$CA237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M238<>\"Summer\",Usage!$DA237,Usage!$CX237),2)","v":0},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CE237,Usage!$CB237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M237<>\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M237<>\"Summer\",$G237<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M237=\"Summer\",$G237=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M238<>\"Summer\",Usage!$DB237,Usage!$CY237),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M237=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN237=TRUE,SUM($BD237*$BE237),Usage!$CO237),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M237=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC237=TRUE,SUM($BG237*$BH237),Usage!$DD237),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP237=TRUE,SUM($BJ237*$BK237),Usage!$CQ237),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE237=TRUE,SUM($BM237*$BN237),Usage!$DF237),2)","v":0},{"$f":"ROUND(Usage!$DP237,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV237,2),ROUND(Usage!$DZ237,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX237,2),ROUND(Usage!$EB237,2))","v":0},{"$f":"ROUND(Usage!$GN237,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC237=TRUE,SUM($BU237*$BV237),Usage!$ED237),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH237=TRUE,SUM($BX237*$BY237),Usage!$FI237),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE237=TRUE,SUM($CA237*$CB237),Usage!$EF237),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ237=TRUE,SUM($CD237*$CE237),Usage!$FK237),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH237,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM237,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ237,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M237<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO237,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW237,$BZ237,$CC237,$CF237,$CI237,$CL237,$CO237,$CR237),0)","v":0},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BV237,Usage!$BS237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237=\"Summer\",Usage!$EQ237,Usage!$EN237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BW237,Usage!$BT237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237=\"Summer\",Usage!$ER237,Usage!$EO237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$BX237,Usage!$BU237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237=\"Summer\",Usage!$ES237,Usage!$EP237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CC237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237=\"Summer\",Usage!$FV237,Usage!$FS237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CD237,Usage!$CA237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237=\"Summer\",Usage!$FW237,Usage!$FT237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237=\"Summer\",Usage!$CE237,Usage!$CB237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237=\"Summer\",Usage!$FX237,Usage!$FU237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z237<>\"Summer\",Usage!$BW237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237<>\"Summer\",Usage!$EQ237,Usage!$EN237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BW237,Usage!$BT237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237<>\"Summer\",Usage!$ER237,Usage!$EO237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$BX237,Usage!$BU237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237<>\"Summer\",Usage!$ES237,Usage!$EP237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CC237,Usage!$BZ237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237<>\"Summer\",Usage!$FV237,Usage!$FS237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CD237,Usage!$CA237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237<>\"Summer\",Usage!$FW237,Usage!$FT237),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M237<>\"Summer\",Usage!$CE237,Usage!$CB237)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M237<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M237<>\"Summer\",Usage!$FX237,Usage!$FU237),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW237,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY237,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA237,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H237","v":0},{"$f":"Usage!$HD237","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD237","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN237,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO237,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I237","v":0},{"$f":"Usage!$HU237","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW237,2)","v":0},{"$f":"Usage!$HV237","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX237,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A238","v":237},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B238","v":0},{"$f":"Tenant!$C238","v":0},{"$f":"Tenant!$D238","v":0},{"$f":"Tenant!$E238","v":0},{"$f":"Tenant!$G238","v":0},{"$f":"Usage!$D238","v":"00:00:00"},{"$f":"Usage!$E238","v":"00:00:00"},{"$f":"Usage!$F238","v":0},{"$f":"Usage!$G238","v":0},{"$f":"Usage!$H238","v":0},{"$f":"Usage!$X238","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS238,2)","v":0},{"$f":"Usage!$AA238","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH238,2)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BV238,Usage!$BS238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M238=\"Summer\",Usage!$CK238,Usage!$CH238),2)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BW238,Usage!$BT238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M239=\"Summer\",Usage!$CL238,Usage!$CI238),2)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BX238,Usage!$BU238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M239=\"Summer\",Usage!$CM238,Usage!$CJ238),2)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CC238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M239=\"Summer\",Usage!$CZ238,Usage!$CW238),2)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CD238,Usage!$CA238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M239=\"Summer\",Usage!$DA238,Usage!$CX238),2)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CE238,Usage!$CB238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238=\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M238=\"Summer\",Usage!$DB238,Usage!$CY238),2)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BV238,Usage!$BS238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M238<>\"Summer\",Usage!$CK238,Usage!$CH238),2)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BW238,Usage!$BT238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M239<>\"Summer\",Usage!$CL238,Usage!$CI238),2)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BX238,Usage!$BU238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M239<>\"Summer\",Usage!$CM238,Usage!$CJ238),2)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CC238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M238<>\"Summer\",Usage!$CZ238,Usage!$CW238),2)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CD238,Usage!$CA238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M239<>\"Summer\",Usage!$DA238,Usage!$CX238),2)","v":0},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CE238,Usage!$CB238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M238<>\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M238<>\"Summer\",$G238<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M238=\"Summer\",$G238=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M239<>\"Summer\",Usage!$DB238,Usage!$CY238),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M238=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN238=TRUE,SUM($BD238*$BE238),Usage!$CO238),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M238=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC238=TRUE,SUM($BG238*$BH238),Usage!$DD238),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP238=TRUE,SUM($BJ238*$BK238),Usage!$CQ238),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE238=TRUE,SUM($BM238*$BN238),Usage!$DF238),2)","v":0},{"$f":"ROUND(Usage!$DP238,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV238,2),ROUND(Usage!$DZ238,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX238,2),ROUND(Usage!$EB238,2))","v":0},{"$f":"ROUND(Usage!$GN238,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC238=TRUE,SUM($BU238*$BV238),Usage!$ED238),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH238=TRUE,SUM($BX238*$BY238),Usage!$FI238),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE238=TRUE,SUM($CA238*$CB238),Usage!$EF238),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ238=TRUE,SUM($CD238*$CE238),Usage!$FK238),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH238,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM238,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ238,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M238<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO238,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW238,$BZ238,$CC238,$CF238,$CI238,$CL238,$CO238,$CR238),0)","v":0},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BV238,Usage!$BS238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238=\"Summer\",Usage!$EQ238,Usage!$EN238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BW238,Usage!$BT238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238=\"Summer\",Usage!$ER238,Usage!$EO238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$BX238,Usage!$BU238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238=\"Summer\",Usage!$ES238,Usage!$EP238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CC238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238=\"Summer\",Usage!$FV238,Usage!$FS238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CD238,Usage!$CA238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238=\"Summer\",Usage!$FW238,Usage!$FT238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238=\"Summer\",Usage!$CE238,Usage!$CB238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238=\"Summer\",Usage!$FX238,Usage!$FU238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z238<>\"Summer\",Usage!$BW238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238<>\"Summer\",Usage!$EQ238,Usage!$EN238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BW238,Usage!$BT238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238<>\"Summer\",Usage!$ER238,Usage!$EO238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$BX238,Usage!$BU238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238<>\"Summer\",Usage!$ES238,Usage!$EP238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CC238,Usage!$BZ238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238<>\"Summer\",Usage!$FV238,Usage!$FS238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CD238,Usage!$CA238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238<>\"Summer\",Usage!$FW238,Usage!$FT238),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M238<>\"Summer\",Usage!$CE238,Usage!$CB238)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M238<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M238<>\"Summer\",Usage!$FX238,Usage!$FU238),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW238,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY238,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA238,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H238","v":0},{"$f":"Usage!$HD238","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD238","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN238,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO238,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I238","v":0},{"$f":"Usage!$HU238","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW238,2)","v":0},{"$f":"Usage!$HV238","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX238,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A239","v":238},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B239","v":0},{"$f":"Tenant!$C239","v":0},{"$f":"Tenant!$D239","v":0},{"$f":"Tenant!$E239","v":0},{"$f":"Tenant!$G239","v":0},{"$f":"Usage!$D239","v":"00:00:00"},{"$f":"Usage!$E239","v":"00:00:00"},{"$f":"Usage!$F239","v":0},{"$f":"Usage!$G239","v":0},{"$f":"Usage!$H239","v":0},{"$f":"Usage!$X239","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS239,2)","v":0},{"$f":"Usage!$AA239","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH239,2)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BV239,Usage!$BS239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M239=\"Summer\",Usage!$CK239,Usage!$CH239),2)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BW239,Usage!$BT239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M240=\"Summer\",Usage!$CL239,Usage!$CI239),2)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BX239,Usage!$BU239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M240=\"Summer\",Usage!$CM239,Usage!$CJ239),2)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CC239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M240=\"Summer\",Usage!$CZ239,Usage!$CW239),2)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CD239,Usage!$CA239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M240=\"Summer\",Usage!$DA239,Usage!$CX239),2)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CE239,Usage!$CB239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239=\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M239=\"Summer\",Usage!$DB239,Usage!$CY239),2)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BV239,Usage!$BS239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M239<>\"Summer\",Usage!$CK239,Usage!$CH239),2)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BW239,Usage!$BT239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M240<>\"Summer\",Usage!$CL239,Usage!$CI239),2)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BX239,Usage!$BU239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M240<>\"Summer\",Usage!$CM239,Usage!$CJ239),2)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CC239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M239<>\"Summer\",Usage!$CZ239,Usage!$CW239),2)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CD239,Usage!$CA239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M240<>\"Summer\",Usage!$DA239,Usage!$CX239),2)","v":0},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CE239,Usage!$CB239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M239<>\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M239<>\"Summer\",$G239<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M239=\"Summer\",$G239=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M240<>\"Summer\",Usage!$DB239,Usage!$CY239),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M239=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN239=TRUE,SUM($BD239*$BE239),Usage!$CO239),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M239=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC239=TRUE,SUM($BG239*$BH239),Usage!$DD239),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP239=TRUE,SUM($BJ239*$BK239),Usage!$CQ239),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE239=TRUE,SUM($BM239*$BN239),Usage!$DF239),2)","v":0},{"$f":"ROUND(Usage!$DP239,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV239,2),ROUND(Usage!$DZ239,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX239,2),ROUND(Usage!$EB239,2))","v":0},{"$f":"ROUND(Usage!$GN239,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC239=TRUE,SUM($BU239*$BV239),Usage!$ED239),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH239=TRUE,SUM($BX239*$BY239),Usage!$FI239),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE239=TRUE,SUM($CA239*$CB239),Usage!$EF239),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ239=TRUE,SUM($CD239*$CE239),Usage!$FK239),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH239,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM239,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ239,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M239<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO239,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW239,$BZ239,$CC239,$CF239,$CI239,$CL239,$CO239,$CR239),0)","v":0},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BV239,Usage!$BS239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239=\"Summer\",Usage!$EQ239,Usage!$EN239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BW239,Usage!$BT239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239=\"Summer\",Usage!$ER239,Usage!$EO239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$BX239,Usage!$BU239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239=\"Summer\",Usage!$ES239,Usage!$EP239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CC239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239=\"Summer\",Usage!$FV239,Usage!$FS239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CD239,Usage!$CA239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239=\"Summer\",Usage!$FW239,Usage!$FT239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239=\"Summer\",Usage!$CE239,Usage!$CB239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239=\"Summer\",Usage!$FX239,Usage!$FU239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z239<>\"Summer\",Usage!$BW239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239<>\"Summer\",Usage!$EQ239,Usage!$EN239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BW239,Usage!$BT239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239<>\"Summer\",Usage!$ER239,Usage!$EO239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$BX239,Usage!$BU239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239<>\"Summer\",Usage!$ES239,Usage!$EP239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CC239,Usage!$BZ239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239<>\"Summer\",Usage!$FV239,Usage!$FS239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CD239,Usage!$CA239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239<>\"Summer\",Usage!$FW239,Usage!$FT239),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M239<>\"Summer\",Usage!$CE239,Usage!$CB239)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M239<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M239<>\"Summer\",Usage!$FX239,Usage!$FU239),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW239,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY239,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA239,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H239","v":0},{"$f":"Usage!$HD239","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD239","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN239,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO239,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I239","v":0},{"$f":"Usage!$HU239","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW239,2)","v":0},{"$f":"Usage!$HV239","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX239,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A240","v":239},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B240","v":0},{"$f":"Tenant!$C240","v":0},{"$f":"Tenant!$D240","v":0},{"$f":"Tenant!$E240","v":0},{"$f":"Tenant!$G240","v":0},{"$f":"Usage!$D240","v":"00:00:00"},{"$f":"Usage!$E240","v":"00:00:00"},{"$f":"Usage!$F240","v":0},{"$f":"Usage!$G240","v":0},{"$f":"Usage!$H240","v":0},{"$f":"Usage!$X240","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS240,2)","v":0},{"$f":"Usage!$AA240","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH240,2)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BV240,Usage!$BS240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M240=\"Summer\",Usage!$CK240,Usage!$CH240),2)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BW240,Usage!$BT240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M241=\"Summer\",Usage!$CL240,Usage!$CI240),2)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BX240,Usage!$BU240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M241=\"Summer\",Usage!$CM240,Usage!$CJ240),2)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CC240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M241=\"Summer\",Usage!$CZ240,Usage!$CW240),2)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CD240,Usage!$CA240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M241=\"Summer\",Usage!$DA240,Usage!$CX240),2)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CE240,Usage!$CB240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240=\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M240=\"Summer\",Usage!$DB240,Usage!$CY240),2)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BV240,Usage!$BS240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M240<>\"Summer\",Usage!$CK240,Usage!$CH240),2)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BW240,Usage!$BT240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M241<>\"Summer\",Usage!$CL240,Usage!$CI240),2)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BX240,Usage!$BU240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M241<>\"Summer\",Usage!$CM240,Usage!$CJ240),2)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CC240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M240<>\"Summer\",Usage!$CZ240,Usage!$CW240),2)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CD240,Usage!$CA240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M241<>\"Summer\",Usage!$DA240,Usage!$CX240),2)","v":0},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CE240,Usage!$CB240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M240<>\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M240<>\"Summer\",$G240<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M240=\"Summer\",$G240=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M241<>\"Summer\",Usage!$DB240,Usage!$CY240),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M240=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN240=TRUE,SUM($BD240*$BE240),Usage!$CO240),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M240=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC240=TRUE,SUM($BG240*$BH240),Usage!$DD240),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP240=TRUE,SUM($BJ240*$BK240),Usage!$CQ240),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE240=TRUE,SUM($BM240*$BN240),Usage!$DF240),2)","v":0},{"$f":"ROUND(Usage!$DP240,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV240,2),ROUND(Usage!$DZ240,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX240,2),ROUND(Usage!$EB240,2))","v":0},{"$f":"ROUND(Usage!$GN240,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC240=TRUE,SUM($BU240*$BV240),Usage!$ED240),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH240=TRUE,SUM($BX240*$BY240),Usage!$FI240),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE240=TRUE,SUM($CA240*$CB240),Usage!$EF240),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ240=TRUE,SUM($CD240*$CE240),Usage!$FK240),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH240,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM240,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ240,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M240<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO240,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW240,$BZ240,$CC240,$CF240,$CI240,$CL240,$CO240,$CR240),0)","v":0},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BV240,Usage!$BS240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240=\"Summer\",Usage!$EQ240,Usage!$EN240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BW240,Usage!$BT240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240=\"Summer\",Usage!$ER240,Usage!$EO240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$BX240,Usage!$BU240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240=\"Summer\",Usage!$ES240,Usage!$EP240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CC240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240=\"Summer\",Usage!$FV240,Usage!$FS240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CD240,Usage!$CA240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240=\"Summer\",Usage!$FW240,Usage!$FT240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240=\"Summer\",Usage!$CE240,Usage!$CB240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240=\"Summer\",Usage!$FX240,Usage!$FU240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z240<>\"Summer\",Usage!$BW240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240<>\"Summer\",Usage!$EQ240,Usage!$EN240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BW240,Usage!$BT240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240<>\"Summer\",Usage!$ER240,Usage!$EO240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$BX240,Usage!$BU240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240<>\"Summer\",Usage!$ES240,Usage!$EP240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CC240,Usage!$BZ240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240<>\"Summer\",Usage!$FV240,Usage!$FS240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CD240,Usage!$CA240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240<>\"Summer\",Usage!$FW240,Usage!$FT240),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M240<>\"Summer\",Usage!$CE240,Usage!$CB240)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M240<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M240<>\"Summer\",Usage!$FX240,Usage!$FU240),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW240,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY240,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA240,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H240","v":0},{"$f":"Usage!$HD240","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD240","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN240,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO240,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I240","v":0},{"$f":"Usage!$HU240","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW240,2)","v":0},{"$f":"Usage!$HV240","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX240,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A241","v":240},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B241","v":0},{"$f":"Tenant!$C241","v":0},{"$f":"Tenant!$D241","v":0},{"$f":"Tenant!$E241","v":0},{"$f":"Tenant!$G241","v":0},{"$f":"Usage!$D241","v":"00:00:00"},{"$f":"Usage!$E241","v":"00:00:00"},{"$f":"Usage!$F241","v":0},{"$f":"Usage!$G241","v":0},{"$f":"Usage!$H241","v":0},{"$f":"Usage!$X241","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS241,2)","v":0},{"$f":"Usage!$AA241","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH241,2)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BV241,Usage!$BS241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M241=\"Summer\",Usage!$CK241,Usage!$CH241),2)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BW241,Usage!$BT241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M242=\"Summer\",Usage!$CL241,Usage!$CI241),2)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BX241,Usage!$BU241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M242=\"Summer\",Usage!$CM241,Usage!$CJ241),2)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CC241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M242=\"Summer\",Usage!$CZ241,Usage!$CW241),2)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CD241,Usage!$CA241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M242=\"Summer\",Usage!$DA241,Usage!$CX241),2)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CE241,Usage!$CB241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241=\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M241=\"Summer\",Usage!$DB241,Usage!$CY241),2)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BV241,Usage!$BS241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M241<>\"Summer\",Usage!$CK241,Usage!$CH241),2)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BW241,Usage!$BT241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M242<>\"Summer\",Usage!$CL241,Usage!$CI241),2)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BX241,Usage!$BU241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M242<>\"Summer\",Usage!$CM241,Usage!$CJ241),2)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CC241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M241<>\"Summer\",Usage!$CZ241,Usage!$CW241),2)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CD241,Usage!$CA241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M242<>\"Summer\",Usage!$DA241,Usage!$CX241),2)","v":0},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CE241,Usage!$CB241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M241<>\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M241<>\"Summer\",$G241<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M241=\"Summer\",$G241=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M242<>\"Summer\",Usage!$DB241,Usage!$CY241),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M241=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN241=TRUE,SUM($BD241*$BE241),Usage!$CO241),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M241=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC241=TRUE,SUM($BG241*$BH241),Usage!$DD241),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP241=TRUE,SUM($BJ241*$BK241),Usage!$CQ241),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE241=TRUE,SUM($BM241*$BN241),Usage!$DF241),2)","v":0},{"$f":"ROUND(Usage!$DP241,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV241,2),ROUND(Usage!$DZ241,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX241,2),ROUND(Usage!$EB241,2))","v":0},{"$f":"ROUND(Usage!$GN241,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC241=TRUE,SUM($BU241*$BV241),Usage!$ED241),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH241=TRUE,SUM($BX241*$BY241),Usage!$FI241),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE241=TRUE,SUM($CA241*$CB241),Usage!$EF241),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ241=TRUE,SUM($CD241*$CE241),Usage!$FK241),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH241,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM241,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ241,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M241<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO241,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW241,$BZ241,$CC241,$CF241,$CI241,$CL241,$CO241,$CR241),0)","v":0},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BV241,Usage!$BS241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241=\"Summer\",Usage!$EQ241,Usage!$EN241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BW241,Usage!$BT241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241=\"Summer\",Usage!$ER241,Usage!$EO241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$BX241,Usage!$BU241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241=\"Summer\",Usage!$ES241,Usage!$EP241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CC241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241=\"Summer\",Usage!$FV241,Usage!$FS241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CD241,Usage!$CA241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241=\"Summer\",Usage!$FW241,Usage!$FT241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241=\"Summer\",Usage!$CE241,Usage!$CB241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241=\"Summer\",Usage!$FX241,Usage!$FU241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z241<>\"Summer\",Usage!$BW241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241<>\"Summer\",Usage!$EQ241,Usage!$EN241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BW241,Usage!$BT241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241<>\"Summer\",Usage!$ER241,Usage!$EO241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$BX241,Usage!$BU241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241<>\"Summer\",Usage!$ES241,Usage!$EP241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CC241,Usage!$BZ241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241<>\"Summer\",Usage!$FV241,Usage!$FS241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CD241,Usage!$CA241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241<>\"Summer\",Usage!$FW241,Usage!$FT241),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M241<>\"Summer\",Usage!$CE241,Usage!$CB241)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M241<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M241<>\"Summer\",Usage!$FX241,Usage!$FU241),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW241,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY241,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA241,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H241","v":0},{"$f":"Usage!$HD241","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD241","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN241,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO241,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I241","v":0},{"$f":"Usage!$HU241","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW241,2)","v":0},{"$f":"Usage!$HV241","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX241,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A242","v":241},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B242","v":0},{"$f":"Tenant!$C242","v":0},{"$f":"Tenant!$D242","v":0},{"$f":"Tenant!$E242","v":0},{"$f":"Tenant!$G242","v":0},{"$f":"Usage!$D242","v":"00:00:00"},{"$f":"Usage!$E242","v":"00:00:00"},{"$f":"Usage!$F242","v":0},{"$f":"Usage!$G242","v":0},{"$f":"Usage!$H242","v":0},{"$f":"Usage!$X242","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS242,2)","v":0},{"$f":"Usage!$AA242","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH242,2)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BV242,Usage!$BS242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M242=\"Summer\",Usage!$CK242,Usage!$CH242),2)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BW242,Usage!$BT242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M243=\"Summer\",Usage!$CL242,Usage!$CI242),2)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BX242,Usage!$BU242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M243=\"Summer\",Usage!$CM242,Usage!$CJ242),2)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CC242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M243=\"Summer\",Usage!$CZ242,Usage!$CW242),2)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CD242,Usage!$CA242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M243=\"Summer\",Usage!$DA242,Usage!$CX242),2)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CE242,Usage!$CB242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242=\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M242=\"Summer\",Usage!$DB242,Usage!$CY242),2)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BV242,Usage!$BS242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M242<>\"Summer\",Usage!$CK242,Usage!$CH242),2)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BW242,Usage!$BT242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M243<>\"Summer\",Usage!$CL242,Usage!$CI242),2)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BX242,Usage!$BU242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M243<>\"Summer\",Usage!$CM242,Usage!$CJ242),2)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CC242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M242<>\"Summer\",Usage!$CZ242,Usage!$CW242),2)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CD242,Usage!$CA242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M243<>\"Summer\",Usage!$DA242,Usage!$CX242),2)","v":0},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CE242,Usage!$CB242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M242<>\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M242<>\"Summer\",$G242<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M242=\"Summer\",$G242=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M243<>\"Summer\",Usage!$DB242,Usage!$CY242),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M242=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN242=TRUE,SUM($BD242*$BE242),Usage!$CO242),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M242=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC242=TRUE,SUM($BG242*$BH242),Usage!$DD242),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP242=TRUE,SUM($BJ242*$BK242),Usage!$CQ242),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE242=TRUE,SUM($BM242*$BN242),Usage!$DF242),2)","v":0},{"$f":"ROUND(Usage!$DP242,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV242,2),ROUND(Usage!$DZ242,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX242,2),ROUND(Usage!$EB242,2))","v":0},{"$f":"ROUND(Usage!$GN242,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC242=TRUE,SUM($BU242*$BV242),Usage!$ED242),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH242=TRUE,SUM($BX242*$BY242),Usage!$FI242),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE242=TRUE,SUM($CA242*$CB242),Usage!$EF242),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ242=TRUE,SUM($CD242*$CE242),Usage!$FK242),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH242,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM242,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ242,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M242<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO242,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW242,$BZ242,$CC242,$CF242,$CI242,$CL242,$CO242,$CR242),0)","v":0},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BV242,Usage!$BS242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242=\"Summer\",Usage!$EQ242,Usage!$EN242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BW242,Usage!$BT242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242=\"Summer\",Usage!$ER242,Usage!$EO242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$BX242,Usage!$BU242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242=\"Summer\",Usage!$ES242,Usage!$EP242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CC242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242=\"Summer\",Usage!$FV242,Usage!$FS242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CD242,Usage!$CA242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242=\"Summer\",Usage!$FW242,Usage!$FT242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242=\"Summer\",Usage!$CE242,Usage!$CB242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242=\"Summer\",Usage!$FX242,Usage!$FU242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z242<>\"Summer\",Usage!$BW242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242<>\"Summer\",Usage!$EQ242,Usage!$EN242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BW242,Usage!$BT242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242<>\"Summer\",Usage!$ER242,Usage!$EO242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$BX242,Usage!$BU242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242<>\"Summer\",Usage!$ES242,Usage!$EP242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CC242,Usage!$BZ242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242<>\"Summer\",Usage!$FV242,Usage!$FS242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CD242,Usage!$CA242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242<>\"Summer\",Usage!$FW242,Usage!$FT242),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M242<>\"Summer\",Usage!$CE242,Usage!$CB242)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M242<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M242<>\"Summer\",Usage!$FX242,Usage!$FU242),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW242,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY242,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA242,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H242","v":0},{"$f":"Usage!$HD242","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD242","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN242,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO242,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I242","v":0},{"$f":"Usage!$HU242","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW242,2)","v":0},{"$f":"Usage!$HV242","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX242,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A243","v":242},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B243","v":0},{"$f":"Tenant!$C243","v":0},{"$f":"Tenant!$D243","v":0},{"$f":"Tenant!$E243","v":0},{"$f":"Tenant!$G243","v":0},{"$f":"Usage!$D243","v":"00:00:00"},{"$f":"Usage!$E243","v":"00:00:00"},{"$f":"Usage!$F243","v":0},{"$f":"Usage!$G243","v":0},{"$f":"Usage!$H243","v":0},{"$f":"Usage!$X243","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS243,2)","v":0},{"$f":"Usage!$AA243","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH243,2)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BV243,Usage!$BS243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M243=\"Summer\",Usage!$CK243,Usage!$CH243),2)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BW243,Usage!$BT243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M244=\"Summer\",Usage!$CL243,Usage!$CI243),2)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BX243,Usage!$BU243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M244=\"Summer\",Usage!$CM243,Usage!$CJ243),2)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CC243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M244=\"Summer\",Usage!$CZ243,Usage!$CW243),2)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CD243,Usage!$CA243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M244=\"Summer\",Usage!$DA243,Usage!$CX243),2)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CE243,Usage!$CB243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243=\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M243=\"Summer\",Usage!$DB243,Usage!$CY243),2)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BV243,Usage!$BS243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M243<>\"Summer\",Usage!$CK243,Usage!$CH243),2)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BW243,Usage!$BT243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M244<>\"Summer\",Usage!$CL243,Usage!$CI243),2)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BX243,Usage!$BU243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M244<>\"Summer\",Usage!$CM243,Usage!$CJ243),2)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CC243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M243<>\"Summer\",Usage!$CZ243,Usage!$CW243),2)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CD243,Usage!$CA243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M244<>\"Summer\",Usage!$DA243,Usage!$CX243),2)","v":0},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CE243,Usage!$CB243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M243<>\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M243<>\"Summer\",$G243<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M243=\"Summer\",$G243=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M244<>\"Summer\",Usage!$DB243,Usage!$CY243),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M243=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN243=TRUE,SUM($BD243*$BE243),Usage!$CO243),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M243=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC243=TRUE,SUM($BG243*$BH243),Usage!$DD243),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP243=TRUE,SUM($BJ243*$BK243),Usage!$CQ243),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE243=TRUE,SUM($BM243*$BN243),Usage!$DF243),2)","v":0},{"$f":"ROUND(Usage!$DP243,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV243,2),ROUND(Usage!$DZ243,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX243,2),ROUND(Usage!$EB243,2))","v":0},{"$f":"ROUND(Usage!$GN243,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC243=TRUE,SUM($BU243*$BV243),Usage!$ED243),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH243=TRUE,SUM($BX243*$BY243),Usage!$FI243),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE243=TRUE,SUM($CA243*$CB243),Usage!$EF243),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ243=TRUE,SUM($CD243*$CE243),Usage!$FK243),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH243,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM243,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ243,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M243<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO243,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW243,$BZ243,$CC243,$CF243,$CI243,$CL243,$CO243,$CR243),0)","v":0},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BV243,Usage!$BS243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243=\"Summer\",Usage!$EQ243,Usage!$EN243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BW243,Usage!$BT243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243=\"Summer\",Usage!$ER243,Usage!$EO243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$BX243,Usage!$BU243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243=\"Summer\",Usage!$ES243,Usage!$EP243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CC243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243=\"Summer\",Usage!$FV243,Usage!$FS243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CD243,Usage!$CA243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243=\"Summer\",Usage!$FW243,Usage!$FT243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243=\"Summer\",Usage!$CE243,Usage!$CB243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243=\"Summer\",Usage!$FX243,Usage!$FU243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z243<>\"Summer\",Usage!$BW243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243<>\"Summer\",Usage!$EQ243,Usage!$EN243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BW243,Usage!$BT243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243<>\"Summer\",Usage!$ER243,Usage!$EO243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$BX243,Usage!$BU243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243<>\"Summer\",Usage!$ES243,Usage!$EP243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CC243,Usage!$BZ243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243<>\"Summer\",Usage!$FV243,Usage!$FS243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CD243,Usage!$CA243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243<>\"Summer\",Usage!$FW243,Usage!$FT243),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M243<>\"Summer\",Usage!$CE243,Usage!$CB243)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M243<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M243<>\"Summer\",Usage!$FX243,Usage!$FU243),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW243,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY243,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA243,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H243","v":0},{"$f":"Usage!$HD243","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD243","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN243,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO243,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I243","v":0},{"$f":"Usage!$HU243","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW243,2)","v":0},{"$f":"Usage!$HV243","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX243,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A244","v":243},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B244","v":0},{"$f":"Tenant!$C244","v":0},{"$f":"Tenant!$D244","v":0},{"$f":"Tenant!$E244","v":0},{"$f":"Tenant!$G244","v":0},{"$f":"Usage!$D244","v":"00:00:00"},{"$f":"Usage!$E244","v":"00:00:00"},{"$f":"Usage!$F244","v":0},{"$f":"Usage!$G244","v":0},{"$f":"Usage!$H244","v":0},{"$f":"Usage!$X244","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS244,2)","v":0},{"$f":"Usage!$AA244","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH244,2)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BV244,Usage!$BS244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M244=\"Summer\",Usage!$CK244,Usage!$CH244),2)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BW244,Usage!$BT244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M245=\"Summer\",Usage!$CL244,Usage!$CI244),2)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BX244,Usage!$BU244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M245=\"Summer\",Usage!$CM244,Usage!$CJ244),2)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CC244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M245=\"Summer\",Usage!$CZ244,Usage!$CW244),2)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CD244,Usage!$CA244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M245=\"Summer\",Usage!$DA244,Usage!$CX244),2)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CE244,Usage!$CB244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244=\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M244=\"Summer\",Usage!$DB244,Usage!$CY244),2)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BV244,Usage!$BS244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M244<>\"Summer\",Usage!$CK244,Usage!$CH244),2)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BW244,Usage!$BT244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M245<>\"Summer\",Usage!$CL244,Usage!$CI244),2)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BX244,Usage!$BU244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M245<>\"Summer\",Usage!$CM244,Usage!$CJ244),2)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CC244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M244<>\"Summer\",Usage!$CZ244,Usage!$CW244),2)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CD244,Usage!$CA244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M245<>\"Summer\",Usage!$DA244,Usage!$CX244),2)","v":0},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CE244,Usage!$CB244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M244<>\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M244<>\"Summer\",$G244<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M244=\"Summer\",$G244=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M245<>\"Summer\",Usage!$DB244,Usage!$CY244),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M244=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN244=TRUE,SUM($BD244*$BE244),Usage!$CO244),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M244=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC244=TRUE,SUM($BG244*$BH244),Usage!$DD244),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP244=TRUE,SUM($BJ244*$BK244),Usage!$CQ244),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE244=TRUE,SUM($BM244*$BN244),Usage!$DF244),2)","v":0},{"$f":"ROUND(Usage!$DP244,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV244,2),ROUND(Usage!$DZ244,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX244,2),ROUND(Usage!$EB244,2))","v":0},{"$f":"ROUND(Usage!$GN244,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC244=TRUE,SUM($BU244*$BV244),Usage!$ED244),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH244=TRUE,SUM($BX244*$BY244),Usage!$FI244),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE244=TRUE,SUM($CA244*$CB244),Usage!$EF244),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ244=TRUE,SUM($CD244*$CE244),Usage!$FK244),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH244,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM244,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ244,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M244<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO244,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW244,$BZ244,$CC244,$CF244,$CI244,$CL244,$CO244,$CR244),0)","v":0},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BV244,Usage!$BS244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244=\"Summer\",Usage!$EQ244,Usage!$EN244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BW244,Usage!$BT244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244=\"Summer\",Usage!$ER244,Usage!$EO244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$BX244,Usage!$BU244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244=\"Summer\",Usage!$ES244,Usage!$EP244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CC244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244=\"Summer\",Usage!$FV244,Usage!$FS244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CD244,Usage!$CA244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244=\"Summer\",Usage!$FW244,Usage!$FT244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244=\"Summer\",Usage!$CE244,Usage!$CB244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244=\"Summer\",Usage!$FX244,Usage!$FU244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z244<>\"Summer\",Usage!$BW244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244<>\"Summer\",Usage!$EQ244,Usage!$EN244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BW244,Usage!$BT244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244<>\"Summer\",Usage!$ER244,Usage!$EO244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$BX244,Usage!$BU244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244<>\"Summer\",Usage!$ES244,Usage!$EP244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CC244,Usage!$BZ244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244<>\"Summer\",Usage!$FV244,Usage!$FS244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CD244,Usage!$CA244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244<>\"Summer\",Usage!$FW244,Usage!$FT244),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M244<>\"Summer\",Usage!$CE244,Usage!$CB244)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M244<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M244<>\"Summer\",Usage!$FX244,Usage!$FU244),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW244,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY244,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA244,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H244","v":0},{"$f":"Usage!$HD244","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD244","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN244,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO244,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I244","v":0},{"$f":"Usage!$HU244","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW244,2)","v":0},{"$f":"Usage!$HV244","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX244,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A245","v":244},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B245","v":0},{"$f":"Tenant!$C245","v":0},{"$f":"Tenant!$D245","v":0},{"$f":"Tenant!$E245","v":0},{"$f":"Tenant!$G245","v":0},{"$f":"Usage!$D245","v":"00:00:00"},{"$f":"Usage!$E245","v":"00:00:00"},{"$f":"Usage!$F245","v":0},{"$f":"Usage!$G245","v":0},{"$f":"Usage!$H245","v":0},{"$f":"Usage!$X245","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS245,2)","v":0},{"$f":"Usage!$AA245","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH245,2)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BV245,Usage!$BS245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M245=\"Summer\",Usage!$CK245,Usage!$CH245),2)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BW245,Usage!$BT245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M246=\"Summer\",Usage!$CL245,Usage!$CI245),2)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BX245,Usage!$BU245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M246=\"Summer\",Usage!$CM245,Usage!$CJ245),2)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CC245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M246=\"Summer\",Usage!$CZ245,Usage!$CW245),2)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CD245,Usage!$CA245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M246=\"Summer\",Usage!$DA245,Usage!$CX245),2)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CE245,Usage!$CB245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245=\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M245=\"Summer\",Usage!$DB245,Usage!$CY245),2)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BV245,Usage!$BS245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M245<>\"Summer\",Usage!$CK245,Usage!$CH245),2)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BW245,Usage!$BT245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M246<>\"Summer\",Usage!$CL245,Usage!$CI245),2)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BX245,Usage!$BU245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M246<>\"Summer\",Usage!$CM245,Usage!$CJ245),2)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CC245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M245<>\"Summer\",Usage!$CZ245,Usage!$CW245),2)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CD245,Usage!$CA245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M246<>\"Summer\",Usage!$DA245,Usage!$CX245),2)","v":0},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CE245,Usage!$CB245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M245<>\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M245<>\"Summer\",$G245<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M245=\"Summer\",$G245=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M246<>\"Summer\",Usage!$DB245,Usage!$CY245),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M245=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN245=TRUE,SUM($BD245*$BE245),Usage!$CO245),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M245=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC245=TRUE,SUM($BG245*$BH245),Usage!$DD245),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP245=TRUE,SUM($BJ245*$BK245),Usage!$CQ245),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE245=TRUE,SUM($BM245*$BN245),Usage!$DF245),2)","v":0},{"$f":"ROUND(Usage!$DP245,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV245,2),ROUND(Usage!$DZ245,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX245,2),ROUND(Usage!$EB245,2))","v":0},{"$f":"ROUND(Usage!$GN245,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC245=TRUE,SUM($BU245*$BV245),Usage!$ED245),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH245=TRUE,SUM($BX245*$BY245),Usage!$FI245),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE245=TRUE,SUM($CA245*$CB245),Usage!$EF245),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ245=TRUE,SUM($CD245*$CE245),Usage!$FK245),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH245,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM245,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ245,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M245<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO245,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW245,$BZ245,$CC245,$CF245,$CI245,$CL245,$CO245,$CR245),0)","v":0},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BV245,Usage!$BS245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245=\"Summer\",Usage!$EQ245,Usage!$EN245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BW245,Usage!$BT245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245=\"Summer\",Usage!$ER245,Usage!$EO245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$BX245,Usage!$BU245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245=\"Summer\",Usage!$ES245,Usage!$EP245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CC245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245=\"Summer\",Usage!$FV245,Usage!$FS245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CD245,Usage!$CA245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245=\"Summer\",Usage!$FW245,Usage!$FT245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245=\"Summer\",Usage!$CE245,Usage!$CB245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245=\"Summer\",Usage!$FX245,Usage!$FU245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z245<>\"Summer\",Usage!$BW245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245<>\"Summer\",Usage!$EQ245,Usage!$EN245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BW245,Usage!$BT245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245<>\"Summer\",Usage!$ER245,Usage!$EO245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$BX245,Usage!$BU245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245<>\"Summer\",Usage!$ES245,Usage!$EP245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CC245,Usage!$BZ245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245<>\"Summer\",Usage!$FV245,Usage!$FS245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CD245,Usage!$CA245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245<>\"Summer\",Usage!$FW245,Usage!$FT245),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M245<>\"Summer\",Usage!$CE245,Usage!$CB245)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M245<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M245<>\"Summer\",Usage!$FX245,Usage!$FU245),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW245,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY245,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA245,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H245","v":0},{"$f":"Usage!$HD245","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD245","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN245,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO245,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I245","v":0},{"$f":"Usage!$HU245","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW245,2)","v":0},{"$f":"Usage!$HV245","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX245,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A246","v":245},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B246","v":0},{"$f":"Tenant!$C246","v":0},{"$f":"Tenant!$D246","v":0},{"$f":"Tenant!$E246","v":0},{"$f":"Tenant!$G246","v":0},{"$f":"Usage!$D246","v":"00:00:00"},{"$f":"Usage!$E246","v":"00:00:00"},{"$f":"Usage!$F246","v":0},{"$f":"Usage!$G246","v":0},{"$f":"Usage!$H246","v":0},{"$f":"Usage!$X246","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS246,2)","v":0},{"$f":"Usage!$AA246","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH246,2)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BV246,Usage!$BS246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M246=\"Summer\",Usage!$CK246,Usage!$CH246),2)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BW246,Usage!$BT246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M247=\"Summer\",Usage!$CL246,Usage!$CI246),2)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BX246,Usage!$BU246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M247=\"Summer\",Usage!$CM246,Usage!$CJ246),2)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CC246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M247=\"Summer\",Usage!$CZ246,Usage!$CW246),2)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CD246,Usage!$CA246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M247=\"Summer\",Usage!$DA246,Usage!$CX246),2)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CE246,Usage!$CB246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246=\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M246=\"Summer\",Usage!$DB246,Usage!$CY246),2)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BV246,Usage!$BS246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M246<>\"Summer\",Usage!$CK246,Usage!$CH246),2)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BW246,Usage!$BT246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M247<>\"Summer\",Usage!$CL246,Usage!$CI246),2)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BX246,Usage!$BU246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M247<>\"Summer\",Usage!$CM246,Usage!$CJ246),2)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CC246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M246<>\"Summer\",Usage!$CZ246,Usage!$CW246),2)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CD246,Usage!$CA246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M247<>\"Summer\",Usage!$DA246,Usage!$CX246),2)","v":0},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CE246,Usage!$CB246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M246<>\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M246<>\"Summer\",$G246<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M246=\"Summer\",$G246=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M247<>\"Summer\",Usage!$DB246,Usage!$CY246),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M246=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN246=TRUE,SUM($BD246*$BE246),Usage!$CO246),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M246=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC246=TRUE,SUM($BG246*$BH246),Usage!$DD246),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP246=TRUE,SUM($BJ246*$BK246),Usage!$CQ246),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE246=TRUE,SUM($BM246*$BN246),Usage!$DF246),2)","v":0},{"$f":"ROUND(Usage!$DP246,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV246,2),ROUND(Usage!$DZ246,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX246,2),ROUND(Usage!$EB246,2))","v":0},{"$f":"ROUND(Usage!$GN246,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC246=TRUE,SUM($BU246*$BV246),Usage!$ED246),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH246=TRUE,SUM($BX246*$BY246),Usage!$FI246),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE246=TRUE,SUM($CA246*$CB246),Usage!$EF246),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ246=TRUE,SUM($CD246*$CE246),Usage!$FK246),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH246,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM246,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ246,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M246<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO246,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW246,$BZ246,$CC246,$CF246,$CI246,$CL246,$CO246,$CR246),0)","v":0},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BV246,Usage!$BS246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246=\"Summer\",Usage!$EQ246,Usage!$EN246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BW246,Usage!$BT246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246=\"Summer\",Usage!$ER246,Usage!$EO246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$BX246,Usage!$BU246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246=\"Summer\",Usage!$ES246,Usage!$EP246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CC246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246=\"Summer\",Usage!$FV246,Usage!$FS246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CD246,Usage!$CA246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246=\"Summer\",Usage!$FW246,Usage!$FT246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246=\"Summer\",Usage!$CE246,Usage!$CB246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246=\"Summer\",Usage!$FX246,Usage!$FU246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z246<>\"Summer\",Usage!$BW246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246<>\"Summer\",Usage!$EQ246,Usage!$EN246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BW246,Usage!$BT246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246<>\"Summer\",Usage!$ER246,Usage!$EO246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$BX246,Usage!$BU246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246<>\"Summer\",Usage!$ES246,Usage!$EP246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CC246,Usage!$BZ246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246<>\"Summer\",Usage!$FV246,Usage!$FS246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CD246,Usage!$CA246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246<>\"Summer\",Usage!$FW246,Usage!$FT246),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M246<>\"Summer\",Usage!$CE246,Usage!$CB246)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M246<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M246<>\"Summer\",Usage!$FX246,Usage!$FU246),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW246,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY246,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA246,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H246","v":0},{"$f":"Usage!$HD246","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD246","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN246,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO246,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I246","v":0},{"$f":"Usage!$HU246","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW246,2)","v":0},{"$f":"Usage!$HV246","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX246,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A247","v":246},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B247","v":0},{"$f":"Tenant!$C247","v":0},{"$f":"Tenant!$D247","v":0},{"$f":"Tenant!$E247","v":0},{"$f":"Tenant!$G247","v":0},{"$f":"Usage!$D247","v":"00:00:00"},{"$f":"Usage!$E247","v":"00:00:00"},{"$f":"Usage!$F247","v":0},{"$f":"Usage!$G247","v":0},{"$f":"Usage!$H247","v":0},{"$f":"Usage!$X247","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS247,2)","v":0},{"$f":"Usage!$AA247","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH247,2)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BV247,Usage!$BS247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M247=\"Summer\",Usage!$CK247,Usage!$CH247),2)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BW247,Usage!$BT247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M248=\"Summer\",Usage!$CL247,Usage!$CI247),2)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BX247,Usage!$BU247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M248=\"Summer\",Usage!$CM247,Usage!$CJ247),2)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CC247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M248=\"Summer\",Usage!$CZ247,Usage!$CW247),2)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CD247,Usage!$CA247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M248=\"Summer\",Usage!$DA247,Usage!$CX247),2)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CE247,Usage!$CB247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247=\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M247=\"Summer\",Usage!$DB247,Usage!$CY247),2)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BV247,Usage!$BS247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M247<>\"Summer\",Usage!$CK247,Usage!$CH247),2)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BW247,Usage!$BT247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M248<>\"Summer\",Usage!$CL247,Usage!$CI247),2)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BX247,Usage!$BU247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M248<>\"Summer\",Usage!$CM247,Usage!$CJ247),2)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CC247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M247<>\"Summer\",Usage!$CZ247,Usage!$CW247),2)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CD247,Usage!$CA247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M248<>\"Summer\",Usage!$DA247,Usage!$CX247),2)","v":0},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CE247,Usage!$CB247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M247<>\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M247<>\"Summer\",$G247<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M247=\"Summer\",$G247=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M248<>\"Summer\",Usage!$DB247,Usage!$CY247),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M247=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN247=TRUE,SUM($BD247*$BE247),Usage!$CO247),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M247=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC247=TRUE,SUM($BG247*$BH247),Usage!$DD247),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP247=TRUE,SUM($BJ247*$BK247),Usage!$CQ247),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE247=TRUE,SUM($BM247*$BN247),Usage!$DF247),2)","v":0},{"$f":"ROUND(Usage!$DP247,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV247,2),ROUND(Usage!$DZ247,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX247,2),ROUND(Usage!$EB247,2))","v":0},{"$f":"ROUND(Usage!$GN247,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC247=TRUE,SUM($BU247*$BV247),Usage!$ED247),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH247=TRUE,SUM($BX247*$BY247),Usage!$FI247),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE247=TRUE,SUM($CA247*$CB247),Usage!$EF247),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ247=TRUE,SUM($CD247*$CE247),Usage!$FK247),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH247,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM247,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ247,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M247<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO247,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW247,$BZ247,$CC247,$CF247,$CI247,$CL247,$CO247,$CR247),0)","v":0},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BV247,Usage!$BS247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247=\"Summer\",Usage!$EQ247,Usage!$EN247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BW247,Usage!$BT247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247=\"Summer\",Usage!$ER247,Usage!$EO247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$BX247,Usage!$BU247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247=\"Summer\",Usage!$ES247,Usage!$EP247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CC247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247=\"Summer\",Usage!$FV247,Usage!$FS247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CD247,Usage!$CA247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247=\"Summer\",Usage!$FW247,Usage!$FT247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247=\"Summer\",Usage!$CE247,Usage!$CB247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247=\"Summer\",Usage!$FX247,Usage!$FU247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z247<>\"Summer\",Usage!$BW247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247<>\"Summer\",Usage!$EQ247,Usage!$EN247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BW247,Usage!$BT247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247<>\"Summer\",Usage!$ER247,Usage!$EO247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$BX247,Usage!$BU247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247<>\"Summer\",Usage!$ES247,Usage!$EP247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CC247,Usage!$BZ247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247<>\"Summer\",Usage!$FV247,Usage!$FS247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CD247,Usage!$CA247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247<>\"Summer\",Usage!$FW247,Usage!$FT247),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M247<>\"Summer\",Usage!$CE247,Usage!$CB247)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M247<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M247<>\"Summer\",Usage!$FX247,Usage!$FU247),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW247,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY247,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA247,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H247","v":0},{"$f":"Usage!$HD247","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD247","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN247,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO247,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I247","v":0},{"$f":"Usage!$HU247","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW247,2)","v":0},{"$f":"Usage!$HV247","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX247,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A248","v":247},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B248","v":0},{"$f":"Tenant!$C248","v":0},{"$f":"Tenant!$D248","v":0},{"$f":"Tenant!$E248","v":0},{"$f":"Tenant!$G248","v":0},{"$f":"Usage!$D248","v":"00:00:00"},{"$f":"Usage!$E248","v":"00:00:00"},{"$f":"Usage!$F248","v":0},{"$f":"Usage!$G248","v":0},{"$f":"Usage!$H248","v":0},{"$f":"Usage!$X248","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS248,2)","v":0},{"$f":"Usage!$AA248","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH248,2)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BV248,Usage!$BS248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M248=\"Summer\",Usage!$CK248,Usage!$CH248),2)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BW248,Usage!$BT248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M249=\"Summer\",Usage!$CL248,Usage!$CI248),2)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BX248,Usage!$BU248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M249=\"Summer\",Usage!$CM248,Usage!$CJ248),2)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CC248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M249=\"Summer\",Usage!$CZ248,Usage!$CW248),2)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CD248,Usage!$CA248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M249=\"Summer\",Usage!$DA248,Usage!$CX248),2)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CE248,Usage!$CB248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248=\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M248=\"Summer\",Usage!$DB248,Usage!$CY248),2)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BV248,Usage!$BS248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M248<>\"Summer\",Usage!$CK248,Usage!$CH248),2)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BW248,Usage!$BT248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M249<>\"Summer\",Usage!$CL248,Usage!$CI248),2)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BX248,Usage!$BU248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M249<>\"Summer\",Usage!$CM248,Usage!$CJ248),2)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CC248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M248<>\"Summer\",Usage!$CZ248,Usage!$CW248),2)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CD248,Usage!$CA248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M249<>\"Summer\",Usage!$DA248,Usage!$CX248),2)","v":0},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CE248,Usage!$CB248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M248<>\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M248<>\"Summer\",$G248<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M248=\"Summer\",$G248=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M249<>\"Summer\",Usage!$DB248,Usage!$CY248),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M248=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN248=TRUE,SUM($BD248*$BE248),Usage!$CO248),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M248=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC248=TRUE,SUM($BG248*$BH248),Usage!$DD248),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP248=TRUE,SUM($BJ248*$BK248),Usage!$CQ248),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE248=TRUE,SUM($BM248*$BN248),Usage!$DF248),2)","v":0},{"$f":"ROUND(Usage!$DP248,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV248,2),ROUND(Usage!$DZ248,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX248,2),ROUND(Usage!$EB248,2))","v":0},{"$f":"ROUND(Usage!$GN248,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC248=TRUE,SUM($BU248*$BV248),Usage!$ED248),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH248=TRUE,SUM($BX248*$BY248),Usage!$FI248),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE248=TRUE,SUM($CA248*$CB248),Usage!$EF248),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ248=TRUE,SUM($CD248*$CE248),Usage!$FK248),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH248,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM248,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ248,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M248<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO248,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW248,$BZ248,$CC248,$CF248,$CI248,$CL248,$CO248,$CR248),0)","v":0},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BV248,Usage!$BS248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248=\"Summer\",Usage!$EQ248,Usage!$EN248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BW248,Usage!$BT248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248=\"Summer\",Usage!$ER248,Usage!$EO248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$BX248,Usage!$BU248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248=\"Summer\",Usage!$ES248,Usage!$EP248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CC248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248=\"Summer\",Usage!$FV248,Usage!$FS248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CD248,Usage!$CA248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248=\"Summer\",Usage!$FW248,Usage!$FT248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248=\"Summer\",Usage!$CE248,Usage!$CB248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248=\"Summer\",Usage!$FX248,Usage!$FU248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z248<>\"Summer\",Usage!$BW248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248<>\"Summer\",Usage!$EQ248,Usage!$EN248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BW248,Usage!$BT248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248<>\"Summer\",Usage!$ER248,Usage!$EO248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$BX248,Usage!$BU248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248<>\"Summer\",Usage!$ES248,Usage!$EP248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CC248,Usage!$BZ248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248<>\"Summer\",Usage!$FV248,Usage!$FS248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CD248,Usage!$CA248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248<>\"Summer\",Usage!$FW248,Usage!$FT248),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M248<>\"Summer\",Usage!$CE248,Usage!$CB248)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M248<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M248<>\"Summer\",Usage!$FX248,Usage!$FU248),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW248,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY248,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA248,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H248","v":0},{"$f":"Usage!$HD248","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD248","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN248,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO248,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I248","v":0},{"$f":"Usage!$HU248","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW248,2)","v":0},{"$f":"Usage!$HV248","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX248,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A249","v":248},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B249","v":0},{"$f":"Tenant!$C249","v":0},{"$f":"Tenant!$D249","v":0},{"$f":"Tenant!$E249","v":0},{"$f":"Tenant!$G249","v":0},{"$f":"Usage!$D249","v":"00:00:00"},{"$f":"Usage!$E249","v":"00:00:00"},{"$f":"Usage!$F249","v":0},{"$f":"Usage!$G249","v":0},{"$f":"Usage!$H249","v":0},{"$f":"Usage!$X249","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS249,2)","v":0},{"$f":"Usage!$AA249","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH249,2)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BV249,Usage!$BS249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M249=\"Summer\",Usage!$CK249,Usage!$CH249),2)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BW249,Usage!$BT249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M250=\"Summer\",Usage!$CL249,Usage!$CI249),2)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BX249,Usage!$BU249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M250=\"Summer\",Usage!$CM249,Usage!$CJ249),2)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CC249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M250=\"Summer\",Usage!$CZ249,Usage!$CW249),2)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CD249,Usage!$CA249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M250=\"Summer\",Usage!$DA249,Usage!$CX249),2)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CE249,Usage!$CB249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249=\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M249=\"Summer\",Usage!$DB249,Usage!$CY249),2)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BV249,Usage!$BS249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M249<>\"Summer\",Usage!$CK249,Usage!$CH249),2)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BW249,Usage!$BT249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M250<>\"Summer\",Usage!$CL249,Usage!$CI249),2)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BX249,Usage!$BU249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M250<>\"Summer\",Usage!$CM249,Usage!$CJ249),2)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CC249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M249<>\"Summer\",Usage!$CZ249,Usage!$CW249),2)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CD249,Usage!$CA249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M250<>\"Summer\",Usage!$DA249,Usage!$CX249),2)","v":0},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CE249,Usage!$CB249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M249<>\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M249<>\"Summer\",$G249<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M249=\"Summer\",$G249=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M250<>\"Summer\",Usage!$DB249,Usage!$CY249),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M249=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN249=TRUE,SUM($BD249*$BE249),Usage!$CO249),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M249=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC249=TRUE,SUM($BG249*$BH249),Usage!$DD249),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP249=TRUE,SUM($BJ249*$BK249),Usage!$CQ249),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE249=TRUE,SUM($BM249*$BN249),Usage!$DF249),2)","v":0},{"$f":"ROUND(Usage!$DP249,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV249,2),ROUND(Usage!$DZ249,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX249,2),ROUND(Usage!$EB249,2))","v":0},{"$f":"ROUND(Usage!$GN249,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC249=TRUE,SUM($BU249*$BV249),Usage!$ED249),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH249=TRUE,SUM($BX249*$BY249),Usage!$FI249),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE249=TRUE,SUM($CA249*$CB249),Usage!$EF249),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ249=TRUE,SUM($CD249*$CE249),Usage!$FK249),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH249,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM249,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ249,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M249<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO249,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW249,$BZ249,$CC249,$CF249,$CI249,$CL249,$CO249,$CR249),0)","v":0},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BV249,Usage!$BS249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249=\"Summer\",Usage!$EQ249,Usage!$EN249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BW249,Usage!$BT249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249=\"Summer\",Usage!$ER249,Usage!$EO249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$BX249,Usage!$BU249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249=\"Summer\",Usage!$ES249,Usage!$EP249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CC249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249=\"Summer\",Usage!$FV249,Usage!$FS249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CD249,Usage!$CA249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249=\"Summer\",Usage!$FW249,Usage!$FT249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249=\"Summer\",Usage!$CE249,Usage!$CB249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249=\"Summer\",Usage!$FX249,Usage!$FU249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z249<>\"Summer\",Usage!$BW249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249<>\"Summer\",Usage!$EQ249,Usage!$EN249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BW249,Usage!$BT249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249<>\"Summer\",Usage!$ER249,Usage!$EO249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$BX249,Usage!$BU249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249<>\"Summer\",Usage!$ES249,Usage!$EP249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CC249,Usage!$BZ249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249<>\"Summer\",Usage!$FV249,Usage!$FS249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CD249,Usage!$CA249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249<>\"Summer\",Usage!$FW249,Usage!$FT249),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M249<>\"Summer\",Usage!$CE249,Usage!$CB249)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M249<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M249<>\"Summer\",Usage!$FX249,Usage!$FU249),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW249,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY249,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA249,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H249","v":0},{"$f":"Usage!$HD249","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD249","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN249,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO249,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I249","v":0},{"$f":"Usage!$HU249","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW249,2)","v":0},{"$f":"Usage!$HV249","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX249,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A250","v":249},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B250","v":0},{"$f":"Tenant!$C250","v":0},{"$f":"Tenant!$D250","v":0},{"$f":"Tenant!$E250","v":0},{"$f":"Tenant!$G250","v":0},{"$f":"Usage!$D250","v":"00:00:00"},{"$f":"Usage!$E250","v":"00:00:00"},{"$f":"Usage!$F250","v":0},{"$f":"Usage!$G250","v":0},{"$f":"Usage!$H250","v":0},{"$f":"Usage!$X250","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS250,2)","v":0},{"$f":"Usage!$AA250","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH250,2)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BV250,Usage!$BS250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M250=\"Summer\",Usage!$CK250,Usage!$CH250),2)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BW250,Usage!$BT250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M251=\"Summer\",Usage!$CL250,Usage!$CI250),2)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BX250,Usage!$BU250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M251=\"Summer\",Usage!$CM250,Usage!$CJ250),2)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CC250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M251=\"Summer\",Usage!$CZ250,Usage!$CW250),2)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CD250,Usage!$CA250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M251=\"Summer\",Usage!$DA250,Usage!$CX250),2)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CE250,Usage!$CB250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250=\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M250=\"Summer\",Usage!$DB250,Usage!$CY250),2)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BV250,Usage!$BS250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M250<>\"Summer\",Usage!$CK250,Usage!$CH250),2)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BW250,Usage!$BT250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M251<>\"Summer\",Usage!$CL250,Usage!$CI250),2)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BX250,Usage!$BU250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M251<>\"Summer\",Usage!$CM250,Usage!$CJ250),2)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CC250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M250<>\"Summer\",Usage!$CZ250,Usage!$CW250),2)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CD250,Usage!$CA250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M251<>\"Summer\",Usage!$DA250,Usage!$CX250),2)","v":0},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CE250,Usage!$CB250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M250<>\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M250<>\"Summer\",$G250<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M250=\"Summer\",$G250=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M251<>\"Summer\",Usage!$DB250,Usage!$CY250),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M250=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN250=TRUE,SUM($BD250*$BE250),Usage!$CO250),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M250=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC250=TRUE,SUM($BG250*$BH250),Usage!$DD250),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP250=TRUE,SUM($BJ250*$BK250),Usage!$CQ250),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE250=TRUE,SUM($BM250*$BN250),Usage!$DF250),2)","v":0},{"$f":"ROUND(Usage!$DP250,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV250,2),ROUND(Usage!$DZ250,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX250,2),ROUND(Usage!$EB250,2))","v":0},{"$f":"ROUND(Usage!$GN250,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC250=TRUE,SUM($BU250*$BV250),Usage!$ED250),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH250=TRUE,SUM($BX250*$BY250),Usage!$FI250),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE250=TRUE,SUM($CA250*$CB250),Usage!$EF250),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ250=TRUE,SUM($CD250*$CE250),Usage!$FK250),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH250,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM250,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ250,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M250<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO250,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW250,$BZ250,$CC250,$CF250,$CI250,$CL250,$CO250,$CR250),0)","v":0},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BV250,Usage!$BS250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250=\"Summer\",Usage!$EQ250,Usage!$EN250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BW250,Usage!$BT250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250=\"Summer\",Usage!$ER250,Usage!$EO250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$BX250,Usage!$BU250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250=\"Summer\",Usage!$ES250,Usage!$EP250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CC250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250=\"Summer\",Usage!$FV250,Usage!$FS250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CD250,Usage!$CA250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250=\"Summer\",Usage!$FW250,Usage!$FT250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250=\"Summer\",Usage!$CE250,Usage!$CB250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250=\"Summer\",Usage!$FX250,Usage!$FU250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z250<>\"Summer\",Usage!$BW250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250<>\"Summer\",Usage!$EQ250,Usage!$EN250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BW250,Usage!$BT250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250<>\"Summer\",Usage!$ER250,Usage!$EO250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$BX250,Usage!$BU250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250<>\"Summer\",Usage!$ES250,Usage!$EP250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CC250,Usage!$BZ250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250<>\"Summer\",Usage!$FV250,Usage!$FS250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CD250,Usage!$CA250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250<>\"Summer\",Usage!$FW250,Usage!$FT250),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M250<>\"Summer\",Usage!$CE250,Usage!$CB250)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M250<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M250<>\"Summer\",Usage!$FX250,Usage!$FU250),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW250,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY250,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA250,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H250","v":0},{"$f":"Usage!$HD250","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD250","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN250,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO250,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I250","v":0},{"$f":"Usage!$HU250","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW250,2)","v":0},{"$f":"Usage!$HV250","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX250,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A251","v":250},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B251","v":0},{"$f":"Tenant!$C251","v":0},{"$f":"Tenant!$D251","v":0},{"$f":"Tenant!$E251","v":0},{"$f":"Tenant!$G251","v":0},{"$f":"Usage!$D251","v":"00:00:00"},{"$f":"Usage!$E251","v":"00:00:00"},{"$f":"Usage!$F251","v":0},{"$f":"Usage!$G251","v":0},{"$f":"Usage!$H251","v":0},{"$f":"Usage!$X251","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS251,2)","v":0},{"$f":"Usage!$AA251","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH251,2)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BV251,Usage!$BS251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M251=\"Summer\",Usage!$CK251,Usage!$CH251),2)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BW251,Usage!$BT251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M252=\"Summer\",Usage!$CL251,Usage!$CI251),2)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BX251,Usage!$BU251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M252=\"Summer\",Usage!$CM251,Usage!$CJ251),2)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CC251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M252=\"Summer\",Usage!$CZ251,Usage!$CW251),2)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CD251,Usage!$CA251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M252=\"Summer\",Usage!$DA251,Usage!$CX251),2)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CE251,Usage!$CB251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251=\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M251=\"Summer\",Usage!$DB251,Usage!$CY251),2)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BV251,Usage!$BS251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M251<>\"Summer\",Usage!$CK251,Usage!$CH251),2)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BW251,Usage!$BT251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M252<>\"Summer\",Usage!$CL251,Usage!$CI251),2)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BX251,Usage!$BU251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M252<>\"Summer\",Usage!$CM251,Usage!$CJ251),2)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CC251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M251<>\"Summer\",Usage!$CZ251,Usage!$CW251),2)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CD251,Usage!$CA251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M252<>\"Summer\",Usage!$DA251,Usage!$CX251),2)","v":0},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CE251,Usage!$CB251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M251<>\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M251<>\"Summer\",$G251<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M251=\"Summer\",$G251=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M252<>\"Summer\",Usage!$DB251,Usage!$CY251),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M251=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN251=TRUE,SUM($BD251*$BE251),Usage!$CO251),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M251=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC251=TRUE,SUM($BG251*$BH251),Usage!$DD251),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP251=TRUE,SUM($BJ251*$BK251),Usage!$CQ251),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE251=TRUE,SUM($BM251*$BN251),Usage!$DF251),2)","v":0},{"$f":"ROUND(Usage!$DP251,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV251,2),ROUND(Usage!$DZ251,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX251,2),ROUND(Usage!$EB251,2))","v":0},{"$f":"ROUND(Usage!$GN251,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC251=TRUE,SUM($BU251*$BV251),Usage!$ED251),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH251=TRUE,SUM($BX251*$BY251),Usage!$FI251),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE251=TRUE,SUM($CA251*$CB251),Usage!$EF251),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ251=TRUE,SUM($CD251*$CE251),Usage!$FK251),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH251,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM251,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ251,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M251<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO251,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW251,$BZ251,$CC251,$CF251,$CI251,$CL251,$CO251,$CR251),0)","v":0},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BV251,Usage!$BS251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251=\"Summer\",Usage!$EQ251,Usage!$EN251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BW251,Usage!$BT251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251=\"Summer\",Usage!$ER251,Usage!$EO251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$BX251,Usage!$BU251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251=\"Summer\",Usage!$ES251,Usage!$EP251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CC251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251=\"Summer\",Usage!$FV251,Usage!$FS251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CD251,Usage!$CA251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251=\"Summer\",Usage!$FW251,Usage!$FT251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251=\"Summer\",Usage!$CE251,Usage!$CB251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251=\"Summer\",Usage!$FX251,Usage!$FU251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z251<>\"Summer\",Usage!$BW251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251<>\"Summer\",Usage!$EQ251,Usage!$EN251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BW251,Usage!$BT251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251<>\"Summer\",Usage!$ER251,Usage!$EO251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$BX251,Usage!$BU251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251<>\"Summer\",Usage!$ES251,Usage!$EP251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CC251,Usage!$BZ251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251<>\"Summer\",Usage!$FV251,Usage!$FS251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CD251,Usage!$CA251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251<>\"Summer\",Usage!$FW251,Usage!$FT251),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M251<>\"Summer\",Usage!$CE251,Usage!$CB251)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M251<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M251<>\"Summer\",Usage!$FX251,Usage!$FU251),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW251,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY251,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA251,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H251","v":0},{"$f":"Usage!$HD251","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD251","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN251,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO251,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I251","v":0},{"$f":"Usage!$HU251","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW251,2)","v":0},{"$f":"Usage!$HV251","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX251,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A252","v":251},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B252","v":0},{"$f":"Tenant!$C252","v":0},{"$f":"Tenant!$D252","v":0},{"$f":"Tenant!$E252","v":0},{"$f":"Tenant!$G252","v":0},{"$f":"Usage!$D252","v":"00:00:00"},{"$f":"Usage!$E252","v":"00:00:00"},{"$f":"Usage!$F252","v":0},{"$f":"Usage!$G252","v":0},{"$f":"Usage!$H252","v":0},{"$f":"Usage!$X252","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS252,2)","v":0},{"$f":"Usage!$AA252","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH252,2)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BV252,Usage!$BS252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M252=\"Summer\",Usage!$CK252,Usage!$CH252),2)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BW252,Usage!$BT252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M253=\"Summer\",Usage!$CL252,Usage!$CI252),2)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BX252,Usage!$BU252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M253=\"Summer\",Usage!$CM252,Usage!$CJ252),2)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CC252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M253=\"Summer\",Usage!$CZ252,Usage!$CW252),2)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CD252,Usage!$CA252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M253=\"Summer\",Usage!$DA252,Usage!$CX252),2)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CE252,Usage!$CB252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252=\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M252=\"Summer\",Usage!$DB252,Usage!$CY252),2)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BV252,Usage!$BS252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M252<>\"Summer\",Usage!$CK252,Usage!$CH252),2)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BW252,Usage!$BT252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M253<>\"Summer\",Usage!$CL252,Usage!$CI252),2)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BX252,Usage!$BU252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M253<>\"Summer\",Usage!$CM252,Usage!$CJ252),2)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CC252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M252<>\"Summer\",Usage!$CZ252,Usage!$CW252),2)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CD252,Usage!$CA252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M253<>\"Summer\",Usage!$DA252,Usage!$CX252),2)","v":0},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CE252,Usage!$CB252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M252<>\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M252<>\"Summer\",$G252<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M252=\"Summer\",$G252=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M253<>\"Summer\",Usage!$DB252,Usage!$CY252),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M252=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN252=TRUE,SUM($BD252*$BE252),Usage!$CO252),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M252=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC252=TRUE,SUM($BG252*$BH252),Usage!$DD252),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP252=TRUE,SUM($BJ252*$BK252),Usage!$CQ252),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE252=TRUE,SUM($BM252*$BN252),Usage!$DF252),2)","v":0},{"$f":"ROUND(Usage!$DP252,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV252,2),ROUND(Usage!$DZ252,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX252,2),ROUND(Usage!$EB252,2))","v":0},{"$f":"ROUND(Usage!$GN252,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC252=TRUE,SUM($BU252*$BV252),Usage!$ED252),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH252=TRUE,SUM($BX252*$BY252),Usage!$FI252),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE252=TRUE,SUM($CA252*$CB252),Usage!$EF252),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ252=TRUE,SUM($CD252*$CE252),Usage!$FK252),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH252,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM252,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ252,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M252<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO252,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW252,$BZ252,$CC252,$CF252,$CI252,$CL252,$CO252,$CR252),0)","v":0},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BV252,Usage!$BS252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252=\"Summer\",Usage!$EQ252,Usage!$EN252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BW252,Usage!$BT252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252=\"Summer\",Usage!$ER252,Usage!$EO252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$BX252,Usage!$BU252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252=\"Summer\",Usage!$ES252,Usage!$EP252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CC252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252=\"Summer\",Usage!$FV252,Usage!$FS252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CD252,Usage!$CA252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252=\"Summer\",Usage!$FW252,Usage!$FT252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252=\"Summer\",Usage!$CE252,Usage!$CB252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252=\"Summer\",Usage!$FX252,Usage!$FU252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z252<>\"Summer\",Usage!$BW252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252<>\"Summer\",Usage!$EQ252,Usage!$EN252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BW252,Usage!$BT252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252<>\"Summer\",Usage!$ER252,Usage!$EO252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$BX252,Usage!$BU252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252<>\"Summer\",Usage!$ES252,Usage!$EP252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CC252,Usage!$BZ252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252<>\"Summer\",Usage!$FV252,Usage!$FS252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CD252,Usage!$CA252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252<>\"Summer\",Usage!$FW252,Usage!$FT252),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M252<>\"Summer\",Usage!$CE252,Usage!$CB252)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M252<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M252<>\"Summer\",Usage!$FX252,Usage!$FU252),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW252,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY252,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA252,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H252","v":0},{"$f":"Usage!$HD252","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD252","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN252,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO252,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I252","v":0},{"$f":"Usage!$HU252","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW252,2)","v":0},{"$f":"Usage!$HV252","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX252,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A253","v":252},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B253","v":0},{"$f":"Tenant!$C253","v":0},{"$f":"Tenant!$D253","v":0},{"$f":"Tenant!$E253","v":0},{"$f":"Tenant!$G253","v":0},{"$f":"Usage!$D253","v":"00:00:00"},{"$f":"Usage!$E253","v":"00:00:00"},{"$f":"Usage!$F253","v":0},{"$f":"Usage!$G253","v":0},{"$f":"Usage!$H253","v":0},{"$f":"Usage!$X253","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS253,2)","v":0},{"$f":"Usage!$AA253","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH253,2)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BV253,Usage!$BS253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M253=\"Summer\",Usage!$CK253,Usage!$CH253),2)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BW253,Usage!$BT253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M254=\"Summer\",Usage!$CL253,Usage!$CI253),2)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BX253,Usage!$BU253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M254=\"Summer\",Usage!$CM253,Usage!$CJ253),2)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CC253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M254=\"Summer\",Usage!$CZ253,Usage!$CW253),2)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CD253,Usage!$CA253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M254=\"Summer\",Usage!$DA253,Usage!$CX253),2)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CE253,Usage!$CB253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253=\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M253=\"Summer\",Usage!$DB253,Usage!$CY253),2)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BV253,Usage!$BS253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M253<>\"Summer\",Usage!$CK253,Usage!$CH253),2)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BW253,Usage!$BT253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M254<>\"Summer\",Usage!$CL253,Usage!$CI253),2)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BX253,Usage!$BU253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M254<>\"Summer\",Usage!$CM253,Usage!$CJ253),2)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CC253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M253<>\"Summer\",Usage!$CZ253,Usage!$CW253),2)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CD253,Usage!$CA253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M254<>\"Summer\",Usage!$DA253,Usage!$CX253),2)","v":0},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CE253,Usage!$CB253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M253<>\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M253<>\"Summer\",$G253<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M253=\"Summer\",$G253=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M254<>\"Summer\",Usage!$DB253,Usage!$CY253),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M253=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN253=TRUE,SUM($BD253*$BE253),Usage!$CO253),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M253=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC253=TRUE,SUM($BG253*$BH253),Usage!$DD253),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP253=TRUE,SUM($BJ253*$BK253),Usage!$CQ253),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE253=TRUE,SUM($BM253*$BN253),Usage!$DF253),2)","v":0},{"$f":"ROUND(Usage!$DP253,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV253,2),ROUND(Usage!$DZ253,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX253,2),ROUND(Usage!$EB253,2))","v":0},{"$f":"ROUND(Usage!$GN253,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC253=TRUE,SUM($BU253*$BV253),Usage!$ED253),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH253=TRUE,SUM($BX253*$BY253),Usage!$FI253),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE253=TRUE,SUM($CA253*$CB253),Usage!$EF253),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ253=TRUE,SUM($CD253*$CE253),Usage!$FK253),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH253,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM253,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ253,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M253<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO253,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW253,$BZ253,$CC253,$CF253,$CI253,$CL253,$CO253,$CR253),0)","v":0},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BV253,Usage!$BS253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253=\"Summer\",Usage!$EQ253,Usage!$EN253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BW253,Usage!$BT253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253=\"Summer\",Usage!$ER253,Usage!$EO253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$BX253,Usage!$BU253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253=\"Summer\",Usage!$ES253,Usage!$EP253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CC253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253=\"Summer\",Usage!$FV253,Usage!$FS253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CD253,Usage!$CA253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253=\"Summer\",Usage!$FW253,Usage!$FT253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253=\"Summer\",Usage!$CE253,Usage!$CB253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253=\"Summer\",Usage!$FX253,Usage!$FU253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z253<>\"Summer\",Usage!$BW253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253<>\"Summer\",Usage!$EQ253,Usage!$EN253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BW253,Usage!$BT253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253<>\"Summer\",Usage!$ER253,Usage!$EO253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$BX253,Usage!$BU253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253<>\"Summer\",Usage!$ES253,Usage!$EP253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CC253,Usage!$BZ253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253<>\"Summer\",Usage!$FV253,Usage!$FS253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CD253,Usage!$CA253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253<>\"Summer\",Usage!$FW253,Usage!$FT253),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M253<>\"Summer\",Usage!$CE253,Usage!$CB253)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M253<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M253<>\"Summer\",Usage!$FX253,Usage!$FU253),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW253,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY253,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA253,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H253","v":0},{"$f":"Usage!$HD253","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD253","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN253,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO253,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I253","v":0},{"$f":"Usage!$HU253","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW253,2)","v":0},{"$f":"Usage!$HV253","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX253,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A254","v":253},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B254","v":0},{"$f":"Tenant!$C254","v":0},{"$f":"Tenant!$D254","v":0},{"$f":"Tenant!$E254","v":0},{"$f":"Tenant!$G254","v":0},{"$f":"Usage!$D254","v":"00:00:00"},{"$f":"Usage!$E254","v":"00:00:00"},{"$f":"Usage!$F254","v":0},{"$f":"Usage!$G254","v":0},{"$f":"Usage!$H254","v":0},{"$f":"Usage!$X254","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS254,2)","v":0},{"$f":"Usage!$AA254","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH254,2)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BV254,Usage!$BS254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M254=\"Summer\",Usage!$CK254,Usage!$CH254),2)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BW254,Usage!$BT254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M255=\"Summer\",Usage!$CL254,Usage!$CI254),2)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BX254,Usage!$BU254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M255=\"Summer\",Usage!$CM254,Usage!$CJ254),2)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CC254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M255=\"Summer\",Usage!$CZ254,Usage!$CW254),2)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CD254,Usage!$CA254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M255=\"Summer\",Usage!$DA254,Usage!$CX254),2)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CE254,Usage!$CB254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254=\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M254=\"Summer\",Usage!$DB254,Usage!$CY254),2)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BV254,Usage!$BS254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M254<>\"Summer\",Usage!$CK254,Usage!$CH254),2)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BW254,Usage!$BT254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M255<>\"Summer\",Usage!$CL254,Usage!$CI254),2)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BX254,Usage!$BU254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M255<>\"Summer\",Usage!$CM254,Usage!$CJ254),2)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CC254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M254<>\"Summer\",Usage!$CZ254,Usage!$CW254),2)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CD254,Usage!$CA254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M255<>\"Summer\",Usage!$DA254,Usage!$CX254),2)","v":0},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CE254,Usage!$CB254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M254<>\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M254<>\"Summer\",$G254<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M254=\"Summer\",$G254=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M255<>\"Summer\",Usage!$DB254,Usage!$CY254),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M254=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN254=TRUE,SUM($BD254*$BE254),Usage!$CO254),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M254=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC254=TRUE,SUM($BG254*$BH254),Usage!$DD254),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP254=TRUE,SUM($BJ254*$BK254),Usage!$CQ254),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE254=TRUE,SUM($BM254*$BN254),Usage!$DF254),2)","v":0},{"$f":"ROUND(Usage!$DP254,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV254,2),ROUND(Usage!$DZ254,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX254,2),ROUND(Usage!$EB254,2))","v":0},{"$f":"ROUND(Usage!$GN254,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC254=TRUE,SUM($BU254*$BV254),Usage!$ED254),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH254=TRUE,SUM($BX254*$BY254),Usage!$FI254),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE254=TRUE,SUM($CA254*$CB254),Usage!$EF254),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ254=TRUE,SUM($CD254*$CE254),Usage!$FK254),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH254,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM254,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ254,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M254<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO254,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW254,$BZ254,$CC254,$CF254,$CI254,$CL254,$CO254,$CR254),0)","v":0},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BV254,Usage!$BS254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254=\"Summer\",Usage!$EQ254,Usage!$EN254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BW254,Usage!$BT254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254=\"Summer\",Usage!$ER254,Usage!$EO254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$BX254,Usage!$BU254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254=\"Summer\",Usage!$ES254,Usage!$EP254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CC254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254=\"Summer\",Usage!$FV254,Usage!$FS254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CD254,Usage!$CA254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254=\"Summer\",Usage!$FW254,Usage!$FT254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254=\"Summer\",Usage!$CE254,Usage!$CB254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254=\"Summer\",Usage!$FX254,Usage!$FU254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z254<>\"Summer\",Usage!$BW254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254<>\"Summer\",Usage!$EQ254,Usage!$EN254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BW254,Usage!$BT254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254<>\"Summer\",Usage!$ER254,Usage!$EO254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$BX254,Usage!$BU254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254<>\"Summer\",Usage!$ES254,Usage!$EP254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CC254,Usage!$BZ254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254<>\"Summer\",Usage!$FV254,Usage!$FS254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CD254,Usage!$CA254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254<>\"Summer\",Usage!$FW254,Usage!$FT254),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M254<>\"Summer\",Usage!$CE254,Usage!$CB254)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M254<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M254<>\"Summer\",Usage!$FX254,Usage!$FU254),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW254,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY254,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA254,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H254","v":0},{"$f":"Usage!$HD254","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD254","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN254,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO254,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I254","v":0},{"$f":"Usage!$HU254","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW254,2)","v":0},{"$f":"Usage!$HV254","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX254,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A255","v":254},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B255","v":0},{"$f":"Tenant!$C255","v":0},{"$f":"Tenant!$D255","v":0},{"$f":"Tenant!$E255","v":0},{"$f":"Tenant!$G255","v":0},{"$f":"Usage!$D255","v":"00:00:00"},{"$f":"Usage!$E255","v":"00:00:00"},{"$f":"Usage!$F255","v":0},{"$f":"Usage!$G255","v":0},{"$f":"Usage!$H255","v":0},{"$f":"Usage!$X255","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS255,2)","v":0},{"$f":"Usage!$AA255","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH255,2)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BV255,Usage!$BS255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M255=\"Summer\",Usage!$CK255,Usage!$CH255),2)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BW255,Usage!$BT255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M256=\"Summer\",Usage!$CL255,Usage!$CI255),2)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BX255,Usage!$BU255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M256=\"Summer\",Usage!$CM255,Usage!$CJ255),2)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CC255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M256=\"Summer\",Usage!$CZ255,Usage!$CW255),2)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CD255,Usage!$CA255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M256=\"Summer\",Usage!$DA255,Usage!$CX255),2)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CE255,Usage!$CB255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255=\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M255=\"Summer\",Usage!$DB255,Usage!$CY255),2)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BV255,Usage!$BS255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M255<>\"Summer\",Usage!$CK255,Usage!$CH255),2)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BW255,Usage!$BT255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M256<>\"Summer\",Usage!$CL255,Usage!$CI255),2)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BX255,Usage!$BU255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M256<>\"Summer\",Usage!$CM255,Usage!$CJ255),2)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CC255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M255<>\"Summer\",Usage!$CZ255,Usage!$CW255),2)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CD255,Usage!$CA255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M256<>\"Summer\",Usage!$DA255,Usage!$CX255),2)","v":0},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CE255,Usage!$CB255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M255<>\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M255<>\"Summer\",$G255<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M255=\"Summer\",$G255=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M256<>\"Summer\",Usage!$DB255,Usage!$CY255),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M255=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN255=TRUE,SUM($BD255*$BE255),Usage!$CO255),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M255=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC255=TRUE,SUM($BG255*$BH255),Usage!$DD255),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP255=TRUE,SUM($BJ255*$BK255),Usage!$CQ255),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE255=TRUE,SUM($BM255*$BN255),Usage!$DF255),2)","v":0},{"$f":"ROUND(Usage!$DP255,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV255,2),ROUND(Usage!$DZ255,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX255,2),ROUND(Usage!$EB255,2))","v":0},{"$f":"ROUND(Usage!$GN255,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC255=TRUE,SUM($BU255*$BV255),Usage!$ED255),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH255=TRUE,SUM($BX255*$BY255),Usage!$FI255),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE255=TRUE,SUM($CA255*$CB255),Usage!$EF255),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ255=TRUE,SUM($CD255*$CE255),Usage!$FK255),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH255,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM255,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ255,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M255<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO255,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW255,$BZ255,$CC255,$CF255,$CI255,$CL255,$CO255,$CR255),0)","v":0},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BV255,Usage!$BS255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255=\"Summer\",Usage!$EQ255,Usage!$EN255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BW255,Usage!$BT255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255=\"Summer\",Usage!$ER255,Usage!$EO255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$BX255,Usage!$BU255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255=\"Summer\",Usage!$ES255,Usage!$EP255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CC255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255=\"Summer\",Usage!$FV255,Usage!$FS255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CD255,Usage!$CA255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255=\"Summer\",Usage!$FW255,Usage!$FT255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255=\"Summer\",Usage!$CE255,Usage!$CB255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255=\"Summer\",Usage!$FX255,Usage!$FU255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z255<>\"Summer\",Usage!$BW255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255<>\"Summer\",Usage!$EQ255,Usage!$EN255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BW255,Usage!$BT255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255<>\"Summer\",Usage!$ER255,Usage!$EO255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$BX255,Usage!$BU255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255<>\"Summer\",Usage!$ES255,Usage!$EP255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CC255,Usage!$BZ255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255<>\"Summer\",Usage!$FV255,Usage!$FS255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CD255,Usage!$CA255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255<>\"Summer\",Usage!$FW255,Usage!$FT255),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M255<>\"Summer\",Usage!$CE255,Usage!$CB255)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M255<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M255<>\"Summer\",Usage!$FX255,Usage!$FU255),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW255,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY255,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA255,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H255","v":0},{"$f":"Usage!$HD255","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD255","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN255,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO255,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I255","v":0},{"$f":"Usage!$HU255","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW255,2)","v":0},{"$f":"Usage!$HV255","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX255,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A256","v":255},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B256","v":0},{"$f":"Tenant!$C256","v":0},{"$f":"Tenant!$D256","v":0},{"$f":"Tenant!$E256","v":0},{"$f":"Tenant!$G256","v":0},{"$f":"Usage!$D256","v":"00:00:00"},{"$f":"Usage!$E256","v":"00:00:00"},{"$f":"Usage!$F256","v":0},{"$f":"Usage!$G256","v":0},{"$f":"Usage!$H256","v":0},{"$f":"Usage!$X256","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS256,2)","v":0},{"$f":"Usage!$AA256","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH256,2)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BV256,Usage!$BS256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M256=\"Summer\",Usage!$CK256,Usage!$CH256),2)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BW256,Usage!$BT256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M257=\"Summer\",Usage!$CL256,Usage!$CI256),2)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BX256,Usage!$BU256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M257=\"Summer\",Usage!$CM256,Usage!$CJ256),2)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CC256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M257=\"Summer\",Usage!$CZ256,Usage!$CW256),2)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CD256,Usage!$CA256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M257=\"Summer\",Usage!$DA256,Usage!$CX256),2)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CE256,Usage!$CB256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256=\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M256=\"Summer\",Usage!$DB256,Usage!$CY256),2)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BV256,Usage!$BS256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M256<>\"Summer\",Usage!$CK256,Usage!$CH256),2)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BW256,Usage!$BT256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M257<>\"Summer\",Usage!$CL256,Usage!$CI256),2)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BX256,Usage!$BU256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M257<>\"Summer\",Usage!$CM256,Usage!$CJ256),2)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CC256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M256<>\"Summer\",Usage!$CZ256,Usage!$CW256),2)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CD256,Usage!$CA256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M257<>\"Summer\",Usage!$DA256,Usage!$CX256),2)","v":0},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CE256,Usage!$CB256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M256<>\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M256<>\"Summer\",$G256<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M256=\"Summer\",$G256=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M257<>\"Summer\",Usage!$DB256,Usage!$CY256),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M256=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN256=TRUE,SUM($BD256*$BE256),Usage!$CO256),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M256=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC256=TRUE,SUM($BG256*$BH256),Usage!$DD256),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP256=TRUE,SUM($BJ256*$BK256),Usage!$CQ256),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE256=TRUE,SUM($BM256*$BN256),Usage!$DF256),2)","v":0},{"$f":"ROUND(Usage!$DP256,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV256,2),ROUND(Usage!$DZ256,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX256,2),ROUND(Usage!$EB256,2))","v":0},{"$f":"ROUND(Usage!$GN256,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC256=TRUE,SUM($BU256*$BV256),Usage!$ED256),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH256=TRUE,SUM($BX256*$BY256),Usage!$FI256),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE256=TRUE,SUM($CA256*$CB256),Usage!$EF256),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ256=TRUE,SUM($CD256*$CE256),Usage!$FK256),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH256,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM256,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ256,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M256<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO256,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW256,$BZ256,$CC256,$CF256,$CI256,$CL256,$CO256,$CR256),0)","v":0},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BV256,Usage!$BS256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256=\"Summer\",Usage!$EQ256,Usage!$EN256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BW256,Usage!$BT256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256=\"Summer\",Usage!$ER256,Usage!$EO256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$BX256,Usage!$BU256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256=\"Summer\",Usage!$ES256,Usage!$EP256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CC256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256=\"Summer\",Usage!$FV256,Usage!$FS256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CD256,Usage!$CA256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256=\"Summer\",Usage!$FW256,Usage!$FT256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256=\"Summer\",Usage!$CE256,Usage!$CB256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256=\"Summer\",Usage!$FX256,Usage!$FU256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z256<>\"Summer\",Usage!$BW256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256<>\"Summer\",Usage!$EQ256,Usage!$EN256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BW256,Usage!$BT256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256<>\"Summer\",Usage!$ER256,Usage!$EO256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$BX256,Usage!$BU256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256<>\"Summer\",Usage!$ES256,Usage!$EP256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CC256,Usage!$BZ256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256<>\"Summer\",Usage!$FV256,Usage!$FS256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CD256,Usage!$CA256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256<>\"Summer\",Usage!$FW256,Usage!$FT256),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M256<>\"Summer\",Usage!$CE256,Usage!$CB256)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M256<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M256<>\"Summer\",Usage!$FX256,Usage!$FU256),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW256,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY256,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA256,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H256","v":0},{"$f":"Usage!$HD256","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD256","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN256,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO256,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I256","v":0},{"$f":"Usage!$HU256","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW256,2)","v":0},{"$f":"Usage!$HV256","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX256,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A257","v":256},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B257","v":0},{"$f":"Tenant!$C257","v":0},{"$f":"Tenant!$D257","v":0},{"$f":"Tenant!$E257","v":0},{"$f":"Tenant!$G257","v":0},{"$f":"Usage!$D257","v":"00:00:00"},{"$f":"Usage!$E257","v":"00:00:00"},{"$f":"Usage!$F257","v":0},{"$f":"Usage!$G257","v":0},{"$f":"Usage!$H257","v":0},{"$f":"Usage!$X257","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS257,2)","v":0},{"$f":"Usage!$AA257","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH257,2)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BV257,Usage!$BS257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M257=\"Summer\",Usage!$CK257,Usage!$CH257),2)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BW257,Usage!$BT257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M258=\"Summer\",Usage!$CL257,Usage!$CI257),2)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BX257,Usage!$BU257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M258=\"Summer\",Usage!$CM257,Usage!$CJ257),2)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CC257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M258=\"Summer\",Usage!$CZ257,Usage!$CW257),2)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CD257,Usage!$CA257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M258=\"Summer\",Usage!$DA257,Usage!$CX257),2)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CE257,Usage!$CB257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257=\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M257=\"Summer\",Usage!$DB257,Usage!$CY257),2)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BV257,Usage!$BS257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M257<>\"Summer\",Usage!$CK257,Usage!$CH257),2)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BW257,Usage!$BT257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M258<>\"Summer\",Usage!$CL257,Usage!$CI257),2)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BX257,Usage!$BU257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M258<>\"Summer\",Usage!$CM257,Usage!$CJ257),2)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CC257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M257<>\"Summer\",Usage!$CZ257,Usage!$CW257),2)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CD257,Usage!$CA257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M258<>\"Summer\",Usage!$DA257,Usage!$CX257),2)","v":0},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CE257,Usage!$CB257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M257<>\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M257<>\"Summer\",$G257<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M257=\"Summer\",$G257=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M258<>\"Summer\",Usage!$DB257,Usage!$CY257),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M257=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN257=TRUE,SUM($BD257*$BE257),Usage!$CO257),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M257=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC257=TRUE,SUM($BG257*$BH257),Usage!$DD257),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP257=TRUE,SUM($BJ257*$BK257),Usage!$CQ257),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE257=TRUE,SUM($BM257*$BN257),Usage!$DF257),2)","v":0},{"$f":"ROUND(Usage!$DP257,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV257,2),ROUND(Usage!$DZ257,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX257,2),ROUND(Usage!$EB257,2))","v":0},{"$f":"ROUND(Usage!$GN257,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC257=TRUE,SUM($BU257*$BV257),Usage!$ED257),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH257=TRUE,SUM($BX257*$BY257),Usage!$FI257),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE257=TRUE,SUM($CA257*$CB257),Usage!$EF257),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ257=TRUE,SUM($CD257*$CE257),Usage!$FK257),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH257,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM257,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ257,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M257<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO257,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW257,$BZ257,$CC257,$CF257,$CI257,$CL257,$CO257,$CR257),0)","v":0},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BV257,Usage!$BS257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257=\"Summer\",Usage!$EQ257,Usage!$EN257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BW257,Usage!$BT257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257=\"Summer\",Usage!$ER257,Usage!$EO257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$BX257,Usage!$BU257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257=\"Summer\",Usage!$ES257,Usage!$EP257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CC257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257=\"Summer\",Usage!$FV257,Usage!$FS257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CD257,Usage!$CA257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257=\"Summer\",Usage!$FW257,Usage!$FT257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257=\"Summer\",Usage!$CE257,Usage!$CB257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257=\"Summer\",Usage!$FX257,Usage!$FU257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z257<>\"Summer\",Usage!$BW257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257<>\"Summer\",Usage!$EQ257,Usage!$EN257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BW257,Usage!$BT257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257<>\"Summer\",Usage!$ER257,Usage!$EO257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$BX257,Usage!$BU257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257<>\"Summer\",Usage!$ES257,Usage!$EP257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CC257,Usage!$BZ257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257<>\"Summer\",Usage!$FV257,Usage!$FS257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CD257,Usage!$CA257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257<>\"Summer\",Usage!$FW257,Usage!$FT257),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M257<>\"Summer\",Usage!$CE257,Usage!$CB257)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M257<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M257<>\"Summer\",Usage!$FX257,Usage!$FU257),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW257,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY257,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA257,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H257","v":0},{"$f":"Usage!$HD257","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD257","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN257,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO257,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I257","v":0},{"$f":"Usage!$HU257","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW257,2)","v":0},{"$f":"Usage!$HV257","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX257,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A258","v":257},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B258","v":0},{"$f":"Tenant!$C258","v":0},{"$f":"Tenant!$D258","v":0},{"$f":"Tenant!$E258","v":0},{"$f":"Tenant!$G258","v":0},{"$f":"Usage!$D258","v":"00:00:00"},{"$f":"Usage!$E258","v":"00:00:00"},{"$f":"Usage!$F258","v":0},{"$f":"Usage!$G258","v":0},{"$f":"Usage!$H258","v":0},{"$f":"Usage!$X258","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS258,2)","v":0},{"$f":"Usage!$AA258","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH258,2)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BV258,Usage!$BS258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M258=\"Summer\",Usage!$CK258,Usage!$CH258),2)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BW258,Usage!$BT258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M259=\"Summer\",Usage!$CL258,Usage!$CI258),2)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BX258,Usage!$BU258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M259=\"Summer\",Usage!$CM258,Usage!$CJ258),2)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CC258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M259=\"Summer\",Usage!$CZ258,Usage!$CW258),2)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CD258,Usage!$CA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M259=\"Summer\",Usage!$DA258,Usage!$CX258),2)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CE258,Usage!$CB258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258=\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M258=\"Summer\",Usage!$DB258,Usage!$CY258),2)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BV258,Usage!$BS258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M258<>\"Summer\",Usage!$CK258,Usage!$CH258),2)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BW258,Usage!$BT258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M259<>\"Summer\",Usage!$CL258,Usage!$CI258),2)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BX258,Usage!$BU258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M259<>\"Summer\",Usage!$CM258,Usage!$CJ258),2)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CC258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M258<>\"Summer\",Usage!$CZ258,Usage!$CW258),2)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CD258,Usage!$CA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M259<>\"Summer\",Usage!$DA258,Usage!$CX258),2)","v":0},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CE258,Usage!$CB258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M258<>\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M258<>\"Summer\",$G258<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M258=\"Summer\",$G258=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M259<>\"Summer\",Usage!$DB258,Usage!$CY258),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M258=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN258=TRUE,SUM($BD258*$BE258),Usage!$CO258),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M258=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC258=TRUE,SUM($BG258*$BH258),Usage!$DD258),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP258=TRUE,SUM($BJ258*$BK258),Usage!$CQ258),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE258=TRUE,SUM($BM258*$BN258),Usage!$DF258),2)","v":0},{"$f":"ROUND(Usage!$DP258,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV258,2),ROUND(Usage!$DZ258,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX258,2),ROUND(Usage!$EB258,2))","v":0},{"$f":"ROUND(Usage!$GN258,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC258=TRUE,SUM($BU258*$BV258),Usage!$ED258),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH258=TRUE,SUM($BX258*$BY258),Usage!$FI258),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE258=TRUE,SUM($CA258*$CB258),Usage!$EF258),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ258=TRUE,SUM($CD258*$CE258),Usage!$FK258),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH258,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM258,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ258,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M258<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO258,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW258,$BZ258,$CC258,$CF258,$CI258,$CL258,$CO258,$CR258),0)","v":0},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BV258,Usage!$BS258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258=\"Summer\",Usage!$EQ258,Usage!$EN258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BW258,Usage!$BT258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258=\"Summer\",Usage!$ER258,Usage!$EO258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$BX258,Usage!$BU258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258=\"Summer\",Usage!$ES258,Usage!$EP258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CC258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258=\"Summer\",Usage!$FV258,Usage!$FS258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CD258,Usage!$CA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258=\"Summer\",Usage!$FW258,Usage!$FT258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258=\"Summer\",Usage!$CE258,Usage!$CB258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258=\"Summer\",Usage!$FX258,Usage!$FU258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z258<>\"Summer\",Usage!$BW258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258<>\"Summer\",Usage!$EQ258,Usage!$EN258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BW258,Usage!$BT258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258<>\"Summer\",Usage!$ER258,Usage!$EO258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$BX258,Usage!$BU258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258<>\"Summer\",Usage!$ES258,Usage!$EP258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CC258,Usage!$BZ258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258<>\"Summer\",Usage!$FV258,Usage!$FS258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CD258,Usage!$CA258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258<>\"Summer\",Usage!$FW258,Usage!$FT258),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M258<>\"Summer\",Usage!$CE258,Usage!$CB258)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M258<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M258<>\"Summer\",Usage!$FX258,Usage!$FU258),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW258,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY258,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA258,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H258","v":0},{"$f":"Usage!$HD258","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD258","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN258,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO258,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I258","v":0},{"$f":"Usage!$HU258","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW258,2)","v":0},{"$f":"Usage!$HV258","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX258,2)","v":0},{"$f":"SUM($BT258,$CS258,$ED258,$EL258,$EQ258,$ET258,$EW258,$EZ258,$FD258,$FG258)","v":{"$error":"#VALUE!"}}]
[{"$f":"Tenant!$A259","v":258},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B259","v":0},{"$f":"Tenant!$C259","v":0},{"$f":"Tenant!$D259","v":0},{"$f":"Tenant!$E259","v":0},{"$f":"Tenant!$G259","v":0},{"$f":"Usage!$D259","v":"00:00:00"},{"$f":"Usage!$E259","v":"00:00:00"},{"$f":"Usage!$F259","v":0},{"$f":"Usage!$G259","v":0},{"$f":"Usage!$H259","v":0},{"$f":"Usage!$X259","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS259,2)","v":0},{"$f":"Usage!$AA259","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH259,2)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BV259,Usage!$BS259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M259=\"Summer\",Usage!$CK259,Usage!$CH259),2)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BW259,Usage!$BT259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M260=\"Summer\",Usage!$CL259,Usage!$CI259),2)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BX259,Usage!$BU259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M260=\"Summer\",Usage!$CM259,Usage!$CJ259),2)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CC259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M260=\"Summer\",Usage!$CZ259,Usage!$CW259),2)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CD259,Usage!$CA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M260=\"Summer\",Usage!$DA259,Usage!$CX259),2)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CE259,Usage!$CB259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259=\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M259=\"Summer\",Usage!$DB259,Usage!$CY259),2)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BV259,Usage!$BS259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M259<>\"Summer\",Usage!$CK259,Usage!$CH259),2)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BW259,Usage!$BT259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M260<>\"Summer\",Usage!$CL259,Usage!$CI259),2)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BX259,Usage!$BU259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M260<>\"Summer\",Usage!$CM259,Usage!$CJ259),2)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CC259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M259<>\"Summer\",Usage!$CZ259,Usage!$CW259),2)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CD259,Usage!$CA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M260<>\"Summer\",Usage!$DA259,Usage!$CX259),2)","v":0},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CE259,Usage!$CB259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M259<>\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M259<>\"Summer\",$G259<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M259=\"Summer\",$G259=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M260<>\"Summer\",Usage!$DB259,Usage!$CY259),2)","v":0},{"$f":"SUM($T259,$W259,$Z259,$AL259,$AO259,$AR259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN259=TRUE,SUM($BD259*$BE259),Usage!$CO259),2)","v":0},{"$f":"SUM($AC259,$AF259,$AI259,$AU259,$AX259,$BA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC259=TRUE,SUM($BG259*$BH259),Usage!$DD259),2)","v":0},{"$f":"SUM($T259,$W259,$Z259,$AL259,$AO259,$AR259)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP259=TRUE,SUM($BJ259*$BK259),Usage!$CQ259),2)","v":0},{"$f":"SUM($AC259,$AF259,$AI259,$AU259,$AX259,$BA259)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE259=TRUE,SUM($BM259*$BN259),Usage!$DF259),2)","v":0},{"$f":"ROUND(Usage!$DP259,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV259,2),ROUND(Usage!$DZ259,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX259,2),ROUND(Usage!$EB259,2))","v":0},{"$f":"ROUND(Usage!$GN259,2)","v":0},{"$f":"SUM($P259,S259,$V259,$Y259,$AB259,$AE259,$AH259,$AK259,$AN259,$AQ259,$AT259,$AW259,$AZ259,$BC259,$BF259,$BI259,$BL259,$BO259,$BP259,$BQ259,$BR259,$BS259)","v":0},{"$f":"$BD259","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC259=TRUE,SUM($BU259*$BV259),Usage!$ED259),2)","v":0},{"$f":"$BG259","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH259=TRUE,SUM($BX259*$BY259),Usage!$FI259),2)","v":0},{"$f":"$BJ259","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE259=TRUE,SUM($CA259*$CB259),Usage!$EF259),2)","v":0},{"$f":"$BM259","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ259=TRUE,SUM($CD259*$CE259),Usage!$FK259),2)","v":0},{"$f":"SUM($T259,$W259,$Z259,$AL259,$AO259,$AR259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH259,2)","v":0},{"$f":"SUM($AC259,$AF259,$AI259,$AU259,$AX259,$BA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM259,2)","v":0},{"$f":"SUM($T259,$W259,$Z259,$AL259,$AO259,$AR259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ259,2)","v":0},{"$f":"SUM($AC259,$AF259,$AI259,$AU259,$AX259,$BA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M259<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO259,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW259,$BZ259,$CC259,$CF259,$CI259,$CL259,$CO259,$CR259),0)","v":0},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BV259,Usage!$BS259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259=\"Summer\",Usage!$EQ259,Usage!$EN259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BW259,Usage!$BT259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259=\"Summer\",Usage!$ER259,Usage!$EO259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$BX259,Usage!$BU259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259=\"Summer\",Usage!$ES259,Usage!$EP259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CC259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259=\"Summer\",Usage!$FV259,Usage!$FS259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CD259,Usage!$CA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259=\"Summer\",Usage!$FW259,Usage!$FT259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259=\"Summer\",Usage!$CE259,Usage!$CB259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259=\"Summer\",Usage!$FX259,Usage!$FU259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z259<>\"Summer\",Usage!$BW259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259<>\"Summer\",Usage!$EQ259,Usage!$EN259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BW259,Usage!$BT259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259<>\"Summer\",Usage!$ER259,Usage!$EO259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$BX259,Usage!$BU259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259<>\"Summer\",Usage!$ES259,Usage!$EP259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CC259,Usage!$BZ259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259<>\"Summer\",Usage!$FV259,Usage!$FS259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CD259,Usage!$CA259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259<>\"Summer\",Usage!$FW259,Usage!$FT259),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M259<>\"Summer\",Usage!$CE259,Usage!$CB259)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M259<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M259<>\"Summer\",Usage!$FX259,Usage!$FU259),2))","v":{"$error":"#VALUE!"}},{"$f":"SUM($CV259,$CY259,$DB259,$DE259,$DH259,$DK259,$DN259,$DQ259,$DT259,$DW259,$DZ259,$EC259)","v":{"$error":"#VALUE!"}},{"$f":"ROUND(Usage!$GW259,2)","v":0},{"$f":"SUM($T259,$W259,$Z259,$AL259,$AO259,$AR259)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY259,2)","v":0},{"$f":"SUM($AC259,$AF259,$AI259,$AU259,$AX259,$BA259)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA259,2)","v":0},{"$f":"SUM($EE259,$EH259,$EK259)","v":0},{"$f":"SUM($BT259,$CS259,$ED259,$EL259)","v":{"$error":"#VALUE!"}},{"$f":"Tenant!$H259","v":0},{"$f":"Usage!$HD259","v":0},{"$f":"Account!$Y$2/100","v":0},{"$f":"ROUND(SUM($EO259*$EP259),2)","v":0},{"$f":"Usage!$HD259","v":0},{"$f":"Account!$X$2/100","v":0},{"$f":"ROUND(SUM($ER259*$ES259),2)","v":0},{"$f":"ROUND(Usage!$HN259,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$f":"ROUND(SUM($EU259*$EV259),2)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Usage!$HO259,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$f":"ROUND(SUM($EX259*$EY259),2)","v":{"$error":"#DIV/0!"}},{"$f":"Tenant!$I259","v":0},{"$f":"Usage!$HU259","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW259,2)","v":0},{"$f":"Usage!$HV259","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX259,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A260","v":259},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B260","v":0},{"$f":"Tenant!$C260","v":0},{"$f":"Tenant!$D260","v":0},{"$f":"Tenant!$E260","v":0},{"$f":"Tenant!$G260","v":0},{"$f":"Usage!$D260","v":"00:00:00"},{"$f":"Usage!$E260","v":"00:00:00"},{"$f":"Usage!$F260","v":0},{"$f":"Usage!$G260","v":0},{"$f":"Usage!$H260","v":0},{"$f":"Usage!$X260","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS260,2)","v":0},{"$f":"Usage!$AA260","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH260,2)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BV260,Usage!$BS260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M260=\"Summer\",Usage!$CK260,Usage!$CH260),2)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BW260,Usage!$BT260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M261=\"Summer\",Usage!$CL260,Usage!$CI260),2)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BX260,Usage!$BU260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M261=\"Summer\",Usage!$CM260,Usage!$CJ260),2)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CC260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M261=\"Summer\",Usage!$CZ260,Usage!$CW260),2)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CD260,Usage!$CA260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M261=\"Summer\",Usage!$DA260,Usage!$CX260),2)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CE260,Usage!$CB260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260=\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M260=\"Summer\",Usage!$DB260,Usage!$CY260),2)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BV260,Usage!$BS260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M260<>\"Summer\",Usage!$CK260,Usage!$CH260),2)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BW260,Usage!$BT260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M261<>\"Summer\",Usage!$CL260,Usage!$CI260),2)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BX260,Usage!$BU260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M261<>\"Summer\",Usage!$CM260,Usage!$CJ260),2)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CC260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M260<>\"Summer\",Usage!$CZ260,Usage!$CW260),2)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CD260,Usage!$CA260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M261<>\"Summer\",Usage!$DA260,Usage!$CX260),2)","v":0},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CE260,Usage!$CB260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M260<>\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M260<>\"Summer\",$G260<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M260=\"Summer\",$G260=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M261<>\"Summer\",Usage!$DB260,Usage!$CY260),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M260=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN260=TRUE,SUM($BD260*$BE260),Usage!$CO260),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M260=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC260=TRUE,SUM($BG260*$BH260),Usage!$DD260),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP260=TRUE,SUM($BJ260*$BK260),Usage!$CQ260),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE260=TRUE,SUM($BM260*$BN260),Usage!$DF260),2)","v":0},{"$f":"ROUND(Usage!$DP260,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV260,2),ROUND(Usage!$DZ260,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX260,2),ROUND(Usage!$EB260,2))","v":0},{"$f":"ROUND(Usage!$GN260,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC260=TRUE,SUM($BU260*$BV260),Usage!$ED260),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH260=TRUE,SUM($BX260*$BY260),Usage!$FI260),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE260=TRUE,SUM($CA260*$CB260),Usage!$EF260),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ260=TRUE,SUM($CD260*$CE260),Usage!$FK260),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH260,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM260,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ260,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M260<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO260,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW260,$BZ260,$CC260,$CF260,$CI260,$CL260,$CO260,$CR260),0)","v":0},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BV260,Usage!$BS260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260=\"Summer\",Usage!$EQ260,Usage!$EN260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BW260,Usage!$BT260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260=\"Summer\",Usage!$ER260,Usage!$EO260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$BX260,Usage!$BU260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260=\"Summer\",Usage!$ES260,Usage!$EP260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CC260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260=\"Summer\",Usage!$FV260,Usage!$FS260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CD260,Usage!$CA260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260=\"Summer\",Usage!$FW260,Usage!$FT260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260=\"Summer\",Usage!$CE260,Usage!$CB260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260=\"Summer\",Usage!$FX260,Usage!$FU260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z260<>\"Summer\",Usage!$BW260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260<>\"Summer\",Usage!$EQ260,Usage!$EN260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BW260,Usage!$BT260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260<>\"Summer\",Usage!$ER260,Usage!$EO260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$BX260,Usage!$BU260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260<>\"Summer\",Usage!$ES260,Usage!$EP260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CC260,Usage!$BZ260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260<>\"Summer\",Usage!$FV260,Usage!$FS260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CD260,Usage!$CA260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260<>\"Summer\",Usage!$FW260,Usage!$FT260),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M260<>\"Summer\",Usage!$CE260,Usage!$CB260)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M260<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M260<>\"Summer\",Usage!$FX260,Usage!$FU260),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW260,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY260,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA260,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H260","v":0},{"$f":"Usage!$HD260","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD260","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN260,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO260,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I260","v":0},{"$f":"Usage!$HU260","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW260,2)","v":0},{"$f":"Usage!$HV260","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX260,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A261","v":260},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B261","v":0},{"$f":"Tenant!$C261","v":0},{"$f":"Tenant!$D261","v":0},{"$f":"Tenant!$E261","v":0},{"$f":"Tenant!$G261","v":0},{"$f":"Usage!$D261","v":"00:00:00"},{"$f":"Usage!$E261","v":"00:00:00"},{"$f":"Usage!$F261","v":0},{"$f":"Usage!$G261","v":0},{"$f":"Usage!$H261","v":0},{"$f":"Usage!$X261","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS261,2)","v":0},{"$f":"Usage!$AA261","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH261,2)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BV261,Usage!$BS261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M261=\"Summer\",Usage!$CK261,Usage!$CH261),2)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BW261,Usage!$BT261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M262=\"Summer\",Usage!$CL261,Usage!$CI261),2)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BX261,Usage!$BU261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M262=\"Summer\",Usage!$CM261,Usage!$CJ261),2)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CC261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M262=\"Summer\",Usage!$CZ261,Usage!$CW261),2)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CD261,Usage!$CA261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M262=\"Summer\",Usage!$DA261,Usage!$CX261),2)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CE261,Usage!$CB261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261=\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M261=\"Summer\",Usage!$DB261,Usage!$CY261),2)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BV261,Usage!$BS261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M261<>\"Summer\",Usage!$CK261,Usage!$CH261),2)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BW261,Usage!$BT261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M262<>\"Summer\",Usage!$CL261,Usage!$CI261),2)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BX261,Usage!$BU261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M262<>\"Summer\",Usage!$CM261,Usage!$CJ261),2)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CC261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M261<>\"Summer\",Usage!$CZ261,Usage!$CW261),2)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CD261,Usage!$CA261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M262<>\"Summer\",Usage!$DA261,Usage!$CX261),2)","v":0},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CE261,Usage!$CB261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M261<>\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M261<>\"Summer\",$G261<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M261=\"Summer\",$G261=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M262<>\"Summer\",Usage!$DB261,Usage!$CY261),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M261=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN261=TRUE,SUM($BD261*$BE261),Usage!$CO261),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M261=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC261=TRUE,SUM($BG261*$BH261),Usage!$DD261),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP261=TRUE,SUM($BJ261*$BK261),Usage!$CQ261),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE261=TRUE,SUM($BM261*$BN261),Usage!$DF261),2)","v":0},{"$f":"ROUND(Usage!$DP261,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV261,2),ROUND(Usage!$DZ261,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX261,2),ROUND(Usage!$EB261,2))","v":0},{"$f":"ROUND(Usage!$GN261,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC261=TRUE,SUM($BU261*$BV261),Usage!$ED261),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH261=TRUE,SUM($BX261*$BY261),Usage!$FI261),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE261=TRUE,SUM($CA261*$CB261),Usage!$EF261),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ261=TRUE,SUM($CD261*$CE261),Usage!$FK261),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH261,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM261,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ261,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M261<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO261,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW261,$BZ261,$CC261,$CF261,$CI261,$CL261,$CO261,$CR261),0)","v":0},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BV261,Usage!$BS261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261=\"Summer\",Usage!$EQ261,Usage!$EN261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BW261,Usage!$BT261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261=\"Summer\",Usage!$ER261,Usage!$EO261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$BX261,Usage!$BU261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261=\"Summer\",Usage!$ES261,Usage!$EP261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CC261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261=\"Summer\",Usage!$FV261,Usage!$FS261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CD261,Usage!$CA261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261=\"Summer\",Usage!$FW261,Usage!$FT261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261=\"Summer\",Usage!$CE261,Usage!$CB261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261=\"Summer\",Usage!$FX261,Usage!$FU261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z261<>\"Summer\",Usage!$BW261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261<>\"Summer\",Usage!$EQ261,Usage!$EN261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BW261,Usage!$BT261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261<>\"Summer\",Usage!$ER261,Usage!$EO261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$BX261,Usage!$BU261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261<>\"Summer\",Usage!$ES261,Usage!$EP261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CC261,Usage!$BZ261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261<>\"Summer\",Usage!$FV261,Usage!$FS261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CD261,Usage!$CA261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261<>\"Summer\",Usage!$FW261,Usage!$FT261),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M261<>\"Summer\",Usage!$CE261,Usage!$CB261)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M261<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M261<>\"Summer\",Usage!$FX261,Usage!$FU261),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW261,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY261,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA261,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H261","v":0},{"$f":"Usage!$HD261","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD261","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN261,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO261,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I261","v":0},{"$f":"Usage!$HU261","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW261,2)","v":0},{"$f":"Usage!$HV261","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX261,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A262","v":261},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B262","v":0},{"$f":"Tenant!$C262","v":0},{"$f":"Tenant!$D262","v":0},{"$f":"Tenant!$E262","v":0},{"$f":"Tenant!$G262","v":0},{"$f":"Usage!$D262","v":"00:00:00"},{"$f":"Usage!$E262","v":"00:00:00"},{"$f":"Usage!$F262","v":0},{"$f":"Usage!$G262","v":0},{"$f":"Usage!$H262","v":0},{"$f":"Usage!$X262","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS262,2)","v":0},{"$f":"Usage!$AA262","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH262,2)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BV262,Usage!$BS262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M262=\"Summer\",Usage!$CK262,Usage!$CH262),2)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BW262,Usage!$BT262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M263=\"Summer\",Usage!$CL262,Usage!$CI262),2)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BX262,Usage!$BU262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M263=\"Summer\",Usage!$CM262,Usage!$CJ262),2)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CC262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M263=\"Summer\",Usage!$CZ262,Usage!$CW262),2)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CD262,Usage!$CA262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M263=\"Summer\",Usage!$DA262,Usage!$CX262),2)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CE262,Usage!$CB262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262=\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M262=\"Summer\",Usage!$DB262,Usage!$CY262),2)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BV262,Usage!$BS262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M262<>\"Summer\",Usage!$CK262,Usage!$CH262),2)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BW262,Usage!$BT262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M263<>\"Summer\",Usage!$CL262,Usage!$CI262),2)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BX262,Usage!$BU262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M263<>\"Summer\",Usage!$CM262,Usage!$CJ262),2)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CC262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M262<>\"Summer\",Usage!$CZ262,Usage!$CW262),2)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CD262,Usage!$CA262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M263<>\"Summer\",Usage!$DA262,Usage!$CX262),2)","v":0},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CE262,Usage!$CB262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M262<>\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M262<>\"Summer\",$G262<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M262=\"Summer\",$G262=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M263<>\"Summer\",Usage!$DB262,Usage!$CY262),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M262=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN262=TRUE,SUM($BD262*$BE262),Usage!$CO262),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M262=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC262=TRUE,SUM($BG262*$BH262),Usage!$DD262),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP262=TRUE,SUM($BJ262*$BK262),Usage!$CQ262),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE262=TRUE,SUM($BM262*$BN262),Usage!$DF262),2)","v":0},{"$f":"ROUND(Usage!$DP262,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV262,2),ROUND(Usage!$DZ262,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX262,2),ROUND(Usage!$EB262,2))","v":0},{"$f":"ROUND(Usage!$GN262,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC262=TRUE,SUM($BU262*$BV262),Usage!$ED262),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH262=TRUE,SUM($BX262*$BY262),Usage!$FI262),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE262=TRUE,SUM($CA262*$CB262),Usage!$EF262),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ262=TRUE,SUM($CD262*$CE262),Usage!$FK262),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH262,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM262,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ262,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M262<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO262,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW262,$BZ262,$CC262,$CF262,$CI262,$CL262,$CO262,$CR262),0)","v":0},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BV262,Usage!$BS262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262=\"Summer\",Usage!$EQ262,Usage!$EN262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BW262,Usage!$BT262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262=\"Summer\",Usage!$ER262,Usage!$EO262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$BX262,Usage!$BU262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262=\"Summer\",Usage!$ES262,Usage!$EP262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CC262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262=\"Summer\",Usage!$FV262,Usage!$FS262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CD262,Usage!$CA262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262=\"Summer\",Usage!$FW262,Usage!$FT262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262=\"Summer\",Usage!$CE262,Usage!$CB262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262=\"Summer\",Usage!$FX262,Usage!$FU262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z262<>\"Summer\",Usage!$BW262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262<>\"Summer\",Usage!$EQ262,Usage!$EN262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BW262,Usage!$BT262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262<>\"Summer\",Usage!$ER262,Usage!$EO262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$BX262,Usage!$BU262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262<>\"Summer\",Usage!$ES262,Usage!$EP262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CC262,Usage!$BZ262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262<>\"Summer\",Usage!$FV262,Usage!$FS262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CD262,Usage!$CA262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262<>\"Summer\",Usage!$FW262,Usage!$FT262),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M262<>\"Summer\",Usage!$CE262,Usage!$CB262)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M262<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M262<>\"Summer\",Usage!$FX262,Usage!$FU262),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW262,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY262,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA262,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H262","v":0},{"$f":"Usage!$HD262","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD262","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN262,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO262,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I262","v":0},{"$f":"Usage!$HU262","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW262,2)","v":0},{"$f":"Usage!$HV262","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX262,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A263","v":262},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B263","v":0},{"$f":"Tenant!$C263","v":0},{"$f":"Tenant!$D263","v":0},{"$f":"Tenant!$E263","v":0},{"$f":"Tenant!$G263","v":0},{"$f":"Usage!$D263","v":"00:00:00"},{"$f":"Usage!$E263","v":"00:00:00"},{"$f":"Usage!$F263","v":0},{"$f":"Usage!$G263","v":0},{"$f":"Usage!$H263","v":0},{"$f":"Usage!$X263","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS263,2)","v":0},{"$f":"Usage!$AA263","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH263,2)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BV263,Usage!$BS263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M263=\"Summer\",Usage!$CK263,Usage!$CH263),2)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BW263,Usage!$BT263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M264=\"Summer\",Usage!$CL263,Usage!$CI263),2)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BX263,Usage!$BU263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M264=\"Summer\",Usage!$CM263,Usage!$CJ263),2)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CC263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M264=\"Summer\",Usage!$CZ263,Usage!$CW263),2)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CD263,Usage!$CA263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M264=\"Summer\",Usage!$DA263,Usage!$CX263),2)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CE263,Usage!$CB263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263=\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M263=\"Summer\",Usage!$DB263,Usage!$CY263),2)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BV263,Usage!$BS263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M263<>\"Summer\",Usage!$CK263,Usage!$CH263),2)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BW263,Usage!$BT263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M264<>\"Summer\",Usage!$CL263,Usage!$CI263),2)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BX263,Usage!$BU263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M264<>\"Summer\",Usage!$CM263,Usage!$CJ263),2)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CC263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M263<>\"Summer\",Usage!$CZ263,Usage!$CW263),2)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CD263,Usage!$CA263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M264<>\"Summer\",Usage!$DA263,Usage!$CX263),2)","v":0},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CE263,Usage!$CB263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M263<>\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M263<>\"Summer\",$G263<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M263=\"Summer\",$G263=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M264<>\"Summer\",Usage!$DB263,Usage!$CY263),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M263=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN263=TRUE,SUM($BD263*$BE263),Usage!$CO263),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M263=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC263=TRUE,SUM($BG263*$BH263),Usage!$DD263),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP263=TRUE,SUM($BJ263*$BK263),Usage!$CQ263),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE263=TRUE,SUM($BM263*$BN263),Usage!$DF263),2)","v":0},{"$f":"ROUND(Usage!$DP263,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV263,2),ROUND(Usage!$DZ263,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX263,2),ROUND(Usage!$EB263,2))","v":0},{"$f":"ROUND(Usage!$GN263,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC263=TRUE,SUM($BU263*$BV263),Usage!$ED263),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH263=TRUE,SUM($BX263*$BY263),Usage!$FI263),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE263=TRUE,SUM($CA263*$CB263),Usage!$EF263),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ263=TRUE,SUM($CD263*$CE263),Usage!$FK263),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH263,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM263,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ263,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M263<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO263,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW263,$BZ263,$CC263,$CF263,$CI263,$CL263,$CO263,$CR263),0)","v":0},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BV263,Usage!$BS263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263=\"Summer\",Usage!$EQ263,Usage!$EN263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BW263,Usage!$BT263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263=\"Summer\",Usage!$ER263,Usage!$EO263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$BX263,Usage!$BU263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263=\"Summer\",Usage!$ES263,Usage!$EP263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CC263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263=\"Summer\",Usage!$FV263,Usage!$FS263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CD263,Usage!$CA263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263=\"Summer\",Usage!$FW263,Usage!$FT263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263=\"Summer\",Usage!$CE263,Usage!$CB263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263=\"Summer\",Usage!$FX263,Usage!$FU263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z263<>\"Summer\",Usage!$BW263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263<>\"Summer\",Usage!$EQ263,Usage!$EN263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BW263,Usage!$BT263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263<>\"Summer\",Usage!$ER263,Usage!$EO263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$BX263,Usage!$BU263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263<>\"Summer\",Usage!$ES263,Usage!$EP263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CC263,Usage!$BZ263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263<>\"Summer\",Usage!$FV263,Usage!$FS263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CD263,Usage!$CA263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263<>\"Summer\",Usage!$FW263,Usage!$FT263),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M263<>\"Summer\",Usage!$CE263,Usage!$CB263)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M263<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M263<>\"Summer\",Usage!$FX263,Usage!$FU263),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW263,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY263,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA263,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H263","v":0},{"$f":"Usage!$HD263","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD263","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN263,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO263,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I263","v":0},{"$f":"Usage!$HU263","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW263,2)","v":0},{"$f":"Usage!$HV263","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX263,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A264","v":263},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B264","v":0},{"$f":"Tenant!$C264","v":0},{"$f":"Tenant!$D264","v":0},{"$f":"Tenant!$E264","v":0},{"$f":"Tenant!$G264","v":0},{"$f":"Usage!$D264","v":"00:00:00"},{"$f":"Usage!$E264","v":"00:00:00"},{"$f":"Usage!$F264","v":0},{"$f":"Usage!$G264","v":0},{"$f":"Usage!$H264","v":0},{"$f":"Usage!$X264","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS264,2)","v":0},{"$f":"Usage!$AA264","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH264,2)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BV264,Usage!$BS264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M264=\"Summer\",Usage!$CK264,Usage!$CH264),2)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BW264,Usage!$BT264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M265=\"Summer\",Usage!$CL264,Usage!$CI264),2)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BX264,Usage!$BU264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M265=\"Summer\",Usage!$CM264,Usage!$CJ264),2)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CC264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M265=\"Summer\",Usage!$CZ264,Usage!$CW264),2)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CD264,Usage!$CA264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M265=\"Summer\",Usage!$DA264,Usage!$CX264),2)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CE264,Usage!$CB264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264=\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M264=\"Summer\",Usage!$DB264,Usage!$CY264),2)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BV264,Usage!$BS264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M264<>\"Summer\",Usage!$CK264,Usage!$CH264),2)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BW264,Usage!$BT264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M265<>\"Summer\",Usage!$CL264,Usage!$CI264),2)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BX264,Usage!$BU264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M265<>\"Summer\",Usage!$CM264,Usage!$CJ264),2)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CC264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M264<>\"Summer\",Usage!$CZ264,Usage!$CW264),2)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CD264,Usage!$CA264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M265<>\"Summer\",Usage!$DA264,Usage!$CX264),2)","v":0},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CE264,Usage!$CB264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M264<>\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M264<>\"Summer\",$G264<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M264=\"Summer\",$G264=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M265<>\"Summer\",Usage!$DB264,Usage!$CY264),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M264=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN264=TRUE,SUM($BD264*$BE264),Usage!$CO264),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M264=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC264=TRUE,SUM($BG264*$BH264),Usage!$DD264),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP264=TRUE,SUM($BJ264*$BK264),Usage!$CQ264),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE264=TRUE,SUM($BM264*$BN264),Usage!$DF264),2)","v":0},{"$f":"ROUND(Usage!$DP264,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV264,2),ROUND(Usage!$DZ264,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX264,2),ROUND(Usage!$EB264,2))","v":0},{"$f":"ROUND(Usage!$GN264,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC264=TRUE,SUM($BU264*$BV264),Usage!$ED264),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH264=TRUE,SUM($BX264*$BY264),Usage!$FI264),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE264=TRUE,SUM($CA264*$CB264),Usage!$EF264),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ264=TRUE,SUM($CD264*$CE264),Usage!$FK264),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH264,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM264,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ264,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M264<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO264,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW264,$BZ264,$CC264,$CF264,$CI264,$CL264,$CO264,$CR264),0)","v":0},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BV264,Usage!$BS264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264=\"Summer\",Usage!$EQ264,Usage!$EN264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BW264,Usage!$BT264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264=\"Summer\",Usage!$ER264,Usage!$EO264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$BX264,Usage!$BU264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264=\"Summer\",Usage!$ES264,Usage!$EP264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CC264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264=\"Summer\",Usage!$FV264,Usage!$FS264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CD264,Usage!$CA264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264=\"Summer\",Usage!$FW264,Usage!$FT264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264=\"Summer\",Usage!$CE264,Usage!$CB264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264=\"Summer\",Usage!$FX264,Usage!$FU264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z264<>\"Summer\",Usage!$BW264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264<>\"Summer\",Usage!$EQ264,Usage!$EN264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BW264,Usage!$BT264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264<>\"Summer\",Usage!$ER264,Usage!$EO264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$BX264,Usage!$BU264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264<>\"Summer\",Usage!$ES264,Usage!$EP264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CC264,Usage!$BZ264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264<>\"Summer\",Usage!$FV264,Usage!$FS264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CD264,Usage!$CA264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264<>\"Summer\",Usage!$FW264,Usage!$FT264),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M264<>\"Summer\",Usage!$CE264,Usage!$CB264)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M264<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M264<>\"Summer\",Usage!$FX264,Usage!$FU264),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW264,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY264,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA264,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H264","v":0},{"$f":"Usage!$HD264","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD264","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN264,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO264,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I264","v":0},{"$f":"Usage!$HU264","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW264,2)","v":0},{"$f":"Usage!$HV264","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX264,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A265","v":264},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B265","v":0},{"$f":"Tenant!$C265","v":0},{"$f":"Tenant!$D265","v":0},{"$f":"Tenant!$E265","v":0},{"$f":"Tenant!$G265","v":0},{"$f":"Usage!$D265","v":"00:00:00"},{"$f":"Usage!$E265","v":"00:00:00"},{"$f":"Usage!$F265","v":0},{"$f":"Usage!$G265","v":0},{"$f":"Usage!$H265","v":0},{"$f":"Usage!$X265","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS265,2)","v":0},{"$f":"Usage!$AA265","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH265,2)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BV265,Usage!$BS265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M265=\"Summer\",Usage!$CK265,Usage!$CH265),2)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BW265,Usage!$BT265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M266=\"Summer\",Usage!$CL265,Usage!$CI265),2)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BX265,Usage!$BU265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M266=\"Summer\",Usage!$CM265,Usage!$CJ265),2)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CC265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M266=\"Summer\",Usage!$CZ265,Usage!$CW265),2)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CD265,Usage!$CA265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M266=\"Summer\",Usage!$DA265,Usage!$CX265),2)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CE265,Usage!$CB265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265=\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M265=\"Summer\",Usage!$DB265,Usage!$CY265),2)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BV265,Usage!$BS265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M265<>\"Summer\",Usage!$CK265,Usage!$CH265),2)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BW265,Usage!$BT265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M266<>\"Summer\",Usage!$CL265,Usage!$CI265),2)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BX265,Usage!$BU265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M266<>\"Summer\",Usage!$CM265,Usage!$CJ265),2)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CC265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M265<>\"Summer\",Usage!$CZ265,Usage!$CW265),2)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CD265,Usage!$CA265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M266<>\"Summer\",Usage!$DA265,Usage!$CX265),2)","v":0},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CE265,Usage!$CB265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M265<>\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M265<>\"Summer\",$G265<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M265=\"Summer\",$G265=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M266<>\"Summer\",Usage!$DB265,Usage!$CY265),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M265=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN265=TRUE,SUM($BD265*$BE265),Usage!$CO265),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M265=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC265=TRUE,SUM($BG265*$BH265),Usage!$DD265),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP265=TRUE,SUM($BJ265*$BK265),Usage!$CQ265),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE265=TRUE,SUM($BM265*$BN265),Usage!$DF265),2)","v":0},{"$f":"ROUND(Usage!$DP265,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV265,2),ROUND(Usage!$DZ265,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX265,2),ROUND(Usage!$EB265,2))","v":0},{"$f":"ROUND(Usage!$GN265,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC265=TRUE,SUM($BU265*$BV265),Usage!$ED265),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH265=TRUE,SUM($BX265*$BY265),Usage!$FI265),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE265=TRUE,SUM($CA265*$CB265),Usage!$EF265),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ265=TRUE,SUM($CD265*$CE265),Usage!$FK265),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH265,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM265,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ265,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M265<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO265,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW265,$BZ265,$CC265,$CF265,$CI265,$CL265,$CO265,$CR265),0)","v":0},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BV265,Usage!$BS265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265=\"Summer\",Usage!$EQ265,Usage!$EN265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BW265,Usage!$BT265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265=\"Summer\",Usage!$ER265,Usage!$EO265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$BX265,Usage!$BU265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265=\"Summer\",Usage!$ES265,Usage!$EP265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CC265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265=\"Summer\",Usage!$FV265,Usage!$FS265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CD265,Usage!$CA265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265=\"Summer\",Usage!$FW265,Usage!$FT265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265=\"Summer\",Usage!$CE265,Usage!$CB265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265=\"Summer\",Usage!$FX265,Usage!$FU265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z265<>\"Summer\",Usage!$BW265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265<>\"Summer\",Usage!$EQ265,Usage!$EN265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BW265,Usage!$BT265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265<>\"Summer\",Usage!$ER265,Usage!$EO265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$BX265,Usage!$BU265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265<>\"Summer\",Usage!$ES265,Usage!$EP265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CC265,Usage!$BZ265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265<>\"Summer\",Usage!$FV265,Usage!$FS265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CD265,Usage!$CA265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265<>\"Summer\",Usage!$FW265,Usage!$FT265),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M265<>\"Summer\",Usage!$CE265,Usage!$CB265)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M265<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M265<>\"Summer\",Usage!$FX265,Usage!$FU265),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW265,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY265,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA265,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H265","v":0},{"$f":"Usage!$HD265","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD265","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN265,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO265,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I265","v":0},{"$f":"Usage!$HU265","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW265,2)","v":0},{"$f":"Usage!$HV265","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX265,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A266","v":265},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B266","v":0},{"$f":"Tenant!$C266","v":0},{"$f":"Tenant!$D266","v":0},{"$f":"Tenant!$E266","v":0},{"$f":"Tenant!$G266","v":0},{"$f":"Usage!$D266","v":"00:00:00"},{"$f":"Usage!$E266","v":"00:00:00"},{"$f":"Usage!$F266","v":0},{"$f":"Usage!$G266","v":0},{"$f":"Usage!$H266","v":0},{"$f":"Usage!$X266","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS266,2)","v":0},{"$f":"Usage!$AA266","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH266,2)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BV266,Usage!$BS266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M266=\"Summer\",Usage!$CK266,Usage!$CH266),2)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BW266,Usage!$BT266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M267=\"Summer\",Usage!$CL266,Usage!$CI266),2)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BX266,Usage!$BU266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M267=\"Summer\",Usage!$CM266,Usage!$CJ266),2)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CC266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M267=\"Summer\",Usage!$CZ266,Usage!$CW266),2)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CD266,Usage!$CA266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M267=\"Summer\",Usage!$DA266,Usage!$CX266),2)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CE266,Usage!$CB266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266=\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M266=\"Summer\",Usage!$DB266,Usage!$CY266),2)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BV266,Usage!$BS266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M266<>\"Summer\",Usage!$CK266,Usage!$CH266),2)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BW266,Usage!$BT266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M267<>\"Summer\",Usage!$CL266,Usage!$CI266),2)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BX266,Usage!$BU266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M267<>\"Summer\",Usage!$CM266,Usage!$CJ266),2)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CC266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M266<>\"Summer\",Usage!$CZ266,Usage!$CW266),2)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CD266,Usage!$CA266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M267<>\"Summer\",Usage!$DA266,Usage!$CX266),2)","v":0},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CE266,Usage!$CB266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M266<>\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M266<>\"Summer\",$G266<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M266=\"Summer\",$G266=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M267<>\"Summer\",Usage!$DB266,Usage!$CY266),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M266=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN266=TRUE,SUM($BD266*$BE266),Usage!$CO266),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M266=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC266=TRUE,SUM($BG266*$BH266),Usage!$DD266),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP266=TRUE,SUM($BJ266*$BK266),Usage!$CQ266),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE266=TRUE,SUM($BM266*$BN266),Usage!$DF266),2)","v":0},{"$f":"ROUND(Usage!$DP266,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV266,2),ROUND(Usage!$DZ266,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX266,2),ROUND(Usage!$EB266,2))","v":0},{"$f":"ROUND(Usage!$GN266,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC266=TRUE,SUM($BU266*$BV266),Usage!$ED266),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH266=TRUE,SUM($BX266*$BY266),Usage!$FI266),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE266=TRUE,SUM($CA266*$CB266),Usage!$EF266),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ266=TRUE,SUM($CD266*$CE266),Usage!$FK266),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH266,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM266,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ266,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M266<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO266,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW266,$BZ266,$CC266,$CF266,$CI266,$CL266,$CO266,$CR266),0)","v":0},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BV266,Usage!$BS266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266=\"Summer\",Usage!$EQ266,Usage!$EN266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BW266,Usage!$BT266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266=\"Summer\",Usage!$ER266,Usage!$EO266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$BX266,Usage!$BU266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266=\"Summer\",Usage!$ES266,Usage!$EP266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CC266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266=\"Summer\",Usage!$FV266,Usage!$FS266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CD266,Usage!$CA266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266=\"Summer\",Usage!$FW266,Usage!$FT266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266=\"Summer\",Usage!$CE266,Usage!$CB266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266=\"Summer\",Usage!$FX266,Usage!$FU266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z266<>\"Summer\",Usage!$BW266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266<>\"Summer\",Usage!$EQ266,Usage!$EN266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BW266,Usage!$BT266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266<>\"Summer\",Usage!$ER266,Usage!$EO266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$BX266,Usage!$BU266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266<>\"Summer\",Usage!$ES266,Usage!$EP266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CC266,Usage!$BZ266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266<>\"Summer\",Usage!$FV266,Usage!$FS266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CD266,Usage!$CA266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266<>\"Summer\",Usage!$FW266,Usage!$FT266),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M266<>\"Summer\",Usage!$CE266,Usage!$CB266)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M266<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M266<>\"Summer\",Usage!$FX266,Usage!$FU266),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW266,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY266,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA266,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H266","v":0},{"$f":"Usage!$HD266","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD266","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN266,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO266,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I266","v":0},{"$f":"Usage!$HU266","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW266,2)","v":0},{"$f":"Usage!$HV266","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX266,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A267","v":266},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B267","v":0},{"$f":"Tenant!$C267","v":0},{"$f":"Tenant!$D267","v":0},{"$f":"Tenant!$E267","v":0},{"$f":"Tenant!$G267","v":0},{"$f":"Usage!$D267","v":"00:00:00"},{"$f":"Usage!$E267","v":"00:00:00"},{"$f":"Usage!$F267","v":0},{"$f":"Usage!$G267","v":0},{"$f":"Usage!$H267","v":0},{"$f":"Usage!$X267","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS267,2)","v":0},{"$f":"Usage!$AA267","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH267,2)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BV267,Usage!$BS267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M267=\"Summer\",Usage!$CK267,Usage!$CH267),2)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BW267,Usage!$BT267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M268=\"Summer\",Usage!$CL267,Usage!$CI267),2)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BX267,Usage!$BU267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M268=\"Summer\",Usage!$CM267,Usage!$CJ267),2)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CC267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M268=\"Summer\",Usage!$CZ267,Usage!$CW267),2)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CD267,Usage!$CA267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M268=\"Summer\",Usage!$DA267,Usage!$CX267),2)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CE267,Usage!$CB267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267=\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M267=\"Summer\",Usage!$DB267,Usage!$CY267),2)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BV267,Usage!$BS267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M267<>\"Summer\",Usage!$CK267,Usage!$CH267),2)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BW267,Usage!$BT267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M268<>\"Summer\",Usage!$CL267,Usage!$CI267),2)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BX267,Usage!$BU267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M268<>\"Summer\",Usage!$CM267,Usage!$CJ267),2)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CC267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M267<>\"Summer\",Usage!$CZ267,Usage!$CW267),2)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CD267,Usage!$CA267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M268<>\"Summer\",Usage!$DA267,Usage!$CX267),2)","v":0},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CE267,Usage!$CB267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M267<>\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M267<>\"Summer\",$G267<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M267=\"Summer\",$G267=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M268<>\"Summer\",Usage!$DB267,Usage!$CY267),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M267=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN267=TRUE,SUM($BD267*$BE267),Usage!$CO267),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M267=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC267=TRUE,SUM($BG267*$BH267),Usage!$DD267),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP267=TRUE,SUM($BJ267*$BK267),Usage!$CQ267),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE267=TRUE,SUM($BM267*$BN267),Usage!$DF267),2)","v":0},{"$f":"ROUND(Usage!$DP267,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV267,2),ROUND(Usage!$DZ267,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX267,2),ROUND(Usage!$EB267,2))","v":0},{"$f":"ROUND(Usage!$GN267,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC267=TRUE,SUM($BU267*$BV267),Usage!$ED267),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH267=TRUE,SUM($BX267*$BY267),Usage!$FI267),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE267=TRUE,SUM($CA267*$CB267),Usage!$EF267),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ267=TRUE,SUM($CD267*$CE267),Usage!$FK267),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH267,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM267,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ267,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M267<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO267,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW267,$BZ267,$CC267,$CF267,$CI267,$CL267,$CO267,$CR267),0)","v":0},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BV267,Usage!$BS267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267=\"Summer\",Usage!$EQ267,Usage!$EN267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BW267,Usage!$BT267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267=\"Summer\",Usage!$ER267,Usage!$EO267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$BX267,Usage!$BU267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267=\"Summer\",Usage!$ES267,Usage!$EP267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CC267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267=\"Summer\",Usage!$FV267,Usage!$FS267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CD267,Usage!$CA267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267=\"Summer\",Usage!$FW267,Usage!$FT267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267=\"Summer\",Usage!$CE267,Usage!$CB267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267=\"Summer\",Usage!$FX267,Usage!$FU267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z267<>\"Summer\",Usage!$BW267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267<>\"Summer\",Usage!$EQ267,Usage!$EN267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BW267,Usage!$BT267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267<>\"Summer\",Usage!$ER267,Usage!$EO267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$BX267,Usage!$BU267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267<>\"Summer\",Usage!$ES267,Usage!$EP267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CC267,Usage!$BZ267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267<>\"Summer\",Usage!$FV267,Usage!$FS267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CD267,Usage!$CA267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267<>\"Summer\",Usage!$FW267,Usage!$FT267),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M267<>\"Summer\",Usage!$CE267,Usage!$CB267)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M267<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M267<>\"Summer\",Usage!$FX267,Usage!$FU267),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW267,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY267,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA267,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H267","v":0},{"$f":"Usage!$HD267","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD267","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN267,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO267,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I267","v":0},{"$f":"Usage!$HU267","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW267,2)","v":0},{"$f":"Usage!$HV267","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX267,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A268","v":267},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B268","v":0},{"$f":"Tenant!$C268","v":0},{"$f":"Tenant!$D268","v":0},{"$f":"Tenant!$E268","v":0},{"$f":"Tenant!$G268","v":0},{"$f":"Usage!$D268","v":"00:00:00"},{"$f":"Usage!$E268","v":"00:00:00"},{"$f":"Usage!$F268","v":0},{"$f":"Usage!$G268","v":0},{"$f":"Usage!$H268","v":0},{"$f":"Usage!$X268","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS268,2)","v":0},{"$f":"Usage!$AA268","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH268,2)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BV268,Usage!$BS268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M268=\"Summer\",Usage!$CK268,Usage!$CH268),2)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BW268,Usage!$BT268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M269=\"Summer\",Usage!$CL268,Usage!$CI268),2)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BX268,Usage!$BU268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M269=\"Summer\",Usage!$CM268,Usage!$CJ268),2)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CC268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M269=\"Summer\",Usage!$CZ268,Usage!$CW268),2)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CD268,Usage!$CA268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M269=\"Summer\",Usage!$DA268,Usage!$CX268),2)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CE268,Usage!$CB268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268=\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M268=\"Summer\",Usage!$DB268,Usage!$CY268),2)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BV268,Usage!$BS268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M268<>\"Summer\",Usage!$CK268,Usage!$CH268),2)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BW268,Usage!$BT268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M269<>\"Summer\",Usage!$CL268,Usage!$CI268),2)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BX268,Usage!$BU268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M269<>\"Summer\",Usage!$CM268,Usage!$CJ268),2)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CC268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M268<>\"Summer\",Usage!$CZ268,Usage!$CW268),2)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CD268,Usage!$CA268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M269<>\"Summer\",Usage!$DA268,Usage!$CX268),2)","v":0},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CE268,Usage!$CB268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M268<>\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M268<>\"Summer\",$G268<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M268=\"Summer\",$G268=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M269<>\"Summer\",Usage!$DB268,Usage!$CY268),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M268=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN268=TRUE,SUM($BD268*$BE268),Usage!$CO268),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M268=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC268=TRUE,SUM($BG268*$BH268),Usage!$DD268),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP268=TRUE,SUM($BJ268*$BK268),Usage!$CQ268),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE268=TRUE,SUM($BM268*$BN268),Usage!$DF268),2)","v":0},{"$f":"ROUND(Usage!$DP268,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV268,2),ROUND(Usage!$DZ268,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX268,2),ROUND(Usage!$EB268,2))","v":0},{"$f":"ROUND(Usage!$GN268,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC268=TRUE,SUM($BU268*$BV268),Usage!$ED268),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH268=TRUE,SUM($BX268*$BY268),Usage!$FI268),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE268=TRUE,SUM($CA268*$CB268),Usage!$EF268),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ268=TRUE,SUM($CD268*$CE268),Usage!$FK268),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH268,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM268,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ268,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M268<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO268,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW268,$BZ268,$CC268,$CF268,$CI268,$CL268,$CO268,$CR268),0)","v":0},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BV268,Usage!$BS268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268=\"Summer\",Usage!$EQ268,Usage!$EN268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BW268,Usage!$BT268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268=\"Summer\",Usage!$ER268,Usage!$EO268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$BX268,Usage!$BU268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268=\"Summer\",Usage!$ES268,Usage!$EP268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CC268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268=\"Summer\",Usage!$FV268,Usage!$FS268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CD268,Usage!$CA268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268=\"Summer\",Usage!$FW268,Usage!$FT268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268=\"Summer\",Usage!$CE268,Usage!$CB268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268=\"Summer\",Usage!$FX268,Usage!$FU268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z268<>\"Summer\",Usage!$BW268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268<>\"Summer\",Usage!$EQ268,Usage!$EN268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BW268,Usage!$BT268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268<>\"Summer\",Usage!$ER268,Usage!$EO268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$BX268,Usage!$BU268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268<>\"Summer\",Usage!$ES268,Usage!$EP268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CC268,Usage!$BZ268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268<>\"Summer\",Usage!$FV268,Usage!$FS268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CD268,Usage!$CA268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268<>\"Summer\",Usage!$FW268,Usage!$FT268),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M268<>\"Summer\",Usage!$CE268,Usage!$CB268)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M268<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M268<>\"Summer\",Usage!$FX268,Usage!$FU268),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW268,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY268,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA268,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H268","v":0},{"$f":"Usage!$HD268","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD268","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN268,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO268,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I268","v":0},{"$f":"Usage!$HU268","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW268,2)","v":0},{"$f":"Usage!$HV268","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX268,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A269","v":268},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B269","v":0},{"$f":"Tenant!$C269","v":0},{"$f":"Tenant!$D269","v":0},{"$f":"Tenant!$E269","v":0},{"$f":"Tenant!$G269","v":0},{"$f":"Usage!$D269","v":"00:00:00"},{"$f":"Usage!$E269","v":"00:00:00"},{"$f":"Usage!$F269","v":0},{"$f":"Usage!$G269","v":0},{"$f":"Usage!$H269","v":0},{"$f":"Usage!$X269","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS269,2)","v":0},{"$f":"Usage!$AA269","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH269,2)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BV269,Usage!$BS269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M269=\"Summer\",Usage!$CK269,Usage!$CH269),2)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BW269,Usage!$BT269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M270=\"Summer\",Usage!$CL269,Usage!$CI269),2)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BX269,Usage!$BU269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M270=\"Summer\",Usage!$CM269,Usage!$CJ269),2)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CC269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M270=\"Summer\",Usage!$CZ269,Usage!$CW269),2)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CD269,Usage!$CA269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M270=\"Summer\",Usage!$DA269,Usage!$CX269),2)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CE269,Usage!$CB269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269=\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M269=\"Summer\",Usage!$DB269,Usage!$CY269),2)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BV269,Usage!$BS269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M269<>\"Summer\",Usage!$CK269,Usage!$CH269),2)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BW269,Usage!$BT269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M270<>\"Summer\",Usage!$CL269,Usage!$CI269),2)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BX269,Usage!$BU269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M270<>\"Summer\",Usage!$CM269,Usage!$CJ269),2)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CC269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M269<>\"Summer\",Usage!$CZ269,Usage!$CW269),2)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CD269,Usage!$CA269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M270<>\"Summer\",Usage!$DA269,Usage!$CX269),2)","v":0},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CE269,Usage!$CB269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M269<>\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M269<>\"Summer\",$G269<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M269=\"Summer\",$G269=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M270<>\"Summer\",Usage!$DB269,Usage!$CY269),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M269=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN269=TRUE,SUM($BD269*$BE269),Usage!$CO269),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M269=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC269=TRUE,SUM($BG269*$BH269),Usage!$DD269),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP269=TRUE,SUM($BJ269*$BK269),Usage!$CQ269),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE269=TRUE,SUM($BM269*$BN269),Usage!$DF269),2)","v":0},{"$f":"ROUND(Usage!$DP269,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV269,2),ROUND(Usage!$DZ269,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX269,2),ROUND(Usage!$EB269,2))","v":0},{"$f":"ROUND(Usage!$GN269,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC269=TRUE,SUM($BU269*$BV269),Usage!$ED269),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH269=TRUE,SUM($BX269*$BY269),Usage!$FI269),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE269=TRUE,SUM($CA269*$CB269),Usage!$EF269),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ269=TRUE,SUM($CD269*$CE269),Usage!$FK269),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH269,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM269,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ269,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M269<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO269,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW269,$BZ269,$CC269,$CF269,$CI269,$CL269,$CO269,$CR269),0)","v":0},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BV269,Usage!$BS269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269=\"Summer\",Usage!$EQ269,Usage!$EN269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BW269,Usage!$BT269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269=\"Summer\",Usage!$ER269,Usage!$EO269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$BX269,Usage!$BU269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269=\"Summer\",Usage!$ES269,Usage!$EP269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CC269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269=\"Summer\",Usage!$FV269,Usage!$FS269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CD269,Usage!$CA269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269=\"Summer\",Usage!$FW269,Usage!$FT269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269=\"Summer\",Usage!$CE269,Usage!$CB269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269=\"Summer\",Usage!$FX269,Usage!$FU269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z269<>\"Summer\",Usage!$BW269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269<>\"Summer\",Usage!$EQ269,Usage!$EN269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BW269,Usage!$BT269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269<>\"Summer\",Usage!$ER269,Usage!$EO269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$BX269,Usage!$BU269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269<>\"Summer\",Usage!$ES269,Usage!$EP269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CC269,Usage!$BZ269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269<>\"Summer\",Usage!$FV269,Usage!$FS269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CD269,Usage!$CA269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269<>\"Summer\",Usage!$FW269,Usage!$FT269),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M269<>\"Summer\",Usage!$CE269,Usage!$CB269)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M269<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M269<>\"Summer\",Usage!$FX269,Usage!$FU269),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW269,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY269,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA269,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H269","v":0},{"$f":"Usage!$HD269","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD269","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN269,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO269,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I269","v":0},{"$f":"Usage!$HU269","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW269,2)","v":0},{"$f":"Usage!$HV269","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX269,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A270","v":269},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B270","v":0},{"$f":"Tenant!$C270","v":0},{"$f":"Tenant!$D270","v":0},{"$f":"Tenant!$E270","v":0},{"$f":"Tenant!$G270","v":0},{"$f":"Usage!$D270","v":"00:00:00"},{"$f":"Usage!$E270","v":"00:00:00"},{"$f":"Usage!$F270","v":0},{"$f":"Usage!$G270","v":0},{"$f":"Usage!$H270","v":0},{"$f":"Usage!$X270","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS270,2)","v":0},{"$f":"Usage!$AA270","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH270,2)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BV270,Usage!$BS270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M270=\"Summer\",Usage!$CK270,Usage!$CH270),2)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BW270,Usage!$BT270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M271=\"Summer\",Usage!$CL270,Usage!$CI270),2)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BX270,Usage!$BU270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M271=\"Summer\",Usage!$CM270,Usage!$CJ270),2)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CC270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M271=\"Summer\",Usage!$CZ270,Usage!$CW270),2)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CD270,Usage!$CA270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M271=\"Summer\",Usage!$DA270,Usage!$CX270),2)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CE270,Usage!$CB270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270=\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M270=\"Summer\",Usage!$DB270,Usage!$CY270),2)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BV270,Usage!$BS270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M270<>\"Summer\",Usage!$CK270,Usage!$CH270),2)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BW270,Usage!$BT270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M271<>\"Summer\",Usage!$CL270,Usage!$CI270),2)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BX270,Usage!$BU270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M271<>\"Summer\",Usage!$CM270,Usage!$CJ270),2)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CC270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M270<>\"Summer\",Usage!$CZ270,Usage!$CW270),2)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CD270,Usage!$CA270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M271<>\"Summer\",Usage!$DA270,Usage!$CX270),2)","v":0},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CE270,Usage!$CB270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M270<>\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M270<>\"Summer\",$G270<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M270=\"Summer\",$G270=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M271<>\"Summer\",Usage!$DB270,Usage!$CY270),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M270=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN270=TRUE,SUM($BD270*$BE270),Usage!$CO270),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M270=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC270=TRUE,SUM($BG270*$BH270),Usage!$DD270),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP270=TRUE,SUM($BJ270*$BK270),Usage!$CQ270),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE270=TRUE,SUM($BM270*$BN270),Usage!$DF270),2)","v":0},{"$f":"ROUND(Usage!$DP270,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV270,2),ROUND(Usage!$DZ270,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX270,2),ROUND(Usage!$EB270,2))","v":0},{"$f":"ROUND(Usage!$GN270,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC270=TRUE,SUM($BU270*$BV270),Usage!$ED270),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH270=TRUE,SUM($BX270*$BY270),Usage!$FI270),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE270=TRUE,SUM($CA270*$CB270),Usage!$EF270),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ270=TRUE,SUM($CD270*$CE270),Usage!$FK270),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH270,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM270,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ270,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M270<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO270,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW270,$BZ270,$CC270,$CF270,$CI270,$CL270,$CO270,$CR270),0)","v":0},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BV270,Usage!$BS270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270=\"Summer\",Usage!$EQ270,Usage!$EN270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BW270,Usage!$BT270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270=\"Summer\",Usage!$ER270,Usage!$EO270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$BX270,Usage!$BU270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270=\"Summer\",Usage!$ES270,Usage!$EP270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CC270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270=\"Summer\",Usage!$FV270,Usage!$FS270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CD270,Usage!$CA270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270=\"Summer\",Usage!$FW270,Usage!$FT270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270=\"Summer\",Usage!$CE270,Usage!$CB270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270=\"Summer\",Usage!$FX270,Usage!$FU270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z270<>\"Summer\",Usage!$BW270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270<>\"Summer\",Usage!$EQ270,Usage!$EN270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BW270,Usage!$BT270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270<>\"Summer\",Usage!$ER270,Usage!$EO270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$BX270,Usage!$BU270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270<>\"Summer\",Usage!$ES270,Usage!$EP270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CC270,Usage!$BZ270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270<>\"Summer\",Usage!$FV270,Usage!$FS270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CD270,Usage!$CA270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270<>\"Summer\",Usage!$FW270,Usage!$FT270),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M270<>\"Summer\",Usage!$CE270,Usage!$CB270)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M270<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M270<>\"Summer\",Usage!$FX270,Usage!$FU270),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW270,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY270,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA270,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H270","v":0},{"$f":"Usage!$HD270","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD270","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN270,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO270,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I270","v":0},{"$f":"Usage!$HU270","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW270,2)","v":0},{"$f":"Usage!$HV270","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX270,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A271","v":270},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B271","v":0},{"$f":"Tenant!$C271","v":0},{"$f":"Tenant!$D271","v":0},{"$f":"Tenant!$E271","v":0},{"$f":"Tenant!$G271","v":0},{"$f":"Usage!$D271","v":"00:00:00"},{"$f":"Usage!$E271","v":"00:00:00"},{"$f":"Usage!$F271","v":0},{"$f":"Usage!$G271","v":0},{"$f":"Usage!$H271","v":0},{"$f":"Usage!$X271","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS271,2)","v":0},{"$f":"Usage!$AA271","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH271,2)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BV271,Usage!$BS271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M271=\"Summer\",Usage!$CK271,Usage!$CH271),2)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BW271,Usage!$BT271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M272=\"Summer\",Usage!$CL271,Usage!$CI271),2)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BX271,Usage!$BU271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M272=\"Summer\",Usage!$CM271,Usage!$CJ271),2)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CC271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M272=\"Summer\",Usage!$CZ271,Usage!$CW271),2)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CD271,Usage!$CA271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M272=\"Summer\",Usage!$DA271,Usage!$CX271),2)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CE271,Usage!$CB271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271=\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M271=\"Summer\",Usage!$DB271,Usage!$CY271),2)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BV271,Usage!$BS271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M271<>\"Summer\",Usage!$CK271,Usage!$CH271),2)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BW271,Usage!$BT271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M272<>\"Summer\",Usage!$CL271,Usage!$CI271),2)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BX271,Usage!$BU271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M272<>\"Summer\",Usage!$CM271,Usage!$CJ271),2)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CC271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M271<>\"Summer\",Usage!$CZ271,Usage!$CW271),2)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CD271,Usage!$CA271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M272<>\"Summer\",Usage!$DA271,Usage!$CX271),2)","v":0},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CE271,Usage!$CB271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M271<>\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M271<>\"Summer\",$G271<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M271=\"Summer\",$G271=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M272<>\"Summer\",Usage!$DB271,Usage!$CY271),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M271=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN271=TRUE,SUM($BD271*$BE271),Usage!$CO271),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M271=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC271=TRUE,SUM($BG271*$BH271),Usage!$DD271),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP271=TRUE,SUM($BJ271*$BK271),Usage!$CQ271),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE271=TRUE,SUM($BM271*$BN271),Usage!$DF271),2)","v":0},{"$f":"ROUND(Usage!$DP271,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV271,2),ROUND(Usage!$DZ271,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX271,2),ROUND(Usage!$EB271,2))","v":0},{"$f":"ROUND(Usage!$GN271,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC271=TRUE,SUM($BU271*$BV271),Usage!$ED271),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH271=TRUE,SUM($BX271*$BY271),Usage!$FI271),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE271=TRUE,SUM($CA271*$CB271),Usage!$EF271),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ271=TRUE,SUM($CD271*$CE271),Usage!$FK271),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH271,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM271,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ271,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M271<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO271,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW271,$BZ271,$CC271,$CF271,$CI271,$CL271,$CO271,$CR271),0)","v":0},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BV271,Usage!$BS271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271=\"Summer\",Usage!$EQ271,Usage!$EN271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BW271,Usage!$BT271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271=\"Summer\",Usage!$ER271,Usage!$EO271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$BX271,Usage!$BU271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271=\"Summer\",Usage!$ES271,Usage!$EP271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CC271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271=\"Summer\",Usage!$FV271,Usage!$FS271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CD271,Usage!$CA271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271=\"Summer\",Usage!$FW271,Usage!$FT271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271=\"Summer\",Usage!$CE271,Usage!$CB271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271=\"Summer\",Usage!$FX271,Usage!$FU271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z271<>\"Summer\",Usage!$BW271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271<>\"Summer\",Usage!$EQ271,Usage!$EN271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BW271,Usage!$BT271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271<>\"Summer\",Usage!$ER271,Usage!$EO271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$BX271,Usage!$BU271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271<>\"Summer\",Usage!$ES271,Usage!$EP271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CC271,Usage!$BZ271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271<>\"Summer\",Usage!$FV271,Usage!$FS271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CD271,Usage!$CA271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271<>\"Summer\",Usage!$FW271,Usage!$FT271),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M271<>\"Summer\",Usage!$CE271,Usage!$CB271)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M271<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M271<>\"Summer\",Usage!$FX271,Usage!$FU271),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW271,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY271,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA271,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H271","v":0},{"$f":"Usage!$HD271","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD271","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN271,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO271,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I271","v":0},{"$f":"Usage!$HU271","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW271,2)","v":0},{"$f":"Usage!$HV271","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX271,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A272","v":271},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B272","v":0},{"$f":"Tenant!$C272","v":0},{"$f":"Tenant!$D272","v":0},{"$f":"Tenant!$E272","v":0},{"$f":"Tenant!$G272","v":0},{"$f":"Usage!$D272","v":"00:00:00"},{"$f":"Usage!$E272","v":"00:00:00"},{"$f":"Usage!$F272","v":0},{"$f":"Usage!$G272","v":0},{"$f":"Usage!$H272","v":0},{"$f":"Usage!$X272","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS272,2)","v":0},{"$f":"Usage!$AA272","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH272,2)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BV272,Usage!$BS272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M272=\"Summer\",Usage!$CK272,Usage!$CH272),2)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BW272,Usage!$BT272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M273=\"Summer\",Usage!$CL272,Usage!$CI272),2)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BX272,Usage!$BU272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M273=\"Summer\",Usage!$CM272,Usage!$CJ272),2)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CC272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M273=\"Summer\",Usage!$CZ272,Usage!$CW272),2)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CD272,Usage!$CA272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M273=\"Summer\",Usage!$DA272,Usage!$CX272),2)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CE272,Usage!$CB272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272=\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M272=\"Summer\",Usage!$DB272,Usage!$CY272),2)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BV272,Usage!$BS272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M272<>\"Summer\",Usage!$CK272,Usage!$CH272),2)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BW272,Usage!$BT272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M273<>\"Summer\",Usage!$CL272,Usage!$CI272),2)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BX272,Usage!$BU272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M273<>\"Summer\",Usage!$CM272,Usage!$CJ272),2)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CC272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M272<>\"Summer\",Usage!$CZ272,Usage!$CW272),2)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CD272,Usage!$CA272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M273<>\"Summer\",Usage!$DA272,Usage!$CX272),2)","v":0},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CE272,Usage!$CB272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M272<>\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M272<>\"Summer\",$G272<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M272=\"Summer\",$G272=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M273<>\"Summer\",Usage!$DB272,Usage!$CY272),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M272=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN272=TRUE,SUM($BD272*$BE272),Usage!$CO272),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M272=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC272=TRUE,SUM($BG272*$BH272),Usage!$DD272),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP272=TRUE,SUM($BJ272*$BK272),Usage!$CQ272),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE272=TRUE,SUM($BM272*$BN272),Usage!$DF272),2)","v":0},{"$f":"ROUND(Usage!$DP272,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV272,2),ROUND(Usage!$DZ272,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX272,2),ROUND(Usage!$EB272,2))","v":0},{"$f":"ROUND(Usage!$GN272,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC272=TRUE,SUM($BU272*$BV272),Usage!$ED272),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH272=TRUE,SUM($BX272*$BY272),Usage!$FI272),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE272=TRUE,SUM($CA272*$CB272),Usage!$EF272),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ272=TRUE,SUM($CD272*$CE272),Usage!$FK272),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH272,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM272,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ272,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M272<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO272,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW272,$BZ272,$CC272,$CF272,$CI272,$CL272,$CO272,$CR272),0)","v":0},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BV272,Usage!$BS272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272=\"Summer\",Usage!$EQ272,Usage!$EN272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BW272,Usage!$BT272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272=\"Summer\",Usage!$ER272,Usage!$EO272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$BX272,Usage!$BU272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272=\"Summer\",Usage!$ES272,Usage!$EP272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CC272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272=\"Summer\",Usage!$FV272,Usage!$FS272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CD272,Usage!$CA272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272=\"Summer\",Usage!$FW272,Usage!$FT272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272=\"Summer\",Usage!$CE272,Usage!$CB272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272=\"Summer\",Usage!$FX272,Usage!$FU272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z272<>\"Summer\",Usage!$BW272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272<>\"Summer\",Usage!$EQ272,Usage!$EN272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BW272,Usage!$BT272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272<>\"Summer\",Usage!$ER272,Usage!$EO272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$BX272,Usage!$BU272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272<>\"Summer\",Usage!$ES272,Usage!$EP272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CC272,Usage!$BZ272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272<>\"Summer\",Usage!$FV272,Usage!$FS272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CD272,Usage!$CA272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272<>\"Summer\",Usage!$FW272,Usage!$FT272),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M272<>\"Summer\",Usage!$CE272,Usage!$CB272)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M272<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M272<>\"Summer\",Usage!$FX272,Usage!$FU272),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW272,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY272,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA272,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H272","v":0},{"$f":"Usage!$HD272","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD272","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN272,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO272,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I272","v":0},{"$f":"Usage!$HU272","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW272,2)","v":0},{"$f":"Usage!$HV272","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX272,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A273","v":272},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B273","v":0},{"$f":"Tenant!$C273","v":0},{"$f":"Tenant!$D273","v":0},{"$f":"Tenant!$E273","v":0},{"$f":"Tenant!$G273","v":0},{"$f":"Usage!$D273","v":"00:00:00"},{"$f":"Usage!$E273","v":"00:00:00"},{"$f":"Usage!$F273","v":0},{"$f":"Usage!$G273","v":0},{"$f":"Usage!$H273","v":0},{"$f":"Usage!$X273","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS273,2)","v":0},{"$f":"Usage!$AA273","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH273,2)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BV273,Usage!$BS273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M273=\"Summer\",Usage!$CK273,Usage!$CH273),2)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BW273,Usage!$BT273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M274=\"Summer\",Usage!$CL273,Usage!$CI273),2)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BX273,Usage!$BU273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M274=\"Summer\",Usage!$CM273,Usage!$CJ273),2)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CC273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M274=\"Summer\",Usage!$CZ273,Usage!$CW273),2)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CD273,Usage!$CA273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M274=\"Summer\",Usage!$DA273,Usage!$CX273),2)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CE273,Usage!$CB273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273=\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M273=\"Summer\",Usage!$DB273,Usage!$CY273),2)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BV273,Usage!$BS273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M273<>\"Summer\",Usage!$CK273,Usage!$CH273),2)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BW273,Usage!$BT273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M274<>\"Summer\",Usage!$CL273,Usage!$CI273),2)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BX273,Usage!$BU273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M274<>\"Summer\",Usage!$CM273,Usage!$CJ273),2)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CC273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M273<>\"Summer\",Usage!$CZ273,Usage!$CW273),2)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CD273,Usage!$CA273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M274<>\"Summer\",Usage!$DA273,Usage!$CX273),2)","v":0},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CE273,Usage!$CB273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M273<>\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M273<>\"Summer\",$G273<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M273=\"Summer\",$G273=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M274<>\"Summer\",Usage!$DB273,Usage!$CY273),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M273=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN273=TRUE,SUM($BD273*$BE273),Usage!$CO273),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M273=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC273=TRUE,SUM($BG273*$BH273),Usage!$DD273),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP273=TRUE,SUM($BJ273*$BK273),Usage!$CQ273),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE273=TRUE,SUM($BM273*$BN273),Usage!$DF273),2)","v":0},{"$f":"ROUND(Usage!$DP273,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV273,2),ROUND(Usage!$DZ273,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX273,2),ROUND(Usage!$EB273,2))","v":0},{"$f":"ROUND(Usage!$GN273,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC273=TRUE,SUM($BU273*$BV273),Usage!$ED273),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH273=TRUE,SUM($BX273*$BY273),Usage!$FI273),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE273=TRUE,SUM($CA273*$CB273),Usage!$EF273),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ273=TRUE,SUM($CD273*$CE273),Usage!$FK273),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH273,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM273,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ273,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M273<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO273,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW273,$BZ273,$CC273,$CF273,$CI273,$CL273,$CO273,$CR273),0)","v":0},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BV273,Usage!$BS273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273=\"Summer\",Usage!$EQ273,Usage!$EN273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BW273,Usage!$BT273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273=\"Summer\",Usage!$ER273,Usage!$EO273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$BX273,Usage!$BU273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273=\"Summer\",Usage!$ES273,Usage!$EP273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CC273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273=\"Summer\",Usage!$FV273,Usage!$FS273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CD273,Usage!$CA273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273=\"Summer\",Usage!$FW273,Usage!$FT273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273=\"Summer\",Usage!$CE273,Usage!$CB273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273=\"Summer\",Usage!$FX273,Usage!$FU273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z273<>\"Summer\",Usage!$BW273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273<>\"Summer\",Usage!$EQ273,Usage!$EN273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BW273,Usage!$BT273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273<>\"Summer\",Usage!$ER273,Usage!$EO273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$BX273,Usage!$BU273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273<>\"Summer\",Usage!$ES273,Usage!$EP273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CC273,Usage!$BZ273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273<>\"Summer\",Usage!$FV273,Usage!$FS273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CD273,Usage!$CA273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273<>\"Summer\",Usage!$FW273,Usage!$FT273),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M273<>\"Summer\",Usage!$CE273,Usage!$CB273)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M273<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M273<>\"Summer\",Usage!$FX273,Usage!$FU273),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW273,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY273,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA273,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H273","v":0},{"$f":"Usage!$HD273","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD273","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN273,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO273,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I273","v":0},{"$f":"Usage!$HU273","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW273,2)","v":0},{"$f":"Usage!$HV273","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX273,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A274","v":273},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B274","v":0},{"$f":"Tenant!$C274","v":0},{"$f":"Tenant!$D274","v":0},{"$f":"Tenant!$E274","v":0},{"$f":"Tenant!$G274","v":0},{"$f":"Usage!$D274","v":"00:00:00"},{"$f":"Usage!$E274","v":"00:00:00"},{"$f":"Usage!$F274","v":0},{"$f":"Usage!$G274","v":0},{"$f":"Usage!$H274","v":0},{"$f":"Usage!$X274","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS274,2)","v":0},{"$f":"Usage!$AA274","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH274,2)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BV274,Usage!$BS274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M274=\"Summer\",Usage!$CK274,Usage!$CH274),2)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BW274,Usage!$BT274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M275=\"Summer\",Usage!$CL274,Usage!$CI274),2)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BX274,Usage!$BU274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M275=\"Summer\",Usage!$CM274,Usage!$CJ274),2)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CC274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M275=\"Summer\",Usage!$CZ274,Usage!$CW274),2)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CD274,Usage!$CA274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M275=\"Summer\",Usage!$DA274,Usage!$CX274),2)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CE274,Usage!$CB274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274=\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M274=\"Summer\",Usage!$DB274,Usage!$CY274),2)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BV274,Usage!$BS274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M274<>\"Summer\",Usage!$CK274,Usage!$CH274),2)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BW274,Usage!$BT274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M275<>\"Summer\",Usage!$CL274,Usage!$CI274),2)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BX274,Usage!$BU274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M275<>\"Summer\",Usage!$CM274,Usage!$CJ274),2)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CC274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M274<>\"Summer\",Usage!$CZ274,Usage!$CW274),2)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CD274,Usage!$CA274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M275<>\"Summer\",Usage!$DA274,Usage!$CX274),2)","v":0},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CE274,Usage!$CB274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M274<>\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M274<>\"Summer\",$G274<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M274=\"Summer\",$G274=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M275<>\"Summer\",Usage!$DB274,Usage!$CY274),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M274=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN274=TRUE,SUM($BD274*$BE274),Usage!$CO274),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M274=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC274=TRUE,SUM($BG274*$BH274),Usage!$DD274),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP274=TRUE,SUM($BJ274*$BK274),Usage!$CQ274),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE274=TRUE,SUM($BM274*$BN274),Usage!$DF274),2)","v":0},{"$f":"ROUND(Usage!$DP274,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV274,2),ROUND(Usage!$DZ274,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX274,2),ROUND(Usage!$EB274,2))","v":0},{"$f":"ROUND(Usage!$GN274,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC274=TRUE,SUM($BU274*$BV274),Usage!$ED274),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH274=TRUE,SUM($BX274*$BY274),Usage!$FI274),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE274=TRUE,SUM($CA274*$CB274),Usage!$EF274),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ274=TRUE,SUM($CD274*$CE274),Usage!$FK274),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH274,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM274,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ274,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M274<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO274,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW274,$BZ274,$CC274,$CF274,$CI274,$CL274,$CO274,$CR274),0)","v":0},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BV274,Usage!$BS274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274=\"Summer\",Usage!$EQ274,Usage!$EN274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BW274,Usage!$BT274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274=\"Summer\",Usage!$ER274,Usage!$EO274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$BX274,Usage!$BU274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274=\"Summer\",Usage!$ES274,Usage!$EP274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CC274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274=\"Summer\",Usage!$FV274,Usage!$FS274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CD274,Usage!$CA274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274=\"Summer\",Usage!$FW274,Usage!$FT274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274=\"Summer\",Usage!$CE274,Usage!$CB274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274=\"Summer\",Usage!$FX274,Usage!$FU274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z274<>\"Summer\",Usage!$BW274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274<>\"Summer\",Usage!$EQ274,Usage!$EN274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BW274,Usage!$BT274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274<>\"Summer\",Usage!$ER274,Usage!$EO274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$BX274,Usage!$BU274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274<>\"Summer\",Usage!$ES274,Usage!$EP274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CC274,Usage!$BZ274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274<>\"Summer\",Usage!$FV274,Usage!$FS274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CD274,Usage!$CA274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274<>\"Summer\",Usage!$FW274,Usage!$FT274),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M274<>\"Summer\",Usage!$CE274,Usage!$CB274)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M274<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M274<>\"Summer\",Usage!$FX274,Usage!$FU274),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW274,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY274,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA274,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H274","v":0},{"$f":"Usage!$HD274","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD274","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN274,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO274,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I274","v":0},{"$f":"Usage!$HU274","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW274,2)","v":0},{"$f":"Usage!$HV274","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX274,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A275","v":274},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B275","v":0},{"$f":"Tenant!$C275","v":0},{"$f":"Tenant!$D275","v":0},{"$f":"Tenant!$E275","v":0},{"$f":"Tenant!$G275","v":0},{"$f":"Usage!$D275","v":"00:00:00"},{"$f":"Usage!$E275","v":"00:00:00"},{"$f":"Usage!$F275","v":0},{"$f":"Usage!$G275","v":0},{"$f":"Usage!$H275","v":0},{"$f":"Usage!$X275","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS275,2)","v":0},{"$f":"Usage!$AA275","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH275,2)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BV275,Usage!$BS275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M275=\"Summer\",Usage!$CK275,Usage!$CH275),2)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BW275,Usage!$BT275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M276=\"Summer\",Usage!$CL275,Usage!$CI275),2)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BX275,Usage!$BU275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M276=\"Summer\",Usage!$CM275,Usage!$CJ275),2)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CC275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M276=\"Summer\",Usage!$CZ275,Usage!$CW275),2)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CD275,Usage!$CA275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M276=\"Summer\",Usage!$DA275,Usage!$CX275),2)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CE275,Usage!$CB275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275=\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M275=\"Summer\",Usage!$DB275,Usage!$CY275),2)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BV275,Usage!$BS275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M275<>\"Summer\",Usage!$CK275,Usage!$CH275),2)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BW275,Usage!$BT275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M276<>\"Summer\",Usage!$CL275,Usage!$CI275),2)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BX275,Usage!$BU275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M276<>\"Summer\",Usage!$CM275,Usage!$CJ275),2)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CC275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M275<>\"Summer\",Usage!$CZ275,Usage!$CW275),2)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CD275,Usage!$CA275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M276<>\"Summer\",Usage!$DA275,Usage!$CX275),2)","v":0},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CE275,Usage!$CB275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M275<>\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M275<>\"Summer\",$G275<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M275=\"Summer\",$G275=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M276<>\"Summer\",Usage!$DB275,Usage!$CY275),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M275=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN275=TRUE,SUM($BD275*$BE275),Usage!$CO275),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M275=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC275=TRUE,SUM($BG275*$BH275),Usage!$DD275),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP275=TRUE,SUM($BJ275*$BK275),Usage!$CQ275),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE275=TRUE,SUM($BM275*$BN275),Usage!$DF275),2)","v":0},{"$f":"ROUND(Usage!$DP275,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV275,2),ROUND(Usage!$DZ275,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX275,2),ROUND(Usage!$EB275,2))","v":0},{"$f":"ROUND(Usage!$GN275,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC275=TRUE,SUM($BU275*$BV275),Usage!$ED275),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH275=TRUE,SUM($BX275*$BY275),Usage!$FI275),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE275=TRUE,SUM($CA275*$CB275),Usage!$EF275),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ275=TRUE,SUM($CD275*$CE275),Usage!$FK275),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH275,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM275,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ275,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M275<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO275,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW275,$BZ275,$CC275,$CF275,$CI275,$CL275,$CO275,$CR275),0)","v":0},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BV275,Usage!$BS275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275=\"Summer\",Usage!$EQ275,Usage!$EN275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BW275,Usage!$BT275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275=\"Summer\",Usage!$ER275,Usage!$EO275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$BX275,Usage!$BU275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275=\"Summer\",Usage!$ES275,Usage!$EP275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CC275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275=\"Summer\",Usage!$FV275,Usage!$FS275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CD275,Usage!$CA275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275=\"Summer\",Usage!$FW275,Usage!$FT275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275=\"Summer\",Usage!$CE275,Usage!$CB275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275=\"Summer\",Usage!$FX275,Usage!$FU275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z275<>\"Summer\",Usage!$BW275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275<>\"Summer\",Usage!$EQ275,Usage!$EN275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BW275,Usage!$BT275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275<>\"Summer\",Usage!$ER275,Usage!$EO275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$BX275,Usage!$BU275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275<>\"Summer\",Usage!$ES275,Usage!$EP275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CC275,Usage!$BZ275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275<>\"Summer\",Usage!$FV275,Usage!$FS275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CD275,Usage!$CA275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275<>\"Summer\",Usage!$FW275,Usage!$FT275),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M275<>\"Summer\",Usage!$CE275,Usage!$CB275)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M275<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M275<>\"Summer\",Usage!$FX275,Usage!$FU275),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW275,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY275,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA275,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H275","v":0},{"$f":"Usage!$HD275","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD275","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN275,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO275,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I275","v":0},{"$f":"Usage!$HU275","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW275,2)","v":0},{"$f":"Usage!$HV275","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX275,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A276","v":275},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B276","v":0},{"$f":"Tenant!$C276","v":0},{"$f":"Tenant!$D276","v":0},{"$f":"Tenant!$E276","v":0},{"$f":"Tenant!$G276","v":0},{"$f":"Usage!$D276","v":"00:00:00"},{"$f":"Usage!$E276","v":"00:00:00"},{"$f":"Usage!$F276","v":0},{"$f":"Usage!$G276","v":0},{"$f":"Usage!$H276","v":0},{"$f":"Usage!$X276","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS276,2)","v":0},{"$f":"Usage!$AA276","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH276,2)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BV276,Usage!$BS276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M276=\"Summer\",Usage!$CK276,Usage!$CH276),2)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BW276,Usage!$BT276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M277=\"Summer\",Usage!$CL276,Usage!$CI276),2)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BX276,Usage!$BU276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M277=\"Summer\",Usage!$CM276,Usage!$CJ276),2)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CC276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M277=\"Summer\",Usage!$CZ276,Usage!$CW276),2)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CD276,Usage!$CA276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M277=\"Summer\",Usage!$DA276,Usage!$CX276),2)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CE276,Usage!$CB276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276=\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M276=\"Summer\",Usage!$DB276,Usage!$CY276),2)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BV276,Usage!$BS276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M276<>\"Summer\",Usage!$CK276,Usage!$CH276),2)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BW276,Usage!$BT276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M277<>\"Summer\",Usage!$CL276,Usage!$CI276),2)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BX276,Usage!$BU276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M277<>\"Summer\",Usage!$CM276,Usage!$CJ276),2)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CC276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M276<>\"Summer\",Usage!$CZ276,Usage!$CW276),2)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CD276,Usage!$CA276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M277<>\"Summer\",Usage!$DA276,Usage!$CX276),2)","v":0},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CE276,Usage!$CB276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M276<>\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M276<>\"Summer\",$G276<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M276=\"Summer\",$G276=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M277<>\"Summer\",Usage!$DB276,Usage!$CY276),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M276=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN276=TRUE,SUM($BD276*$BE276),Usage!$CO276),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M276=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC276=TRUE,SUM($BG276*$BH276),Usage!$DD276),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP276=TRUE,SUM($BJ276*$BK276),Usage!$CQ276),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE276=TRUE,SUM($BM276*$BN276),Usage!$DF276),2)","v":0},{"$f":"ROUND(Usage!$DP276,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV276,2),ROUND(Usage!$DZ276,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX276,2),ROUND(Usage!$EB276,2))","v":0},{"$f":"ROUND(Usage!$GN276,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC276=TRUE,SUM($BU276*$BV276),Usage!$ED276),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH276=TRUE,SUM($BX276*$BY276),Usage!$FI276),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE276=TRUE,SUM($CA276*$CB276),Usage!$EF276),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ276=TRUE,SUM($CD276*$CE276),Usage!$FK276),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH276,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM276,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ276,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M276<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO276,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW276,$BZ276,$CC276,$CF276,$CI276,$CL276,$CO276,$CR276),0)","v":0},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BV276,Usage!$BS276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276=\"Summer\",Usage!$EQ276,Usage!$EN276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BW276,Usage!$BT276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276=\"Summer\",Usage!$ER276,Usage!$EO276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$BX276,Usage!$BU276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276=\"Summer\",Usage!$ES276,Usage!$EP276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CC276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276=\"Summer\",Usage!$FV276,Usage!$FS276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CD276,Usage!$CA276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276=\"Summer\",Usage!$FW276,Usage!$FT276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276=\"Summer\",Usage!$CE276,Usage!$CB276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276=\"Summer\",Usage!$FX276,Usage!$FU276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z276<>\"Summer\",Usage!$BW276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276<>\"Summer\",Usage!$EQ276,Usage!$EN276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BW276,Usage!$BT276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276<>\"Summer\",Usage!$ER276,Usage!$EO276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$BX276,Usage!$BU276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276<>\"Summer\",Usage!$ES276,Usage!$EP276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CC276,Usage!$BZ276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276<>\"Summer\",Usage!$FV276,Usage!$FS276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CD276,Usage!$CA276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276<>\"Summer\",Usage!$FW276,Usage!$FT276),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M276<>\"Summer\",Usage!$CE276,Usage!$CB276)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M276<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M276<>\"Summer\",Usage!$FX276,Usage!$FU276),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW276,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY276,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA276,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H276","v":0},{"$f":"Usage!$HD276","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD276","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN276,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO276,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I276","v":0},{"$f":"Usage!$HU276","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW276,2)","v":0},{"$f":"Usage!$HV276","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX276,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A277","v":276},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B277","v":0},{"$f":"Tenant!$C277","v":0},{"$f":"Tenant!$D277","v":0},{"$f":"Tenant!$E277","v":0},{"$f":"Tenant!$G277","v":0},{"$f":"Usage!$D277","v":"00:00:00"},{"$f":"Usage!$E277","v":"00:00:00"},{"$f":"Usage!$F277","v":0},{"$f":"Usage!$G277","v":0},{"$f":"Usage!$H277","v":0},{"$f":"Usage!$X277","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS277,2)","v":0},{"$f":"Usage!$AA277","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH277,2)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BV277,Usage!$BS277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M277=\"Summer\",Usage!$CK277,Usage!$CH277),2)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BW277,Usage!$BT277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M278=\"Summer\",Usage!$CL277,Usage!$CI277),2)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BX277,Usage!$BU277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M278=\"Summer\",Usage!$CM277,Usage!$CJ277),2)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CC277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M278=\"Summer\",Usage!$CZ277,Usage!$CW277),2)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CD277,Usage!$CA277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M278=\"Summer\",Usage!$DA277,Usage!$CX277),2)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CE277,Usage!$CB277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277=\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M277=\"Summer\",Usage!$DB277,Usage!$CY277),2)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BV277,Usage!$BS277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M277<>\"Summer\",Usage!$CK277,Usage!$CH277),2)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BW277,Usage!$BT277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M278<>\"Summer\",Usage!$CL277,Usage!$CI277),2)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BX277,Usage!$BU277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M278<>\"Summer\",Usage!$CM277,Usage!$CJ277),2)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CC277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M277<>\"Summer\",Usage!$CZ277,Usage!$CW277),2)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CD277,Usage!$CA277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M278<>\"Summer\",Usage!$DA277,Usage!$CX277),2)","v":0},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CE277,Usage!$CB277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M277<>\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M277<>\"Summer\",$G277<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M277=\"Summer\",$G277=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M278<>\"Summer\",Usage!$DB277,Usage!$CY277),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M277=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN277=TRUE,SUM($BD277*$BE277),Usage!$CO277),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M277=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC277=TRUE,SUM($BG277*$BH277),Usage!$DD277),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP277=TRUE,SUM($BJ277*$BK277),Usage!$CQ277),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE277=TRUE,SUM($BM277*$BN277),Usage!$DF277),2)","v":0},{"$f":"ROUND(Usage!$DP277,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV277,2),ROUND(Usage!$DZ277,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX277,2),ROUND(Usage!$EB277,2))","v":0},{"$f":"ROUND(Usage!$GN277,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC277=TRUE,SUM($BU277*$BV277),Usage!$ED277),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH277=TRUE,SUM($BX277*$BY277),Usage!$FI277),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE277=TRUE,SUM($CA277*$CB277),Usage!$EF277),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ277=TRUE,SUM($CD277*$CE277),Usage!$FK277),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH277,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM277,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ277,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M277<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO277,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW277,$BZ277,$CC277,$CF277,$CI277,$CL277,$CO277,$CR277),0)","v":0},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BV277,Usage!$BS277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277=\"Summer\",Usage!$EQ277,Usage!$EN277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BW277,Usage!$BT277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277=\"Summer\",Usage!$ER277,Usage!$EO277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$BX277,Usage!$BU277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277=\"Summer\",Usage!$ES277,Usage!$EP277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CC277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277=\"Summer\",Usage!$FV277,Usage!$FS277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CD277,Usage!$CA277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277=\"Summer\",Usage!$FW277,Usage!$FT277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277=\"Summer\",Usage!$CE277,Usage!$CB277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277=\"Summer\",Usage!$FX277,Usage!$FU277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z277<>\"Summer\",Usage!$BW277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277<>\"Summer\",Usage!$EQ277,Usage!$EN277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BW277,Usage!$BT277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277<>\"Summer\",Usage!$ER277,Usage!$EO277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$BX277,Usage!$BU277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277<>\"Summer\",Usage!$ES277,Usage!$EP277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CC277,Usage!$BZ277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277<>\"Summer\",Usage!$FV277,Usage!$FS277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CD277,Usage!$CA277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277<>\"Summer\",Usage!$FW277,Usage!$FT277),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M277<>\"Summer\",Usage!$CE277,Usage!$CB277)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M277<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M277<>\"Summer\",Usage!$FX277,Usage!$FU277),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW277,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY277,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA277,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H277","v":0},{"$f":"Usage!$HD277","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD277","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN277,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO277,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I277","v":0},{"$f":"Usage!$HU277","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW277,2)","v":0},{"$f":"Usage!$HV277","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX277,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A278","v":277},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B278","v":0},{"$f":"Tenant!$C278","v":0},{"$f":"Tenant!$D278","v":0},{"$f":"Tenant!$E278","v":0},{"$f":"Tenant!$G278","v":0},{"$f":"Usage!$D278","v":"00:00:00"},{"$f":"Usage!$E278","v":"00:00:00"},{"$f":"Usage!$F278","v":0},{"$f":"Usage!$G278","v":0},{"$f":"Usage!$H278","v":0},{"$f":"Usage!$X278","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS278,2)","v":0},{"$f":"Usage!$AA278","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH278,2)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BV278,Usage!$BS278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M278=\"Summer\",Usage!$CK278,Usage!$CH278),2)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BW278,Usage!$BT278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M279=\"Summer\",Usage!$CL278,Usage!$CI278),2)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BX278,Usage!$BU278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M279=\"Summer\",Usage!$CM278,Usage!$CJ278),2)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CC278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M279=\"Summer\",Usage!$CZ278,Usage!$CW278),2)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CD278,Usage!$CA278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M279=\"Summer\",Usage!$DA278,Usage!$CX278),2)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CE278,Usage!$CB278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278=\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M278=\"Summer\",Usage!$DB278,Usage!$CY278),2)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BV278,Usage!$BS278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M278<>\"Summer\",Usage!$CK278,Usage!$CH278),2)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BW278,Usage!$BT278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M279<>\"Summer\",Usage!$CL278,Usage!$CI278),2)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BX278,Usage!$BU278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M279<>\"Summer\",Usage!$CM278,Usage!$CJ278),2)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CC278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M278<>\"Summer\",Usage!$CZ278,Usage!$CW278),2)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CD278,Usage!$CA278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M279<>\"Summer\",Usage!$DA278,Usage!$CX278),2)","v":0},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CE278,Usage!$CB278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M278<>\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M278<>\"Summer\",$G278<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M278=\"Summer\",$G278=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M279<>\"Summer\",Usage!$DB278,Usage!$CY278),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M278=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN278=TRUE,SUM($BD278*$BE278),Usage!$CO278),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M278=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC278=TRUE,SUM($BG278*$BH278),Usage!$DD278),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP278=TRUE,SUM($BJ278*$BK278),Usage!$CQ278),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE278=TRUE,SUM($BM278*$BN278),Usage!$DF278),2)","v":0},{"$f":"ROUND(Usage!$DP278,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV278,2),ROUND(Usage!$DZ278,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX278,2),ROUND(Usage!$EB278,2))","v":0},{"$f":"ROUND(Usage!$GN278,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC278=TRUE,SUM($BU278*$BV278),Usage!$ED278),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH278=TRUE,SUM($BX278*$BY278),Usage!$FI278),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE278=TRUE,SUM($CA278*$CB278),Usage!$EF278),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ278=TRUE,SUM($CD278*$CE278),Usage!$FK278),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH278,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM278,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ278,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M278<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO278,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW278,$BZ278,$CC278,$CF278,$CI278,$CL278,$CO278,$CR278),0)","v":0},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BV278,Usage!$BS278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278=\"Summer\",Usage!$EQ278,Usage!$EN278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BW278,Usage!$BT278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278=\"Summer\",Usage!$ER278,Usage!$EO278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$BX278,Usage!$BU278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278=\"Summer\",Usage!$ES278,Usage!$EP278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CC278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278=\"Summer\",Usage!$FV278,Usage!$FS278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CD278,Usage!$CA278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278=\"Summer\",Usage!$FW278,Usage!$FT278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278=\"Summer\",Usage!$CE278,Usage!$CB278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278=\"Summer\",Usage!$FX278,Usage!$FU278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z278<>\"Summer\",Usage!$BW278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278<>\"Summer\",Usage!$EQ278,Usage!$EN278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BW278,Usage!$BT278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278<>\"Summer\",Usage!$ER278,Usage!$EO278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$BX278,Usage!$BU278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278<>\"Summer\",Usage!$ES278,Usage!$EP278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CC278,Usage!$BZ278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278<>\"Summer\",Usage!$FV278,Usage!$FS278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CD278,Usage!$CA278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278<>\"Summer\",Usage!$FW278,Usage!$FT278),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M278<>\"Summer\",Usage!$CE278,Usage!$CB278)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M278<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M278<>\"Summer\",Usage!$FX278,Usage!$FU278),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW278,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY278,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA278,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H278","v":0},{"$f":"Usage!$HD278","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD278","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN278,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO278,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I278","v":0},{"$f":"Usage!$HU278","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW278,2)","v":0},{"$f":"Usage!$HV278","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX278,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A279","v":278},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B279","v":0},{"$f":"Tenant!$C279","v":0},{"$f":"Tenant!$D279","v":0},{"$f":"Tenant!$E279","v":0},{"$f":"Tenant!$G279","v":0},{"$f":"Usage!$D279","v":"00:00:00"},{"$f":"Usage!$E279","v":"00:00:00"},{"$f":"Usage!$F279","v":0},{"$f":"Usage!$G279","v":0},{"$f":"Usage!$H279","v":0},{"$f":"Usage!$X279","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS279,2)","v":0},{"$f":"Usage!$AA279","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH279,2)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BV279,Usage!$BS279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M279=\"Summer\",Usage!$CK279,Usage!$CH279),2)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BW279,Usage!$BT279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M280=\"Summer\",Usage!$CL279,Usage!$CI279),2)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BX279,Usage!$BU279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M280=\"Summer\",Usage!$CM279,Usage!$CJ279),2)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CC279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M280=\"Summer\",Usage!$CZ279,Usage!$CW279),2)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CD279,Usage!$CA279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M280=\"Summer\",Usage!$DA279,Usage!$CX279),2)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CE279,Usage!$CB279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279=\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M279=\"Summer\",Usage!$DB279,Usage!$CY279),2)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BV279,Usage!$BS279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M279<>\"Summer\",Usage!$CK279,Usage!$CH279),2)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BW279,Usage!$BT279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M280<>\"Summer\",Usage!$CL279,Usage!$CI279),2)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BX279,Usage!$BU279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M280<>\"Summer\",Usage!$CM279,Usage!$CJ279),2)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CC279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M279<>\"Summer\",Usage!$CZ279,Usage!$CW279),2)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CD279,Usage!$CA279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M280<>\"Summer\",Usage!$DA279,Usage!$CX279),2)","v":0},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CE279,Usage!$CB279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M279<>\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M279<>\"Summer\",$G279<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M279=\"Summer\",$G279=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M280<>\"Summer\",Usage!$DB279,Usage!$CY279),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M279=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN279=TRUE,SUM($BD279*$BE279),Usage!$CO279),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M279=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC279=TRUE,SUM($BG279*$BH279),Usage!$DD279),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP279=TRUE,SUM($BJ279*$BK279),Usage!$CQ279),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE279=TRUE,SUM($BM279*$BN279),Usage!$DF279),2)","v":0},{"$f":"ROUND(Usage!$DP279,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV279,2),ROUND(Usage!$DZ279,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX279,2),ROUND(Usage!$EB279,2))","v":0},{"$f":"ROUND(Usage!$GN279,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC279=TRUE,SUM($BU279*$BV279),Usage!$ED279),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH279=TRUE,SUM($BX279*$BY279),Usage!$FI279),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE279=TRUE,SUM($CA279*$CB279),Usage!$EF279),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ279=TRUE,SUM($CD279*$CE279),Usage!$FK279),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH279,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM279,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ279,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M279<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO279,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW279,$BZ279,$CC279,$CF279,$CI279,$CL279,$CO279,$CR279),0)","v":0},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BV279,Usage!$BS279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279=\"Summer\",Usage!$EQ279,Usage!$EN279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BW279,Usage!$BT279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279=\"Summer\",Usage!$ER279,Usage!$EO279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$BX279,Usage!$BU279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279=\"Summer\",Usage!$ES279,Usage!$EP279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CC279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279=\"Summer\",Usage!$FV279,Usage!$FS279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CD279,Usage!$CA279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279=\"Summer\",Usage!$FW279,Usage!$FT279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279=\"Summer\",Usage!$CE279,Usage!$CB279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279=\"Summer\",Usage!$FX279,Usage!$FU279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z279<>\"Summer\",Usage!$BW279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279<>\"Summer\",Usage!$EQ279,Usage!$EN279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BW279,Usage!$BT279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279<>\"Summer\",Usage!$ER279,Usage!$EO279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$BX279,Usage!$BU279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279<>\"Summer\",Usage!$ES279,Usage!$EP279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CC279,Usage!$BZ279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279<>\"Summer\",Usage!$FV279,Usage!$FS279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CD279,Usage!$CA279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279<>\"Summer\",Usage!$FW279,Usage!$FT279),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M279<>\"Summer\",Usage!$CE279,Usage!$CB279)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M279<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M279<>\"Summer\",Usage!$FX279,Usage!$FU279),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW279,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY279,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA279,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H279","v":0},{"$f":"Usage!$HD279","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD279","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN279,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO279,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I279","v":0},{"$f":"Usage!$HU279","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW279,2)","v":0},{"$f":"Usage!$HV279","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX279,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A280","v":279},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B280","v":0},{"$f":"Tenant!$C280","v":0},{"$f":"Tenant!$D280","v":0},{"$f":"Tenant!$E280","v":0},{"$f":"Tenant!$G280","v":0},{"$f":"Usage!$D280","v":"00:00:00"},{"$f":"Usage!$E280","v":"00:00:00"},{"$f":"Usage!$F280","v":0},{"$f":"Usage!$G280","v":0},{"$f":"Usage!$H280","v":0},{"$f":"Usage!$X280","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS280,2)","v":0},{"$f":"Usage!$AA280","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH280,2)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BV280,Usage!$BS280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M280=\"Summer\",Usage!$CK280,Usage!$CH280),2)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BW280,Usage!$BT280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M281=\"Summer\",Usage!$CL280,Usage!$CI280),2)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BX280,Usage!$BU280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M281=\"Summer\",Usage!$CM280,Usage!$CJ280),2)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CC280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M281=\"Summer\",Usage!$CZ280,Usage!$CW280),2)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CD280,Usage!$CA280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M281=\"Summer\",Usage!$DA280,Usage!$CX280),2)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CE280,Usage!$CB280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280=\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M280=\"Summer\",Usage!$DB280,Usage!$CY280),2)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BV280,Usage!$BS280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M280<>\"Summer\",Usage!$CK280,Usage!$CH280),2)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BW280,Usage!$BT280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M281<>\"Summer\",Usage!$CL280,Usage!$CI280),2)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BX280,Usage!$BU280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M281<>\"Summer\",Usage!$CM280,Usage!$CJ280),2)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CC280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M280<>\"Summer\",Usage!$CZ280,Usage!$CW280),2)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CD280,Usage!$CA280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M281<>\"Summer\",Usage!$DA280,Usage!$CX280),2)","v":0},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CE280,Usage!$CB280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M280<>\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M280<>\"Summer\",$G280<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M280=\"Summer\",$G280=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M281<>\"Summer\",Usage!$DB280,Usage!$CY280),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M280=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN280=TRUE,SUM($BD280*$BE280),Usage!$CO280),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M280=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC280=TRUE,SUM($BG280*$BH280),Usage!$DD280),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP280=TRUE,SUM($BJ280*$BK280),Usage!$CQ280),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE280=TRUE,SUM($BM280*$BN280),Usage!$DF280),2)","v":0},{"$f":"ROUND(Usage!$DP280,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV280,2),ROUND(Usage!$DZ280,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX280,2),ROUND(Usage!$EB280,2))","v":0},{"$f":"ROUND(Usage!$GN280,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC280=TRUE,SUM($BU280*$BV280),Usage!$ED280),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH280=TRUE,SUM($BX280*$BY280),Usage!$FI280),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE280=TRUE,SUM($CA280*$CB280),Usage!$EF280),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ280=TRUE,SUM($CD280*$CE280),Usage!$FK280),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH280,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM280,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ280,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M280<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO280,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW280,$BZ280,$CC280,$CF280,$CI280,$CL280,$CO280,$CR280),0)","v":0},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BV280,Usage!$BS280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280=\"Summer\",Usage!$EQ280,Usage!$EN280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BW280,Usage!$BT280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280=\"Summer\",Usage!$ER280,Usage!$EO280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$BX280,Usage!$BU280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280=\"Summer\",Usage!$ES280,Usage!$EP280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CC280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280=\"Summer\",Usage!$FV280,Usage!$FS280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CD280,Usage!$CA280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280=\"Summer\",Usage!$FW280,Usage!$FT280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280=\"Summer\",Usage!$CE280,Usage!$CB280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280=\"Summer\",Usage!$FX280,Usage!$FU280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z280<>\"Summer\",Usage!$BW280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280<>\"Summer\",Usage!$EQ280,Usage!$EN280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BW280,Usage!$BT280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280<>\"Summer\",Usage!$ER280,Usage!$EO280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$BX280,Usage!$BU280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280<>\"Summer\",Usage!$ES280,Usage!$EP280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CC280,Usage!$BZ280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280<>\"Summer\",Usage!$FV280,Usage!$FS280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CD280,Usage!$CA280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280<>\"Summer\",Usage!$FW280,Usage!$FT280),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M280<>\"Summer\",Usage!$CE280,Usage!$CB280)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M280<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M280<>\"Summer\",Usage!$FX280,Usage!$FU280),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW280,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY280,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA280,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H280","v":0},{"$f":"Usage!$HD280","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD280","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN280,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO280,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I280","v":0},{"$f":"Usage!$HU280","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW280,2)","v":0},{"$f":"Usage!$HV280","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX280,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A281","v":280},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B281","v":0},{"$f":"Tenant!$C281","v":0},{"$f":"Tenant!$D281","v":0},{"$f":"Tenant!$E281","v":0},{"$f":"Tenant!$G281","v":0},{"$f":"Usage!$D281","v":"00:00:00"},{"$f":"Usage!$E281","v":"00:00:00"},{"$f":"Usage!$F281","v":0},{"$f":"Usage!$G281","v":0},{"$f":"Usage!$H281","v":0},{"$f":"Usage!$X281","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS281,2)","v":0},{"$f":"Usage!$AA281","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH281,2)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BV281,Usage!$BS281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M281=\"Summer\",Usage!$CK281,Usage!$CH281),2)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BW281,Usage!$BT281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M282=\"Summer\",Usage!$CL281,Usage!$CI281),2)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BX281,Usage!$BU281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M282=\"Summer\",Usage!$CM281,Usage!$CJ281),2)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CC281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M282=\"Summer\",Usage!$CZ281,Usage!$CW281),2)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CD281,Usage!$CA281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M282=\"Summer\",Usage!$DA281,Usage!$CX281),2)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CE281,Usage!$CB281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281=\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M281=\"Summer\",Usage!$DB281,Usage!$CY281),2)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BV281,Usage!$BS281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M281<>\"Summer\",Usage!$CK281,Usage!$CH281),2)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BW281,Usage!$BT281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M282<>\"Summer\",Usage!$CL281,Usage!$CI281),2)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BX281,Usage!$BU281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M282<>\"Summer\",Usage!$CM281,Usage!$CJ281),2)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CC281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M281<>\"Summer\",Usage!$CZ281,Usage!$CW281),2)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CD281,Usage!$CA281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M282<>\"Summer\",Usage!$DA281,Usage!$CX281),2)","v":0},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CE281,Usage!$CB281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M281<>\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M281<>\"Summer\",$G281<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M281=\"Summer\",$G281=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M282<>\"Summer\",Usage!$DB281,Usage!$CY281),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M281=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN281=TRUE,SUM($BD281*$BE281),Usage!$CO281),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M281=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC281=TRUE,SUM($BG281*$BH281),Usage!$DD281),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP281=TRUE,SUM($BJ281*$BK281),Usage!$CQ281),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE281=TRUE,SUM($BM281*$BN281),Usage!$DF281),2)","v":0},{"$f":"ROUND(Usage!$DP281,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV281,2),ROUND(Usage!$DZ281,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX281,2),ROUND(Usage!$EB281,2))","v":0},{"$f":"ROUND(Usage!$GN281,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC281=TRUE,SUM($BU281*$BV281),Usage!$ED281),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH281=TRUE,SUM($BX281*$BY281),Usage!$FI281),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE281=TRUE,SUM($CA281*$CB281),Usage!$EF281),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ281=TRUE,SUM($CD281*$CE281),Usage!$FK281),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH281,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM281,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ281,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M281<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO281,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW281,$BZ281,$CC281,$CF281,$CI281,$CL281,$CO281,$CR281),0)","v":0},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BV281,Usage!$BS281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281=\"Summer\",Usage!$EQ281,Usage!$EN281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BW281,Usage!$BT281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281=\"Summer\",Usage!$ER281,Usage!$EO281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$BX281,Usage!$BU281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281=\"Summer\",Usage!$ES281,Usage!$EP281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CC281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281=\"Summer\",Usage!$FV281,Usage!$FS281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CD281,Usage!$CA281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281=\"Summer\",Usage!$FW281,Usage!$FT281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281=\"Summer\",Usage!$CE281,Usage!$CB281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281=\"Summer\",Usage!$FX281,Usage!$FU281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z281<>\"Summer\",Usage!$BW281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281<>\"Summer\",Usage!$EQ281,Usage!$EN281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BW281,Usage!$BT281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281<>\"Summer\",Usage!$ER281,Usage!$EO281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$BX281,Usage!$BU281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281<>\"Summer\",Usage!$ES281,Usage!$EP281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CC281,Usage!$BZ281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281<>\"Summer\",Usage!$FV281,Usage!$FS281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CD281,Usage!$CA281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281<>\"Summer\",Usage!$FW281,Usage!$FT281),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M281<>\"Summer\",Usage!$CE281,Usage!$CB281)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M281<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M281<>\"Summer\",Usage!$FX281,Usage!$FU281),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW281,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY281,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA281,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H281","v":0},{"$f":"Usage!$HD281","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD281","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN281,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO281,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I281","v":0},{"$f":"Usage!$HU281","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW281,2)","v":0},{"$f":"Usage!$HV281","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX281,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A282","v":281},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B282","v":0},{"$f":"Tenant!$C282","v":0},{"$f":"Tenant!$D282","v":0},{"$f":"Tenant!$E282","v":0},{"$f":"Tenant!$G282","v":0},{"$f":"Usage!$D282","v":"00:00:00"},{"$f":"Usage!$E282","v":"00:00:00"},{"$f":"Usage!$F282","v":0},{"$f":"Usage!$G282","v":0},{"$f":"Usage!$H282","v":0},{"$f":"Usage!$X282","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS282,2)","v":0},{"$f":"Usage!$AA282","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH282,2)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BV282,Usage!$BS282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M282=\"Summer\",Usage!$CK282,Usage!$CH282),2)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BW282,Usage!$BT282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M283=\"Summer\",Usage!$CL282,Usage!$CI282),2)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BX282,Usage!$BU282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M283=\"Summer\",Usage!$CM282,Usage!$CJ282),2)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CC282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M283=\"Summer\",Usage!$CZ282,Usage!$CW282),2)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CD282,Usage!$CA282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M283=\"Summer\",Usage!$DA282,Usage!$CX282),2)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CE282,Usage!$CB282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282=\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M282=\"Summer\",Usage!$DB282,Usage!$CY282),2)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BV282,Usage!$BS282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M282<>\"Summer\",Usage!$CK282,Usage!$CH282),2)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BW282,Usage!$BT282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M283<>\"Summer\",Usage!$CL282,Usage!$CI282),2)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BX282,Usage!$BU282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M283<>\"Summer\",Usage!$CM282,Usage!$CJ282),2)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CC282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M282<>\"Summer\",Usage!$CZ282,Usage!$CW282),2)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CD282,Usage!$CA282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M283<>\"Summer\",Usage!$DA282,Usage!$CX282),2)","v":0},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CE282,Usage!$CB282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M282<>\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M282<>\"Summer\",$G282<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M282=\"Summer\",$G282=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M283<>\"Summer\",Usage!$DB282,Usage!$CY282),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M282=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN282=TRUE,SUM($BD282*$BE282),Usage!$CO282),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M282=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC282=TRUE,SUM($BG282*$BH282),Usage!$DD282),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP282=TRUE,SUM($BJ282*$BK282),Usage!$CQ282),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE282=TRUE,SUM($BM282*$BN282),Usage!$DF282),2)","v":0},{"$f":"ROUND(Usage!$DP282,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV282,2),ROUND(Usage!$DZ282,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX282,2),ROUND(Usage!$EB282,2))","v":0},{"$f":"ROUND(Usage!$GN282,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC282=TRUE,SUM($BU282*$BV282),Usage!$ED282),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH282=TRUE,SUM($BX282*$BY282),Usage!$FI282),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE282=TRUE,SUM($CA282*$CB282),Usage!$EF282),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ282=TRUE,SUM($CD282*$CE282),Usage!$FK282),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH282,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM282,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ282,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M282<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO282,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW282,$BZ282,$CC282,$CF282,$CI282,$CL282,$CO282,$CR282),0)","v":0},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BV282,Usage!$BS282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282=\"Summer\",Usage!$EQ282,Usage!$EN282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BW282,Usage!$BT282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282=\"Summer\",Usage!$ER282,Usage!$EO282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$BX282,Usage!$BU282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282=\"Summer\",Usage!$ES282,Usage!$EP282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CC282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282=\"Summer\",Usage!$FV282,Usage!$FS282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CD282,Usage!$CA282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282=\"Summer\",Usage!$FW282,Usage!$FT282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282=\"Summer\",Usage!$CE282,Usage!$CB282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282=\"Summer\",Usage!$FX282,Usage!$FU282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z282<>\"Summer\",Usage!$BW282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282<>\"Summer\",Usage!$EQ282,Usage!$EN282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BW282,Usage!$BT282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282<>\"Summer\",Usage!$ER282,Usage!$EO282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$BX282,Usage!$BU282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282<>\"Summer\",Usage!$ES282,Usage!$EP282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CC282,Usage!$BZ282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282<>\"Summer\",Usage!$FV282,Usage!$FS282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CD282,Usage!$CA282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282<>\"Summer\",Usage!$FW282,Usage!$FT282),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M282<>\"Summer\",Usage!$CE282,Usage!$CB282)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M282<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M282<>\"Summer\",Usage!$FX282,Usage!$FU282),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW282,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY282,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA282,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H282","v":0},{"$f":"Usage!$HD282","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD282","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN282,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO282,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I282","v":0},{"$f":"Usage!$HU282","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW282,2)","v":0},{"$f":"Usage!$HV282","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX282,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A283","v":282},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B283","v":0},{"$f":"Tenant!$C283","v":0},{"$f":"Tenant!$D283","v":0},{"$f":"Tenant!$E283","v":0},{"$f":"Tenant!$G283","v":0},{"$f":"Usage!$D283","v":"00:00:00"},{"$f":"Usage!$E283","v":"00:00:00"},{"$f":"Usage!$F283","v":0},{"$f":"Usage!$G283","v":0},{"$f":"Usage!$H283","v":0},{"$f":"Usage!$X283","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS283,2)","v":0},{"$f":"Usage!$AA283","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH283,2)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BV283,Usage!$BS283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M283=\"Summer\",Usage!$CK283,Usage!$CH283),2)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BW283,Usage!$BT283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M284=\"Summer\",Usage!$CL283,Usage!$CI283),2)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BX283,Usage!$BU283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M284=\"Summer\",Usage!$CM283,Usage!$CJ283),2)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CC283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M284=\"Summer\",Usage!$CZ283,Usage!$CW283),2)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CD283,Usage!$CA283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M284=\"Summer\",Usage!$DA283,Usage!$CX283),2)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CE283,Usage!$CB283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283=\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M283=\"Summer\",Usage!$DB283,Usage!$CY283),2)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BV283,Usage!$BS283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M283<>\"Summer\",Usage!$CK283,Usage!$CH283),2)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BW283,Usage!$BT283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M284<>\"Summer\",Usage!$CL283,Usage!$CI283),2)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BX283,Usage!$BU283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M284<>\"Summer\",Usage!$CM283,Usage!$CJ283),2)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CC283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M283<>\"Summer\",Usage!$CZ283,Usage!$CW283),2)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CD283,Usage!$CA283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M284<>\"Summer\",Usage!$DA283,Usage!$CX283),2)","v":0},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CE283,Usage!$CB283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M283<>\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M283<>\"Summer\",$G283<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M283=\"Summer\",$G283=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M284<>\"Summer\",Usage!$DB283,Usage!$CY283),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M283=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN283=TRUE,SUM($BD283*$BE283),Usage!$CO283),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M283=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC283=TRUE,SUM($BG283*$BH283),Usage!$DD283),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP283=TRUE,SUM($BJ283*$BK283),Usage!$CQ283),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE283=TRUE,SUM($BM283*$BN283),Usage!$DF283),2)","v":0},{"$f":"ROUND(Usage!$DP283,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV283,2),ROUND(Usage!$DZ283,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX283,2),ROUND(Usage!$EB283,2))","v":0},{"$f":"ROUND(Usage!$GN283,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC283=TRUE,SUM($BU283*$BV283),Usage!$ED283),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH283=TRUE,SUM($BX283*$BY283),Usage!$FI283),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE283=TRUE,SUM($CA283*$CB283),Usage!$EF283),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ283=TRUE,SUM($CD283*$CE283),Usage!$FK283),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH283,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM283,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ283,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M283<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO283,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW283,$BZ283,$CC283,$CF283,$CI283,$CL283,$CO283,$CR283),0)","v":0},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BV283,Usage!$BS283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283=\"Summer\",Usage!$EQ283,Usage!$EN283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BW283,Usage!$BT283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283=\"Summer\",Usage!$ER283,Usage!$EO283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$BX283,Usage!$BU283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283=\"Summer\",Usage!$ES283,Usage!$EP283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CC283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283=\"Summer\",Usage!$FV283,Usage!$FS283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CD283,Usage!$CA283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283=\"Summer\",Usage!$FW283,Usage!$FT283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283=\"Summer\",Usage!$CE283,Usage!$CB283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283=\"Summer\",Usage!$FX283,Usage!$FU283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z283<>\"Summer\",Usage!$BW283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283<>\"Summer\",Usage!$EQ283,Usage!$EN283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BW283,Usage!$BT283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283<>\"Summer\",Usage!$ER283,Usage!$EO283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$BX283,Usage!$BU283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283<>\"Summer\",Usage!$ES283,Usage!$EP283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CC283,Usage!$BZ283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283<>\"Summer\",Usage!$FV283,Usage!$FS283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CD283,Usage!$CA283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283<>\"Summer\",Usage!$FW283,Usage!$FT283),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M283<>\"Summer\",Usage!$CE283,Usage!$CB283)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M283<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M283<>\"Summer\",Usage!$FX283,Usage!$FU283),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW283,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY283,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA283,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H283","v":0},{"$f":"Usage!$HD283","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD283","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN283,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO283,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I283","v":0},{"$f":"Usage!$HU283","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW283,2)","v":0},{"$f":"Usage!$HV283","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX283,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A284","v":283},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B284","v":0},{"$f":"Tenant!$C284","v":0},{"$f":"Tenant!$D284","v":0},{"$f":"Tenant!$E284","v":0},{"$f":"Tenant!$G284","v":0},{"$f":"Usage!$D284","v":"00:00:00"},{"$f":"Usage!$E284","v":"00:00:00"},{"$f":"Usage!$F284","v":0},{"$f":"Usage!$G284","v":0},{"$f":"Usage!$H284","v":0},{"$f":"Usage!$X284","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS284,2)","v":0},{"$f":"Usage!$AA284","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH284,2)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BV284,Usage!$BS284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M284=\"Summer\",Usage!$CK284,Usage!$CH284),2)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BW284,Usage!$BT284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M285=\"Summer\",Usage!$CL284,Usage!$CI284),2)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BX284,Usage!$BU284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M285=\"Summer\",Usage!$CM284,Usage!$CJ284),2)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CC284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M285=\"Summer\",Usage!$CZ284,Usage!$CW284),2)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CD284,Usage!$CA284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M285=\"Summer\",Usage!$DA284,Usage!$CX284),2)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CE284,Usage!$CB284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284=\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M284=\"Summer\",Usage!$DB284,Usage!$CY284),2)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BV284,Usage!$BS284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M284<>\"Summer\",Usage!$CK284,Usage!$CH284),2)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BW284,Usage!$BT284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M285<>\"Summer\",Usage!$CL284,Usage!$CI284),2)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BX284,Usage!$BU284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M285<>\"Summer\",Usage!$CM284,Usage!$CJ284),2)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CC284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M284<>\"Summer\",Usage!$CZ284,Usage!$CW284),2)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CD284,Usage!$CA284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M285<>\"Summer\",Usage!$DA284,Usage!$CX284),2)","v":0},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CE284,Usage!$CB284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M284<>\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M284<>\"Summer\",$G284<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M284=\"Summer\",$G284=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M285<>\"Summer\",Usage!$DB284,Usage!$CY284),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M284=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN284=TRUE,SUM($BD284*$BE284),Usage!$CO284),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M284=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC284=TRUE,SUM($BG284*$BH284),Usage!$DD284),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP284=TRUE,SUM($BJ284*$BK284),Usage!$CQ284),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE284=TRUE,SUM($BM284*$BN284),Usage!$DF284),2)","v":0},{"$f":"ROUND(Usage!$DP284,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV284,2),ROUND(Usage!$DZ284,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX284,2),ROUND(Usage!$EB284,2))","v":0},{"$f":"ROUND(Usage!$GN284,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC284=TRUE,SUM($BU284*$BV284),Usage!$ED284),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH284=TRUE,SUM($BX284*$BY284),Usage!$FI284),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE284=TRUE,SUM($CA284*$CB284),Usage!$EF284),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ284=TRUE,SUM($CD284*$CE284),Usage!$FK284),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH284,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM284,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ284,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M284<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO284,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW284,$BZ284,$CC284,$CF284,$CI284,$CL284,$CO284,$CR284),0)","v":0},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BV284,Usage!$BS284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284=\"Summer\",Usage!$EQ284,Usage!$EN284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BW284,Usage!$BT284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284=\"Summer\",Usage!$ER284,Usage!$EO284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$BX284,Usage!$BU284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284=\"Summer\",Usage!$ES284,Usage!$EP284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CC284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284=\"Summer\",Usage!$FV284,Usage!$FS284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CD284,Usage!$CA284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284=\"Summer\",Usage!$FW284,Usage!$FT284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284=\"Summer\",Usage!$CE284,Usage!$CB284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284=\"Summer\",Usage!$FX284,Usage!$FU284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z284<>\"Summer\",Usage!$BW284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284<>\"Summer\",Usage!$EQ284,Usage!$EN284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BW284,Usage!$BT284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284<>\"Summer\",Usage!$ER284,Usage!$EO284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$BX284,Usage!$BU284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284<>\"Summer\",Usage!$ES284,Usage!$EP284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CC284,Usage!$BZ284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284<>\"Summer\",Usage!$FV284,Usage!$FS284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CD284,Usage!$CA284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284<>\"Summer\",Usage!$FW284,Usage!$FT284),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M284<>\"Summer\",Usage!$CE284,Usage!$CB284)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M284<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M284<>\"Summer\",Usage!$FX284,Usage!$FU284),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW284,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY284,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA284,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H284","v":0},{"$f":"Usage!$HD284","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD284","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN284,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO284,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I284","v":0},{"$f":"Usage!$HU284","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW284,2)","v":0},{"$f":"Usage!$HV284","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX284,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A285","v":284},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B285","v":0},{"$f":"Tenant!$C285","v":0},{"$f":"Tenant!$D285","v":0},{"$f":"Tenant!$E285","v":0},{"$f":"Tenant!$G285","v":0},{"$f":"Usage!$D285","v":"00:00:00"},{"$f":"Usage!$E285","v":"00:00:00"},{"$f":"Usage!$F285","v":0},{"$f":"Usage!$G285","v":0},{"$f":"Usage!$H285","v":0},{"$f":"Usage!$X285","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS285,2)","v":0},{"$f":"Usage!$AA285","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH285,2)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BV285,Usage!$BS285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M285=\"Summer\",Usage!$CK285,Usage!$CH285),2)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BW285,Usage!$BT285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M286=\"Summer\",Usage!$CL285,Usage!$CI285),2)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BX285,Usage!$BU285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M286=\"Summer\",Usage!$CM285,Usage!$CJ285),2)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CC285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M286=\"Summer\",Usage!$CZ285,Usage!$CW285),2)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CD285,Usage!$CA285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M286=\"Summer\",Usage!$DA285,Usage!$CX285),2)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CE285,Usage!$CB285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285=\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M285=\"Summer\",Usage!$DB285,Usage!$CY285),2)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BV285,Usage!$BS285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M285<>\"Summer\",Usage!$CK285,Usage!$CH285),2)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BW285,Usage!$BT285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M286<>\"Summer\",Usage!$CL285,Usage!$CI285),2)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BX285,Usage!$BU285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M286<>\"Summer\",Usage!$CM285,Usage!$CJ285),2)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CC285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M285<>\"Summer\",Usage!$CZ285,Usage!$CW285),2)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CD285,Usage!$CA285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M286<>\"Summer\",Usage!$DA285,Usage!$CX285),2)","v":0},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CE285,Usage!$CB285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M285<>\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M285<>\"Summer\",$G285<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M285=\"Summer\",$G285=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M286<>\"Summer\",Usage!$DB285,Usage!$CY285),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M285=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN285=TRUE,SUM($BD285*$BE285),Usage!$CO285),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M285=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC285=TRUE,SUM($BG285*$BH285),Usage!$DD285),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP285=TRUE,SUM($BJ285*$BK285),Usage!$CQ285),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE285=TRUE,SUM($BM285*$BN285),Usage!$DF285),2)","v":0},{"$f":"ROUND(Usage!$DP285,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV285,2),ROUND(Usage!$DZ285,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX285,2),ROUND(Usage!$EB285,2))","v":0},{"$f":"ROUND(Usage!$GN285,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC285=TRUE,SUM($BU285*$BV285),Usage!$ED285),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH285=TRUE,SUM($BX285*$BY285),Usage!$FI285),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE285=TRUE,SUM($CA285*$CB285),Usage!$EF285),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ285=TRUE,SUM($CD285*$CE285),Usage!$FK285),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH285,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM285,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ285,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M285<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO285,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW285,$BZ285,$CC285,$CF285,$CI285,$CL285,$CO285,$CR285),0)","v":0},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BV285,Usage!$BS285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285=\"Summer\",Usage!$EQ285,Usage!$EN285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BW285,Usage!$BT285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285=\"Summer\",Usage!$ER285,Usage!$EO285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$BX285,Usage!$BU285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285=\"Summer\",Usage!$ES285,Usage!$EP285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CC285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285=\"Summer\",Usage!$FV285,Usage!$FS285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CD285,Usage!$CA285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285=\"Summer\",Usage!$FW285,Usage!$FT285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285=\"Summer\",Usage!$CE285,Usage!$CB285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285=\"Summer\",Usage!$FX285,Usage!$FU285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z285<>\"Summer\",Usage!$BW285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285<>\"Summer\",Usage!$EQ285,Usage!$EN285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BW285,Usage!$BT285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285<>\"Summer\",Usage!$ER285,Usage!$EO285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$BX285,Usage!$BU285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285<>\"Summer\",Usage!$ES285,Usage!$EP285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CC285,Usage!$BZ285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285<>\"Summer\",Usage!$FV285,Usage!$FS285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CD285,Usage!$CA285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285<>\"Summer\",Usage!$FW285,Usage!$FT285),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M285<>\"Summer\",Usage!$CE285,Usage!$CB285)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M285<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M285<>\"Summer\",Usage!$FX285,Usage!$FU285),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW285,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY285,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA285,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H285","v":0},{"$f":"Usage!$HD285","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD285","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN285,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO285,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I285","v":0},{"$f":"Usage!$HU285","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW285,2)","v":0},{"$f":"Usage!$HV285","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX285,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A286","v":285},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B286","v":0},{"$f":"Tenant!$C286","v":0},{"$f":"Tenant!$D286","v":0},{"$f":"Tenant!$E286","v":0},{"$f":"Tenant!$G286","v":0},{"$f":"Usage!$D286","v":"00:00:00"},{"$f":"Usage!$E286","v":"00:00:00"},{"$f":"Usage!$F286","v":0},{"$f":"Usage!$G286","v":0},{"$f":"Usage!$H286","v":0},{"$f":"Usage!$X286","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS286,2)","v":0},{"$f":"Usage!$AA286","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH286,2)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BV286,Usage!$BS286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M286=\"Summer\",Usage!$CK286,Usage!$CH286),2)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BW286,Usage!$BT286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M287=\"Summer\",Usage!$CL286,Usage!$CI286),2)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BX286,Usage!$BU286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M287=\"Summer\",Usage!$CM286,Usage!$CJ286),2)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CC286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M287=\"Summer\",Usage!$CZ286,Usage!$CW286),2)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CD286,Usage!$CA286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M287=\"Summer\",Usage!$DA286,Usage!$CX286),2)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CE286,Usage!$CB286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286=\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M286=\"Summer\",Usage!$DB286,Usage!$CY286),2)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BV286,Usage!$BS286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M286<>\"Summer\",Usage!$CK286,Usage!$CH286),2)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BW286,Usage!$BT286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M287<>\"Summer\",Usage!$CL286,Usage!$CI286),2)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BX286,Usage!$BU286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M287<>\"Summer\",Usage!$CM286,Usage!$CJ286),2)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CC286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M286<>\"Summer\",Usage!$CZ286,Usage!$CW286),2)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CD286,Usage!$CA286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M287<>\"Summer\",Usage!$DA286,Usage!$CX286),2)","v":0},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CE286,Usage!$CB286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M286<>\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M286<>\"Summer\",$G286<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M286=\"Summer\",$G286=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M287<>\"Summer\",Usage!$DB286,Usage!$CY286),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M286=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN286=TRUE,SUM($BD286*$BE286),Usage!$CO286),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M286=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC286=TRUE,SUM($BG286*$BH286),Usage!$DD286),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP286=TRUE,SUM($BJ286*$BK286),Usage!$CQ286),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE286=TRUE,SUM($BM286*$BN286),Usage!$DF286),2)","v":0},{"$f":"ROUND(Usage!$DP286,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV286,2),ROUND(Usage!$DZ286,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX286,2),ROUND(Usage!$EB286,2))","v":0},{"$f":"ROUND(Usage!$GN286,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC286=TRUE,SUM($BU286*$BV286),Usage!$ED286),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH286=TRUE,SUM($BX286*$BY286),Usage!$FI286),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE286=TRUE,SUM($CA286*$CB286),Usage!$EF286),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ286=TRUE,SUM($CD286*$CE286),Usage!$FK286),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH286,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM286,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ286,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M286<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO286,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW286,$BZ286,$CC286,$CF286,$CI286,$CL286,$CO286,$CR286),0)","v":0},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BV286,Usage!$BS286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286=\"Summer\",Usage!$EQ286,Usage!$EN286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BW286,Usage!$BT286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286=\"Summer\",Usage!$ER286,Usage!$EO286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$BX286,Usage!$BU286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286=\"Summer\",Usage!$ES286,Usage!$EP286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CC286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286=\"Summer\",Usage!$FV286,Usage!$FS286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CD286,Usage!$CA286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286=\"Summer\",Usage!$FW286,Usage!$FT286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286=\"Summer\",Usage!$CE286,Usage!$CB286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286=\"Summer\",Usage!$FX286,Usage!$FU286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z286<>\"Summer\",Usage!$BW286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286<>\"Summer\",Usage!$EQ286,Usage!$EN286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BW286,Usage!$BT286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286<>\"Summer\",Usage!$ER286,Usage!$EO286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$BX286,Usage!$BU286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286<>\"Summer\",Usage!$ES286,Usage!$EP286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CC286,Usage!$BZ286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286<>\"Summer\",Usage!$FV286,Usage!$FS286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CD286,Usage!$CA286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286<>\"Summer\",Usage!$FW286,Usage!$FT286),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M286<>\"Summer\",Usage!$CE286,Usage!$CB286)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M286<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M286<>\"Summer\",Usage!$FX286,Usage!$FU286),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW286,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY286,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA286,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H286","v":0},{"$f":"Usage!$HD286","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD286","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN286,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO286,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I286","v":0},{"$f":"Usage!$HU286","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW286,2)","v":0},{"$f":"Usage!$HV286","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX286,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A287","v":286},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B287","v":0},{"$f":"Tenant!$C287","v":0},{"$f":"Tenant!$D287","v":0},{"$f":"Tenant!$E287","v":0},{"$f":"Tenant!$G287","v":0},{"$f":"Usage!$D287","v":"00:00:00"},{"$f":"Usage!$E287","v":"00:00:00"},{"$f":"Usage!$F287","v":0},{"$f":"Usage!$G287","v":0},{"$f":"Usage!$H287","v":0},{"$f":"Usage!$X287","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS287,2)","v":0},{"$f":"Usage!$AA287","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH287,2)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BV287,Usage!$BS287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M287=\"Summer\",Usage!$CK287,Usage!$CH287),2)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BW287,Usage!$BT287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M288=\"Summer\",Usage!$CL287,Usage!$CI287),2)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BX287,Usage!$BU287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M288=\"Summer\",Usage!$CM287,Usage!$CJ287),2)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CC287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M288=\"Summer\",Usage!$CZ287,Usage!$CW287),2)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CD287,Usage!$CA287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M288=\"Summer\",Usage!$DA287,Usage!$CX287),2)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CE287,Usage!$CB287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287=\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M287=\"Summer\",Usage!$DB287,Usage!$CY287),2)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BV287,Usage!$BS287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M287<>\"Summer\",Usage!$CK287,Usage!$CH287),2)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BW287,Usage!$BT287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M288<>\"Summer\",Usage!$CL287,Usage!$CI287),2)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BX287,Usage!$BU287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M288<>\"Summer\",Usage!$CM287,Usage!$CJ287),2)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CC287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M287<>\"Summer\",Usage!$CZ287,Usage!$CW287),2)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CD287,Usage!$CA287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M288<>\"Summer\",Usage!$DA287,Usage!$CX287),2)","v":0},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CE287,Usage!$CB287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M287<>\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M287<>\"Summer\",$G287<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M287=\"Summer\",$G287=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M288<>\"Summer\",Usage!$DB287,Usage!$CY287),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M287=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN287=TRUE,SUM($BD287*$BE287),Usage!$CO287),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M287=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC287=TRUE,SUM($BG287*$BH287),Usage!$DD287),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP287=TRUE,SUM($BJ287*$BK287),Usage!$CQ287),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE287=TRUE,SUM($BM287*$BN287),Usage!$DF287),2)","v":0},{"$f":"ROUND(Usage!$DP287,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV287,2),ROUND(Usage!$DZ287,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX287,2),ROUND(Usage!$EB287,2))","v":0},{"$f":"ROUND(Usage!$GN287,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC287=TRUE,SUM($BU287*$BV287),Usage!$ED287),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH287=TRUE,SUM($BX287*$BY287),Usage!$FI287),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE287=TRUE,SUM($CA287*$CB287),Usage!$EF287),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ287=TRUE,SUM($CD287*$CE287),Usage!$FK287),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH287,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM287,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ287,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M287<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO287,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW287,$BZ287,$CC287,$CF287,$CI287,$CL287,$CO287,$CR287),0)","v":0},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BV287,Usage!$BS287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287=\"Summer\",Usage!$EQ287,Usage!$EN287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BW287,Usage!$BT287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287=\"Summer\",Usage!$ER287,Usage!$EO287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$BX287,Usage!$BU287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287=\"Summer\",Usage!$ES287,Usage!$EP287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CC287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287=\"Summer\",Usage!$FV287,Usage!$FS287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CD287,Usage!$CA287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287=\"Summer\",Usage!$FW287,Usage!$FT287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287=\"Summer\",Usage!$CE287,Usage!$CB287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287=\"Summer\",Usage!$FX287,Usage!$FU287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z287<>\"Summer\",Usage!$BW287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287<>\"Summer\",Usage!$EQ287,Usage!$EN287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BW287,Usage!$BT287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287<>\"Summer\",Usage!$ER287,Usage!$EO287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$BX287,Usage!$BU287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287<>\"Summer\",Usage!$ES287,Usage!$EP287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CC287,Usage!$BZ287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287<>\"Summer\",Usage!$FV287,Usage!$FS287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CD287,Usage!$CA287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287<>\"Summer\",Usage!$FW287,Usage!$FT287),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M287<>\"Summer\",Usage!$CE287,Usage!$CB287)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M287<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M287<>\"Summer\",Usage!$FX287,Usage!$FU287),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW287,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY287,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA287,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H287","v":0},{"$f":"Usage!$HD287","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD287","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN287,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO287,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I287","v":0},{"$f":"Usage!$HU287","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW287,2)","v":0},{"$f":"Usage!$HV287","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX287,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A288","v":287},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B288","v":0},{"$f":"Tenant!$C288","v":0},{"$f":"Tenant!$D288","v":0},{"$f":"Tenant!$E288","v":0},{"$f":"Tenant!$G288","v":0},{"$f":"Usage!$D288","v":"00:00:00"},{"$f":"Usage!$E288","v":"00:00:00"},{"$f":"Usage!$F288","v":0},{"$f":"Usage!$G288","v":0},{"$f":"Usage!$H288","v":0},{"$f":"Usage!$X288","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS288,2)","v":0},{"$f":"Usage!$AA288","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH288,2)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BV288,Usage!$BS288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M288=\"Summer\",Usage!$CK288,Usage!$CH288),2)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BW288,Usage!$BT288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M289=\"Summer\",Usage!$CL288,Usage!$CI288),2)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BX288,Usage!$BU288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M289=\"Summer\",Usage!$CM288,Usage!$CJ288),2)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CC288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M289=\"Summer\",Usage!$CZ288,Usage!$CW288),2)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CD288,Usage!$CA288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M289=\"Summer\",Usage!$DA288,Usage!$CX288),2)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CE288,Usage!$CB288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288=\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M288=\"Summer\",Usage!$DB288,Usage!$CY288),2)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BV288,Usage!$BS288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M288<>\"Summer\",Usage!$CK288,Usage!$CH288),2)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BW288,Usage!$BT288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M289<>\"Summer\",Usage!$CL288,Usage!$CI288),2)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BX288,Usage!$BU288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M289<>\"Summer\",Usage!$CM288,Usage!$CJ288),2)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CC288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M288<>\"Summer\",Usage!$CZ288,Usage!$CW288),2)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CD288,Usage!$CA288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M289<>\"Summer\",Usage!$DA288,Usage!$CX288),2)","v":0},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CE288,Usage!$CB288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M288<>\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M288<>\"Summer\",$G288<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M288=\"Summer\",$G288=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M289<>\"Summer\",Usage!$DB288,Usage!$CY288),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M288=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN288=TRUE,SUM($BD288*$BE288),Usage!$CO288),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M288=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC288=TRUE,SUM($BG288*$BH288),Usage!$DD288),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP288=TRUE,SUM($BJ288*$BK288),Usage!$CQ288),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE288=TRUE,SUM($BM288*$BN288),Usage!$DF288),2)","v":0},{"$f":"ROUND(Usage!$DP288,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV288,2),ROUND(Usage!$DZ288,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX288,2),ROUND(Usage!$EB288,2))","v":0},{"$f":"ROUND(Usage!$GN288,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC288=TRUE,SUM($BU288*$BV288),Usage!$ED288),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH288=TRUE,SUM($BX288*$BY288),Usage!$FI288),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE288=TRUE,SUM($CA288*$CB288),Usage!$EF288),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ288=TRUE,SUM($CD288*$CE288),Usage!$FK288),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH288,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM288,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ288,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M288<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO288,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW288,$BZ288,$CC288,$CF288,$CI288,$CL288,$CO288,$CR288),0)","v":0},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BV288,Usage!$BS288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288=\"Summer\",Usage!$EQ288,Usage!$EN288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BW288,Usage!$BT288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288=\"Summer\",Usage!$ER288,Usage!$EO288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$BX288,Usage!$BU288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288=\"Summer\",Usage!$ES288,Usage!$EP288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CC288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288=\"Summer\",Usage!$FV288,Usage!$FS288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CD288,Usage!$CA288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288=\"Summer\",Usage!$FW288,Usage!$FT288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288=\"Summer\",Usage!$CE288,Usage!$CB288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288=\"Summer\",Usage!$FX288,Usage!$FU288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z288<>\"Summer\",Usage!$BW288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288<>\"Summer\",Usage!$EQ288,Usage!$EN288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BW288,Usage!$BT288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288<>\"Summer\",Usage!$ER288,Usage!$EO288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$BX288,Usage!$BU288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288<>\"Summer\",Usage!$ES288,Usage!$EP288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CC288,Usage!$BZ288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288<>\"Summer\",Usage!$FV288,Usage!$FS288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CD288,Usage!$CA288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288<>\"Summer\",Usage!$FW288,Usage!$FT288),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M288<>\"Summer\",Usage!$CE288,Usage!$CB288)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M288<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M288<>\"Summer\",Usage!$FX288,Usage!$FU288),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW288,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY288,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA288,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H288","v":0},{"$f":"Usage!$HD288","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD288","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN288,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO288,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I288","v":0},{"$f":"Usage!$HU288","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW288,2)","v":0},{"$f":"Usage!$HV288","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX288,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A289","v":288},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B289","v":0},{"$f":"Tenant!$C289","v":0},{"$f":"Tenant!$D289","v":0},{"$f":"Tenant!$E289","v":0},{"$f":"Tenant!$G289","v":0},{"$f":"Usage!$D289","v":"00:00:00"},{"$f":"Usage!$E289","v":"00:00:00"},{"$f":"Usage!$F289","v":0},{"$f":"Usage!$G289","v":0},{"$f":"Usage!$H289","v":0},{"$f":"Usage!$X289","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS289,2)","v":0},{"$f":"Usage!$AA289","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH289,2)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BV289,Usage!$BS289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M289=\"Summer\",Usage!$CK289,Usage!$CH289),2)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BW289,Usage!$BT289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M290=\"Summer\",Usage!$CL289,Usage!$CI289),2)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BX289,Usage!$BU289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M290=\"Summer\",Usage!$CM289,Usage!$CJ289),2)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CC289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M290=\"Summer\",Usage!$CZ289,Usage!$CW289),2)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CD289,Usage!$CA289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M290=\"Summer\",Usage!$DA289,Usage!$CX289),2)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CE289,Usage!$CB289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289=\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M289=\"Summer\",Usage!$DB289,Usage!$CY289),2)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BV289,Usage!$BS289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M289<>\"Summer\",Usage!$CK289,Usage!$CH289),2)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BW289,Usage!$BT289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M290<>\"Summer\",Usage!$CL289,Usage!$CI289),2)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BX289,Usage!$BU289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M290<>\"Summer\",Usage!$CM289,Usage!$CJ289),2)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CC289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M289<>\"Summer\",Usage!$CZ289,Usage!$CW289),2)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CD289,Usage!$CA289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M290<>\"Summer\",Usage!$DA289,Usage!$CX289),2)","v":0},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CE289,Usage!$CB289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M289<>\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M289<>\"Summer\",$G289<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M289=\"Summer\",$G289=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M290<>\"Summer\",Usage!$DB289,Usage!$CY289),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M289=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN289=TRUE,SUM($BD289*$BE289),Usage!$CO289),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M289=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC289=TRUE,SUM($BG289*$BH289),Usage!$DD289),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP289=TRUE,SUM($BJ289*$BK289),Usage!$CQ289),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE289=TRUE,SUM($BM289*$BN289),Usage!$DF289),2)","v":0},{"$f":"ROUND(Usage!$DP289,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV289,2),ROUND(Usage!$DZ289,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX289,2),ROUND(Usage!$EB289,2))","v":0},{"$f":"ROUND(Usage!$GN289,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC289=TRUE,SUM($BU289*$BV289),Usage!$ED289),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH289=TRUE,SUM($BX289*$BY289),Usage!$FI289),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE289=TRUE,SUM($CA289*$CB289),Usage!$EF289),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ289=TRUE,SUM($CD289*$CE289),Usage!$FK289),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH289,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM289,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ289,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M289<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO289,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW289,$BZ289,$CC289,$CF289,$CI289,$CL289,$CO289,$CR289),0)","v":0},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BV289,Usage!$BS289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289=\"Summer\",Usage!$EQ289,Usage!$EN289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BW289,Usage!$BT289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289=\"Summer\",Usage!$ER289,Usage!$EO289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$BX289,Usage!$BU289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289=\"Summer\",Usage!$ES289,Usage!$EP289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CC289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289=\"Summer\",Usage!$FV289,Usage!$FS289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CD289,Usage!$CA289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289=\"Summer\",Usage!$FW289,Usage!$FT289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289=\"Summer\",Usage!$CE289,Usage!$CB289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289=\"Summer\",Usage!$FX289,Usage!$FU289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z289<>\"Summer\",Usage!$BW289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289<>\"Summer\",Usage!$EQ289,Usage!$EN289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BW289,Usage!$BT289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289<>\"Summer\",Usage!$ER289,Usage!$EO289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$BX289,Usage!$BU289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289<>\"Summer\",Usage!$ES289,Usage!$EP289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CC289,Usage!$BZ289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289<>\"Summer\",Usage!$FV289,Usage!$FS289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CD289,Usage!$CA289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289<>\"Summer\",Usage!$FW289,Usage!$FT289),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M289<>\"Summer\",Usage!$CE289,Usage!$CB289)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M289<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M289<>\"Summer\",Usage!$FX289,Usage!$FU289),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW289,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY289,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA289,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H289","v":0},{"$f":"Usage!$HD289","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD289","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN289,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO289,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I289","v":0},{"$f":"Usage!$HU289","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW289,2)","v":0},{"$f":"Usage!$HV289","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX289,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A290","v":289},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B290","v":0},{"$f":"Tenant!$C290","v":0},{"$f":"Tenant!$D290","v":0},{"$f":"Tenant!$E290","v":0},{"$f":"Tenant!$G290","v":0},{"$f":"Usage!$D290","v":"00:00:00"},{"$f":"Usage!$E290","v":"00:00:00"},{"$f":"Usage!$F290","v":0},{"$f":"Usage!$G290","v":0},{"$f":"Usage!$H290","v":0},{"$f":"Usage!$X290","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS290,2)","v":0},{"$f":"Usage!$AA290","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH290,2)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BV290,Usage!$BS290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M290=\"Summer\",Usage!$CK290,Usage!$CH290),2)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BW290,Usage!$BT290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M291=\"Summer\",Usage!$CL290,Usage!$CI290),2)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BX290,Usage!$BU290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M291=\"Summer\",Usage!$CM290,Usage!$CJ290),2)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CC290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M291=\"Summer\",Usage!$CZ290,Usage!$CW290),2)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CD290,Usage!$CA290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M291=\"Summer\",Usage!$DA290,Usage!$CX290),2)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CE290,Usage!$CB290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290=\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M290=\"Summer\",Usage!$DB290,Usage!$CY290),2)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BV290,Usage!$BS290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M290<>\"Summer\",Usage!$CK290,Usage!$CH290),2)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BW290,Usage!$BT290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M291<>\"Summer\",Usage!$CL290,Usage!$CI290),2)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BX290,Usage!$BU290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M291<>\"Summer\",Usage!$CM290,Usage!$CJ290),2)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CC290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M290<>\"Summer\",Usage!$CZ290,Usage!$CW290),2)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CD290,Usage!$CA290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M291<>\"Summer\",Usage!$DA290,Usage!$CX290),2)","v":0},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CE290,Usage!$CB290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M290<>\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M290<>\"Summer\",$G290<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M290=\"Summer\",$G290=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M291<>\"Summer\",Usage!$DB290,Usage!$CY290),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M290=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN290=TRUE,SUM($BD290*$BE290),Usage!$CO290),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M290=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC290=TRUE,SUM($BG290*$BH290),Usage!$DD290),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP290=TRUE,SUM($BJ290*$BK290),Usage!$CQ290),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE290=TRUE,SUM($BM290*$BN290),Usage!$DF290),2)","v":0},{"$f":"ROUND(Usage!$DP290,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV290,2),ROUND(Usage!$DZ290,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX290,2),ROUND(Usage!$EB290,2))","v":0},{"$f":"ROUND(Usage!$GN290,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC290=TRUE,SUM($BU290*$BV290),Usage!$ED290),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH290=TRUE,SUM($BX290*$BY290),Usage!$FI290),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE290=TRUE,SUM($CA290*$CB290),Usage!$EF290),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ290=TRUE,SUM($CD290*$CE290),Usage!$FK290),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH290,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM290,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ290,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M290<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO290,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW290,$BZ290,$CC290,$CF290,$CI290,$CL290,$CO290,$CR290),0)","v":0},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BV290,Usage!$BS290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290=\"Summer\",Usage!$EQ290,Usage!$EN290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BW290,Usage!$BT290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290=\"Summer\",Usage!$ER290,Usage!$EO290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$BX290,Usage!$BU290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290=\"Summer\",Usage!$ES290,Usage!$EP290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CC290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290=\"Summer\",Usage!$FV290,Usage!$FS290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CD290,Usage!$CA290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290=\"Summer\",Usage!$FW290,Usage!$FT290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290=\"Summer\",Usage!$CE290,Usage!$CB290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290=\"Summer\",Usage!$FX290,Usage!$FU290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z290<>\"Summer\",Usage!$BW290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290<>\"Summer\",Usage!$EQ290,Usage!$EN290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BW290,Usage!$BT290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290<>\"Summer\",Usage!$ER290,Usage!$EO290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$BX290,Usage!$BU290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290<>\"Summer\",Usage!$ES290,Usage!$EP290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CC290,Usage!$BZ290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290<>\"Summer\",Usage!$FV290,Usage!$FS290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CD290,Usage!$CA290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290<>\"Summer\",Usage!$FW290,Usage!$FT290),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M290<>\"Summer\",Usage!$CE290,Usage!$CB290)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M290<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M290<>\"Summer\",Usage!$FX290,Usage!$FU290),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW290,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY290,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA290,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H290","v":0},{"$f":"Usage!$HD290","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD290","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN290,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO290,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I290","v":0},{"$f":"Usage!$HU290","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW290,2)","v":0},{"$f":"Usage!$HV290","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX290,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A291","v":290},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B291","v":0},{"$f":"Tenant!$C291","v":0},{"$f":"Tenant!$D291","v":0},{"$f":"Tenant!$E291","v":0},{"$f":"Tenant!$G291","v":0},{"$f":"Usage!$D291","v":"00:00:00"},{"$f":"Usage!$E291","v":"00:00:00"},{"$f":"Usage!$F291","v":0},{"$f":"Usage!$G291","v":0},{"$f":"Usage!$H291","v":0},{"$f":"Usage!$X291","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS291,2)","v":0},{"$f":"Usage!$AA291","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH291,2)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BV291,Usage!$BS291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M291=\"Summer\",Usage!$CK291,Usage!$CH291),2)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BW291,Usage!$BT291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M292=\"Summer\",Usage!$CL291,Usage!$CI291),2)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BX291,Usage!$BU291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M292=\"Summer\",Usage!$CM291,Usage!$CJ291),2)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CC291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M292=\"Summer\",Usage!$CZ291,Usage!$CW291),2)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CD291,Usage!$CA291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M292=\"Summer\",Usage!$DA291,Usage!$CX291),2)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CE291,Usage!$CB291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291=\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M291=\"Summer\",Usage!$DB291,Usage!$CY291),2)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BV291,Usage!$BS291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M291<>\"Summer\",Usage!$CK291,Usage!$CH291),2)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BW291,Usage!$BT291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M292<>\"Summer\",Usage!$CL291,Usage!$CI291),2)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BX291,Usage!$BU291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M292<>\"Summer\",Usage!$CM291,Usage!$CJ291),2)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CC291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M291<>\"Summer\",Usage!$CZ291,Usage!$CW291),2)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CD291,Usage!$CA291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M292<>\"Summer\",Usage!$DA291,Usage!$CX291),2)","v":0},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CE291,Usage!$CB291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M291<>\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M291<>\"Summer\",$G291<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M291=\"Summer\",$G291=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M292<>\"Summer\",Usage!$DB291,Usage!$CY291),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M291=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN291=TRUE,SUM($BD291*$BE291),Usage!$CO291),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M291=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC291=TRUE,SUM($BG291*$BH291),Usage!$DD291),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP291=TRUE,SUM($BJ291*$BK291),Usage!$CQ291),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE291=TRUE,SUM($BM291*$BN291),Usage!$DF291),2)","v":0},{"$f":"ROUND(Usage!$DP291,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV291,2),ROUND(Usage!$DZ291,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX291,2),ROUND(Usage!$EB291,2))","v":0},{"$f":"ROUND(Usage!$GN291,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC291=TRUE,SUM($BU291*$BV291),Usage!$ED291),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH291=TRUE,SUM($BX291*$BY291),Usage!$FI291),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE291=TRUE,SUM($CA291*$CB291),Usage!$EF291),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ291=TRUE,SUM($CD291*$CE291),Usage!$FK291),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH291,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM291,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ291,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M291<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO291,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW291,$BZ291,$CC291,$CF291,$CI291,$CL291,$CO291,$CR291),0)","v":0},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BV291,Usage!$BS291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291=\"Summer\",Usage!$EQ291,Usage!$EN291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BW291,Usage!$BT291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291=\"Summer\",Usage!$ER291,Usage!$EO291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$BX291,Usage!$BU291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291=\"Summer\",Usage!$ES291,Usage!$EP291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CC291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291=\"Summer\",Usage!$FV291,Usage!$FS291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CD291,Usage!$CA291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291=\"Summer\",Usage!$FW291,Usage!$FT291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291=\"Summer\",Usage!$CE291,Usage!$CB291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291=\"Summer\",Usage!$FX291,Usage!$FU291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z291<>\"Summer\",Usage!$BW291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291<>\"Summer\",Usage!$EQ291,Usage!$EN291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BW291,Usage!$BT291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291<>\"Summer\",Usage!$ER291,Usage!$EO291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$BX291,Usage!$BU291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291<>\"Summer\",Usage!$ES291,Usage!$EP291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CC291,Usage!$BZ291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291<>\"Summer\",Usage!$FV291,Usage!$FS291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CD291,Usage!$CA291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291<>\"Summer\",Usage!$FW291,Usage!$FT291),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M291<>\"Summer\",Usage!$CE291,Usage!$CB291)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M291<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M291<>\"Summer\",Usage!$FX291,Usage!$FU291),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW291,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY291,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA291,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H291","v":0},{"$f":"Usage!$HD291","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD291","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN291,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO291,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I291","v":0},{"$f":"Usage!$HU291","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW291,2)","v":0},{"$f":"Usage!$HV291","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX291,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A292","v":291},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B292","v":0},{"$f":"Tenant!$C292","v":0},{"$f":"Tenant!$D292","v":0},{"$f":"Tenant!$E292","v":0},{"$f":"Tenant!$G292","v":0},{"$f":"Usage!$D292","v":"00:00:00"},{"$f":"Usage!$E292","v":"00:00:00"},{"$f":"Usage!$F292","v":0},{"$f":"Usage!$G292","v":0},{"$f":"Usage!$H292","v":0},{"$f":"Usage!$X292","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS292,2)","v":0},{"$f":"Usage!$AA292","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH292,2)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BV292,Usage!$BS292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M292=\"Summer\",Usage!$CK292,Usage!$CH292),2)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BW292,Usage!$BT292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M293=\"Summer\",Usage!$CL292,Usage!$CI292),2)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BX292,Usage!$BU292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M293=\"Summer\",Usage!$CM292,Usage!$CJ292),2)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CC292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M293=\"Summer\",Usage!$CZ292,Usage!$CW292),2)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CD292,Usage!$CA292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M293=\"Summer\",Usage!$DA292,Usage!$CX292),2)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CE292,Usage!$CB292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292=\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M292=\"Summer\",Usage!$DB292,Usage!$CY292),2)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BV292,Usage!$BS292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M292<>\"Summer\",Usage!$CK292,Usage!$CH292),2)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BW292,Usage!$BT292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M293<>\"Summer\",Usage!$CL292,Usage!$CI292),2)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BX292,Usage!$BU292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M293<>\"Summer\",Usage!$CM292,Usage!$CJ292),2)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CC292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M292<>\"Summer\",Usage!$CZ292,Usage!$CW292),2)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CD292,Usage!$CA292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M293<>\"Summer\",Usage!$DA292,Usage!$CX292),2)","v":0},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CE292,Usage!$CB292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M292<>\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M292<>\"Summer\",$G292<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M292=\"Summer\",$G292=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M293<>\"Summer\",Usage!$DB292,Usage!$CY292),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M292=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN292=TRUE,SUM($BD292*$BE292),Usage!$CO292),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M292=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC292=TRUE,SUM($BG292*$BH292),Usage!$DD292),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP292=TRUE,SUM($BJ292*$BK292),Usage!$CQ292),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE292=TRUE,SUM($BM292*$BN292),Usage!$DF292),2)","v":0},{"$f":"ROUND(Usage!$DP292,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV292,2),ROUND(Usage!$DZ292,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX292,2),ROUND(Usage!$EB292,2))","v":0},{"$f":"ROUND(Usage!$GN292,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC292=TRUE,SUM($BU292*$BV292),Usage!$ED292),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH292=TRUE,SUM($BX292*$BY292),Usage!$FI292),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE292=TRUE,SUM($CA292*$CB292),Usage!$EF292),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ292=TRUE,SUM($CD292*$CE292),Usage!$FK292),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH292,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM292,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ292,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M292<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO292,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW292,$BZ292,$CC292,$CF292,$CI292,$CL292,$CO292,$CR292),0)","v":0},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BV292,Usage!$BS292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292=\"Summer\",Usage!$EQ292,Usage!$EN292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BW292,Usage!$BT292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292=\"Summer\",Usage!$ER292,Usage!$EO292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$BX292,Usage!$BU292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292=\"Summer\",Usage!$ES292,Usage!$EP292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CC292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292=\"Summer\",Usage!$FV292,Usage!$FS292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CD292,Usage!$CA292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292=\"Summer\",Usage!$FW292,Usage!$FT292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292=\"Summer\",Usage!$CE292,Usage!$CB292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292=\"Summer\",Usage!$FX292,Usage!$FU292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z292<>\"Summer\",Usage!$BW292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292<>\"Summer\",Usage!$EQ292,Usage!$EN292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BW292,Usage!$BT292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292<>\"Summer\",Usage!$ER292,Usage!$EO292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$BX292,Usage!$BU292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292<>\"Summer\",Usage!$ES292,Usage!$EP292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CC292,Usage!$BZ292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292<>\"Summer\",Usage!$FV292,Usage!$FS292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CD292,Usage!$CA292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292<>\"Summer\",Usage!$FW292,Usage!$FT292),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M292<>\"Summer\",Usage!$CE292,Usage!$CB292)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M292<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M292<>\"Summer\",Usage!$FX292,Usage!$FU292),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW292,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY292,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA292,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H292","v":0},{"$f":"Usage!$HD292","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD292","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN292,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO292,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I292","v":0},{"$f":"Usage!$HU292","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW292,2)","v":0},{"$f":"Usage!$HV292","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX292,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A293","v":292},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B293","v":0},{"$f":"Tenant!$C293","v":0},{"$f":"Tenant!$D293","v":0},{"$f":"Tenant!$E293","v":0},{"$f":"Tenant!$G293","v":0},{"$f":"Usage!$D293","v":"00:00:00"},{"$f":"Usage!$E293","v":"00:00:00"},{"$f":"Usage!$F293","v":0},{"$f":"Usage!$G293","v":0},{"$f":"Usage!$H293","v":0},{"$f":"Usage!$X293","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS293,2)","v":0},{"$f":"Usage!$AA293","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH293,2)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BV293,Usage!$BS293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M293=\"Summer\",Usage!$CK293,Usage!$CH293),2)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BW293,Usage!$BT293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M294=\"Summer\",Usage!$CL293,Usage!$CI293),2)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BX293,Usage!$BU293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M294=\"Summer\",Usage!$CM293,Usage!$CJ293),2)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CC293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M294=\"Summer\",Usage!$CZ293,Usage!$CW293),2)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CD293,Usage!$CA293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M294=\"Summer\",Usage!$DA293,Usage!$CX293),2)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CE293,Usage!$CB293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293=\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M293=\"Summer\",Usage!$DB293,Usage!$CY293),2)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BV293,Usage!$BS293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M293<>\"Summer\",Usage!$CK293,Usage!$CH293),2)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BW293,Usage!$BT293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M294<>\"Summer\",Usage!$CL293,Usage!$CI293),2)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BX293,Usage!$BU293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M294<>\"Summer\",Usage!$CM293,Usage!$CJ293),2)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CC293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M293<>\"Summer\",Usage!$CZ293,Usage!$CW293),2)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CD293,Usage!$CA293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M294<>\"Summer\",Usage!$DA293,Usage!$CX293),2)","v":0},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CE293,Usage!$CB293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M293<>\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M293<>\"Summer\",$G293<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M293=\"Summer\",$G293=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M294<>\"Summer\",Usage!$DB293,Usage!$CY293),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M293=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN293=TRUE,SUM($BD293*$BE293),Usage!$CO293),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M293=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC293=TRUE,SUM($BG293*$BH293),Usage!$DD293),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP293=TRUE,SUM($BJ293*$BK293),Usage!$CQ293),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE293=TRUE,SUM($BM293*$BN293),Usage!$DF293),2)","v":0},{"$f":"ROUND(Usage!$DP293,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV293,2),ROUND(Usage!$DZ293,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX293,2),ROUND(Usage!$EB293,2))","v":0},{"$f":"ROUND(Usage!$GN293,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC293=TRUE,SUM($BU293*$BV293),Usage!$ED293),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH293=TRUE,SUM($BX293*$BY293),Usage!$FI293),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE293=TRUE,SUM($CA293*$CB293),Usage!$EF293),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ293=TRUE,SUM($CD293*$CE293),Usage!$FK293),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH293,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM293,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ293,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M293<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO293,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW293,$BZ293,$CC293,$CF293,$CI293,$CL293,$CO293,$CR293),0)","v":0},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BV293,Usage!$BS293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293=\"Summer\",Usage!$EQ293,Usage!$EN293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BW293,Usage!$BT293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293=\"Summer\",Usage!$ER293,Usage!$EO293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$BX293,Usage!$BU293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293=\"Summer\",Usage!$ES293,Usage!$EP293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CC293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293=\"Summer\",Usage!$FV293,Usage!$FS293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CD293,Usage!$CA293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293=\"Summer\",Usage!$FW293,Usage!$FT293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293=\"Summer\",Usage!$CE293,Usage!$CB293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293=\"Summer\",Usage!$FX293,Usage!$FU293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z293<>\"Summer\",Usage!$BW293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293<>\"Summer\",Usage!$EQ293,Usage!$EN293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BW293,Usage!$BT293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293<>\"Summer\",Usage!$ER293,Usage!$EO293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$BX293,Usage!$BU293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293<>\"Summer\",Usage!$ES293,Usage!$EP293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CC293,Usage!$BZ293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293<>\"Summer\",Usage!$FV293,Usage!$FS293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CD293,Usage!$CA293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293<>\"Summer\",Usage!$FW293,Usage!$FT293),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M293<>\"Summer\",Usage!$CE293,Usage!$CB293)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M293<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M293<>\"Summer\",Usage!$FX293,Usage!$FU293),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW293,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY293,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA293,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H293","v":0},{"$f":"Usage!$HD293","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD293","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN293,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO293,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I293","v":0},{"$f":"Usage!$HU293","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW293,2)","v":0},{"$f":"Usage!$HV293","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX293,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A294","v":293},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B294","v":0},{"$f":"Tenant!$C294","v":0},{"$f":"Tenant!$D294","v":0},{"$f":"Tenant!$E294","v":0},{"$f":"Tenant!$G294","v":0},{"$f":"Usage!$D294","v":"00:00:00"},{"$f":"Usage!$E294","v":"00:00:00"},{"$f":"Usage!$F294","v":0},{"$f":"Usage!$G294","v":0},{"$f":"Usage!$H294","v":0},{"$f":"Usage!$X294","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS294,2)","v":0},{"$f":"Usage!$AA294","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH294,2)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BV294,Usage!$BS294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M294=\"Summer\",Usage!$CK294,Usage!$CH294),2)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BW294,Usage!$BT294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M295=\"Summer\",Usage!$CL294,Usage!$CI294),2)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BX294,Usage!$BU294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M295=\"Summer\",Usage!$CM294,Usage!$CJ294),2)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CC294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M295=\"Summer\",Usage!$CZ294,Usage!$CW294),2)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CD294,Usage!$CA294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M295=\"Summer\",Usage!$DA294,Usage!$CX294),2)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CE294,Usage!$CB294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294=\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M294=\"Summer\",Usage!$DB294,Usage!$CY294),2)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BV294,Usage!$BS294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M294<>\"Summer\",Usage!$CK294,Usage!$CH294),2)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BW294,Usage!$BT294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M295<>\"Summer\",Usage!$CL294,Usage!$CI294),2)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BX294,Usage!$BU294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M295<>\"Summer\",Usage!$CM294,Usage!$CJ294),2)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CC294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M294<>\"Summer\",Usage!$CZ294,Usage!$CW294),2)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CD294,Usage!$CA294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M295<>\"Summer\",Usage!$DA294,Usage!$CX294),2)","v":0},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CE294,Usage!$CB294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M294<>\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M294<>\"Summer\",$G294<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M294=\"Summer\",$G294=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M295<>\"Summer\",Usage!$DB294,Usage!$CY294),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M294=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN294=TRUE,SUM($BD294*$BE294),Usage!$CO294),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M294=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC294=TRUE,SUM($BG294*$BH294),Usage!$DD294),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP294=TRUE,SUM($BJ294*$BK294),Usage!$CQ294),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE294=TRUE,SUM($BM294*$BN294),Usage!$DF294),2)","v":0},{"$f":"ROUND(Usage!$DP294,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV294,2),ROUND(Usage!$DZ294,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX294,2),ROUND(Usage!$EB294,2))","v":0},{"$f":"ROUND(Usage!$GN294,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC294=TRUE,SUM($BU294*$BV294),Usage!$ED294),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH294=TRUE,SUM($BX294*$BY294),Usage!$FI294),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE294=TRUE,SUM($CA294*$CB294),Usage!$EF294),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ294=TRUE,SUM($CD294*$CE294),Usage!$FK294),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH294,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM294,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ294,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M294<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO294,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW294,$BZ294,$CC294,$CF294,$CI294,$CL294,$CO294,$CR294),0)","v":0},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BV294,Usage!$BS294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294=\"Summer\",Usage!$EQ294,Usage!$EN294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BW294,Usage!$BT294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294=\"Summer\",Usage!$ER294,Usage!$EO294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$BX294,Usage!$BU294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294=\"Summer\",Usage!$ES294,Usage!$EP294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CC294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294=\"Summer\",Usage!$FV294,Usage!$FS294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CD294,Usage!$CA294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294=\"Summer\",Usage!$FW294,Usage!$FT294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294=\"Summer\",Usage!$CE294,Usage!$CB294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294=\"Summer\",Usage!$FX294,Usage!$FU294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z294<>\"Summer\",Usage!$BW294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294<>\"Summer\",Usage!$EQ294,Usage!$EN294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BW294,Usage!$BT294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294<>\"Summer\",Usage!$ER294,Usage!$EO294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$BX294,Usage!$BU294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294<>\"Summer\",Usage!$ES294,Usage!$EP294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CC294,Usage!$BZ294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294<>\"Summer\",Usage!$FV294,Usage!$FS294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CD294,Usage!$CA294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294<>\"Summer\",Usage!$FW294,Usage!$FT294),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M294<>\"Summer\",Usage!$CE294,Usage!$CB294)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M294<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M294<>\"Summer\",Usage!$FX294,Usage!$FU294),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW294,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY294,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA294,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H294","v":0},{"$f":"Usage!$HD294","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD294","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN294,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO294,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I294","v":0},{"$f":"Usage!$HU294","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW294,2)","v":0},{"$f":"Usage!$HV294","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX294,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A295","v":294},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B295","v":0},{"$f":"Tenant!$C295","v":0},{"$f":"Tenant!$D295","v":0},{"$f":"Tenant!$E295","v":0},{"$f":"Tenant!$G295","v":0},{"$f":"Usage!$D295","v":"00:00:00"},{"$f":"Usage!$E295","v":"00:00:00"},{"$f":"Usage!$F295","v":0},{"$f":"Usage!$G295","v":0},{"$f":"Usage!$H295","v":0},{"$f":"Usage!$X295","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS295,2)","v":0},{"$f":"Usage!$AA295","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH295,2)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BV295,Usage!$BS295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M295=\"Summer\",Usage!$CK295,Usage!$CH295),2)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BW295,Usage!$BT295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M296=\"Summer\",Usage!$CL295,Usage!$CI295),2)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BX295,Usage!$BU295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M296=\"Summer\",Usage!$CM295,Usage!$CJ295),2)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CC295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M296=\"Summer\",Usage!$CZ295,Usage!$CW295),2)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CD295,Usage!$CA295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M296=\"Summer\",Usage!$DA295,Usage!$CX295),2)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CE295,Usage!$CB295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295=\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M295=\"Summer\",Usage!$DB295,Usage!$CY295),2)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BV295,Usage!$BS295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M295<>\"Summer\",Usage!$CK295,Usage!$CH295),2)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BW295,Usage!$BT295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M296<>\"Summer\",Usage!$CL295,Usage!$CI295),2)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BX295,Usage!$BU295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M296<>\"Summer\",Usage!$CM295,Usage!$CJ295),2)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CC295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M295<>\"Summer\",Usage!$CZ295,Usage!$CW295),2)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CD295,Usage!$CA295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M296<>\"Summer\",Usage!$DA295,Usage!$CX295),2)","v":0},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CE295,Usage!$CB295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M295<>\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M295<>\"Summer\",$G295<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M295=\"Summer\",$G295=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M296<>\"Summer\",Usage!$DB295,Usage!$CY295),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M295=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN295=TRUE,SUM($BD295*$BE295),Usage!$CO295),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M295=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC295=TRUE,SUM($BG295*$BH295),Usage!$DD295),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP295=TRUE,SUM($BJ295*$BK295),Usage!$CQ295),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE295=TRUE,SUM($BM295*$BN295),Usage!$DF295),2)","v":0},{"$f":"ROUND(Usage!$DP295,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV295,2),ROUND(Usage!$DZ295,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX295,2),ROUND(Usage!$EB295,2))","v":0},{"$f":"ROUND(Usage!$GN295,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC295=TRUE,SUM($BU295*$BV295),Usage!$ED295),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH295=TRUE,SUM($BX295*$BY295),Usage!$FI295),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE295=TRUE,SUM($CA295*$CB295),Usage!$EF295),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ295=TRUE,SUM($CD295*$CE295),Usage!$FK295),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH295,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM295,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ295,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M295<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO295,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW295,$BZ295,$CC295,$CF295,$CI295,$CL295,$CO295,$CR295),0)","v":0},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BV295,Usage!$BS295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295=\"Summer\",Usage!$EQ295,Usage!$EN295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BW295,Usage!$BT295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295=\"Summer\",Usage!$ER295,Usage!$EO295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$BX295,Usage!$BU295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295=\"Summer\",Usage!$ES295,Usage!$EP295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CC295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295=\"Summer\",Usage!$FV295,Usage!$FS295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CD295,Usage!$CA295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295=\"Summer\",Usage!$FW295,Usage!$FT295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295=\"Summer\",Usage!$CE295,Usage!$CB295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295=\"Summer\",Usage!$FX295,Usage!$FU295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z295<>\"Summer\",Usage!$BW295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295<>\"Summer\",Usage!$EQ295,Usage!$EN295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BW295,Usage!$BT295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295<>\"Summer\",Usage!$ER295,Usage!$EO295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$BX295,Usage!$BU295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295<>\"Summer\",Usage!$ES295,Usage!$EP295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CC295,Usage!$BZ295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295<>\"Summer\",Usage!$FV295,Usage!$FS295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CD295,Usage!$CA295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295<>\"Summer\",Usage!$FW295,Usage!$FT295),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M295<>\"Summer\",Usage!$CE295,Usage!$CB295)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M295<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M295<>\"Summer\",Usage!$FX295,Usage!$FU295),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW295,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY295,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA295,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H295","v":0},{"$f":"Usage!$HD295","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD295","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN295,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO295,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I295","v":0},{"$f":"Usage!$HU295","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW295,2)","v":0},{"$f":"Usage!$HV295","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX295,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A296","v":295},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B296","v":0},{"$f":"Tenant!$C296","v":0},{"$f":"Tenant!$D296","v":0},{"$f":"Tenant!$E296","v":0},{"$f":"Tenant!$G296","v":0},{"$f":"Usage!$D296","v":"00:00:00"},{"$f":"Usage!$E296","v":"00:00:00"},{"$f":"Usage!$F296","v":0},{"$f":"Usage!$G296","v":0},{"$f":"Usage!$H296","v":0},{"$f":"Usage!$X296","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS296,2)","v":0},{"$f":"Usage!$AA296","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH296,2)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BV296,Usage!$BS296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M296=\"Summer\",Usage!$CK296,Usage!$CH296),2)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BW296,Usage!$BT296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M297=\"Summer\",Usage!$CL296,Usage!$CI296),2)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BX296,Usage!$BU296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M297=\"Summer\",Usage!$CM296,Usage!$CJ296),2)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CC296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M297=\"Summer\",Usage!$CZ296,Usage!$CW296),2)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CD296,Usage!$CA296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M297=\"Summer\",Usage!$DA296,Usage!$CX296),2)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CE296,Usage!$CB296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296=\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M296=\"Summer\",Usage!$DB296,Usage!$CY296),2)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BV296,Usage!$BS296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M296<>\"Summer\",Usage!$CK296,Usage!$CH296),2)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BW296,Usage!$BT296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M297<>\"Summer\",Usage!$CL296,Usage!$CI296),2)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BX296,Usage!$BU296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M297<>\"Summer\",Usage!$CM296,Usage!$CJ296),2)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CC296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M296<>\"Summer\",Usage!$CZ296,Usage!$CW296),2)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CD296,Usage!$CA296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M297<>\"Summer\",Usage!$DA296,Usage!$CX296),2)","v":0},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CE296,Usage!$CB296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M296<>\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M296<>\"Summer\",$G296<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M296=\"Summer\",$G296=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M297<>\"Summer\",Usage!$DB296,Usage!$CY296),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M296=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN296=TRUE,SUM($BD296*$BE296),Usage!$CO296),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M296=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC296=TRUE,SUM($BG296*$BH296),Usage!$DD296),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP296=TRUE,SUM($BJ296*$BK296),Usage!$CQ296),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE296=TRUE,SUM($BM296*$BN296),Usage!$DF296),2)","v":0},{"$f":"ROUND(Usage!$DP296,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV296,2),ROUND(Usage!$DZ296,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX296,2),ROUND(Usage!$EB296,2))","v":0},{"$f":"ROUND(Usage!$GN296,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC296=TRUE,SUM($BU296*$BV296),Usage!$ED296),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH296=TRUE,SUM($BX296*$BY296),Usage!$FI296),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE296=TRUE,SUM($CA296*$CB296),Usage!$EF296),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ296=TRUE,SUM($CD296*$CE296),Usage!$FK296),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH296,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM296,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ296,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M296<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO296,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW296,$BZ296,$CC296,$CF296,$CI296,$CL296,$CO296,$CR296),0)","v":0},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BV296,Usage!$BS296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296=\"Summer\",Usage!$EQ296,Usage!$EN296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BW296,Usage!$BT296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296=\"Summer\",Usage!$ER296,Usage!$EO296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$BX296,Usage!$BU296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296=\"Summer\",Usage!$ES296,Usage!$EP296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CC296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296=\"Summer\",Usage!$FV296,Usage!$FS296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CD296,Usage!$CA296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296=\"Summer\",Usage!$FW296,Usage!$FT296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296=\"Summer\",Usage!$CE296,Usage!$CB296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296=\"Summer\",Usage!$FX296,Usage!$FU296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z296<>\"Summer\",Usage!$BW296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296<>\"Summer\",Usage!$EQ296,Usage!$EN296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BW296,Usage!$BT296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296<>\"Summer\",Usage!$ER296,Usage!$EO296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$BX296,Usage!$BU296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296<>\"Summer\",Usage!$ES296,Usage!$EP296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CC296,Usage!$BZ296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296<>\"Summer\",Usage!$FV296,Usage!$FS296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CD296,Usage!$CA296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296<>\"Summer\",Usage!$FW296,Usage!$FT296),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M296<>\"Summer\",Usage!$CE296,Usage!$CB296)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M296<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M296<>\"Summer\",Usage!$FX296,Usage!$FU296),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW296,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY296,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA296,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H296","v":0},{"$f":"Usage!$HD296","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD296","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN296,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO296,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I296","v":0},{"$f":"Usage!$HU296","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW296,2)","v":0},{"$f":"Usage!$HV296","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX296,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A297","v":296},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B297","v":0},{"$f":"Tenant!$C297","v":0},{"$f":"Tenant!$D297","v":0},{"$f":"Tenant!$E297","v":0},{"$f":"Tenant!$G297","v":0},{"$f":"Usage!$D297","v":"00:00:00"},{"$f":"Usage!$E297","v":"00:00:00"},{"$f":"Usage!$F297","v":0},{"$f":"Usage!$G297","v":0},{"$f":"Usage!$H297","v":0},{"$f":"Usage!$X297","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS297,2)","v":0},{"$f":"Usage!$AA297","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH297,2)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BV297,Usage!$BS297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M297=\"Summer\",Usage!$CK297,Usage!$CH297),2)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BW297,Usage!$BT297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M298=\"Summer\",Usage!$CL297,Usage!$CI297),2)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BX297,Usage!$BU297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M298=\"Summer\",Usage!$CM297,Usage!$CJ297),2)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CC297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M298=\"Summer\",Usage!$CZ297,Usage!$CW297),2)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CD297,Usage!$CA297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M298=\"Summer\",Usage!$DA297,Usage!$CX297),2)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CE297,Usage!$CB297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297=\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M297=\"Summer\",Usage!$DB297,Usage!$CY297),2)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BV297,Usage!$BS297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M297<>\"Summer\",Usage!$CK297,Usage!$CH297),2)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BW297,Usage!$BT297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M298<>\"Summer\",Usage!$CL297,Usage!$CI297),2)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BX297,Usage!$BU297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M298<>\"Summer\",Usage!$CM297,Usage!$CJ297),2)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CC297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M297<>\"Summer\",Usage!$CZ297,Usage!$CW297),2)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CD297,Usage!$CA297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M298<>\"Summer\",Usage!$DA297,Usage!$CX297),2)","v":0},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CE297,Usage!$CB297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M297<>\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M297<>\"Summer\",$G297<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M297=\"Summer\",$G297=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M298<>\"Summer\",Usage!$DB297,Usage!$CY297),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M297=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN297=TRUE,SUM($BD297*$BE297),Usage!$CO297),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M297=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC297=TRUE,SUM($BG297*$BH297),Usage!$DD297),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP297=TRUE,SUM($BJ297*$BK297),Usage!$CQ297),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE297=TRUE,SUM($BM297*$BN297),Usage!$DF297),2)","v":0},{"$f":"ROUND(Usage!$DP297,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV297,2),ROUND(Usage!$DZ297,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX297,2),ROUND(Usage!$EB297,2))","v":0},{"$f":"ROUND(Usage!$GN297,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC297=TRUE,SUM($BU297*$BV297),Usage!$ED297),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH297=TRUE,SUM($BX297*$BY297),Usage!$FI297),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE297=TRUE,SUM($CA297*$CB297),Usage!$EF297),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ297=TRUE,SUM($CD297*$CE297),Usage!$FK297),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH297,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM297,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ297,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M297<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO297,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW297,$BZ297,$CC297,$CF297,$CI297,$CL297,$CO297,$CR297),0)","v":0},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BV297,Usage!$BS297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297=\"Summer\",Usage!$EQ297,Usage!$EN297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BW297,Usage!$BT297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297=\"Summer\",Usage!$ER297,Usage!$EO297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$BX297,Usage!$BU297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297=\"Summer\",Usage!$ES297,Usage!$EP297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CC297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297=\"Summer\",Usage!$FV297,Usage!$FS297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CD297,Usage!$CA297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297=\"Summer\",Usage!$FW297,Usage!$FT297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297=\"Summer\",Usage!$CE297,Usage!$CB297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297=\"Summer\",Usage!$FX297,Usage!$FU297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z297<>\"Summer\",Usage!$BW297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297<>\"Summer\",Usage!$EQ297,Usage!$EN297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BW297,Usage!$BT297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297<>\"Summer\",Usage!$ER297,Usage!$EO297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$BX297,Usage!$BU297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297<>\"Summer\",Usage!$ES297,Usage!$EP297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CC297,Usage!$BZ297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297<>\"Summer\",Usage!$FV297,Usage!$FS297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CD297,Usage!$CA297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297<>\"Summer\",Usage!$FW297,Usage!$FT297),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M297<>\"Summer\",Usage!$CE297,Usage!$CB297)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M297<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M297<>\"Summer\",Usage!$FX297,Usage!$FU297),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW297,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY297,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA297,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H297","v":0},{"$f":"Usage!$HD297","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD297","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN297,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO297,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I297","v":0},{"$f":"Usage!$HU297","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW297,2)","v":0},{"$f":"Usage!$HV297","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX297,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A298","v":297},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B298","v":0},{"$f":"Tenant!$C298","v":0},{"$f":"Tenant!$D298","v":0},{"$f":"Tenant!$E298","v":0},{"$f":"Tenant!$G298","v":0},{"$f":"Usage!$D298","v":"00:00:00"},{"$f":"Usage!$E298","v":"00:00:00"},{"$f":"Usage!$F298","v":0},{"$f":"Usage!$G298","v":0},{"$f":"Usage!$H298","v":0},{"$f":"Usage!$X298","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS298,2)","v":0},{"$f":"Usage!$AA298","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH298,2)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BV298,Usage!$BS298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M298=\"Summer\",Usage!$CK298,Usage!$CH298),2)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BW298,Usage!$BT298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M299=\"Summer\",Usage!$CL298,Usage!$CI298),2)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BX298,Usage!$BU298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M299=\"Summer\",Usage!$CM298,Usage!$CJ298),2)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CC298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M299=\"Summer\",Usage!$CZ298,Usage!$CW298),2)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CD298,Usage!$CA298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M299=\"Summer\",Usage!$DA298,Usage!$CX298),2)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CE298,Usage!$CB298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298=\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M298=\"Summer\",Usage!$DB298,Usage!$CY298),2)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BV298,Usage!$BS298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M298<>\"Summer\",Usage!$CK298,Usage!$CH298),2)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BW298,Usage!$BT298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M299<>\"Summer\",Usage!$CL298,Usage!$CI298),2)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BX298,Usage!$BU298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M299<>\"Summer\",Usage!$CM298,Usage!$CJ298),2)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CC298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M298<>\"Summer\",Usage!$CZ298,Usage!$CW298),2)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CD298,Usage!$CA298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M299<>\"Summer\",Usage!$DA298,Usage!$CX298),2)","v":0},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CE298,Usage!$CB298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M298<>\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M298<>\"Summer\",$G298<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M298=\"Summer\",$G298=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M299<>\"Summer\",Usage!$DB298,Usage!$CY298),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M298=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN298=TRUE,SUM($BD298*$BE298),Usage!$CO298),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M298=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC298=TRUE,SUM($BG298*$BH298),Usage!$DD298),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP298=TRUE,SUM($BJ298*$BK298),Usage!$CQ298),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE298=TRUE,SUM($BM298*$BN298),Usage!$DF298),2)","v":0},{"$f":"ROUND(Usage!$DP298,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV298,2),ROUND(Usage!$DZ298,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX298,2),ROUND(Usage!$EB298,2))","v":0},{"$f":"ROUND(Usage!$GN298,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC298=TRUE,SUM($BU298*$BV298),Usage!$ED298),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH298=TRUE,SUM($BX298*$BY298),Usage!$FI298),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE298=TRUE,SUM($CA298*$CB298),Usage!$EF298),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ298=TRUE,SUM($CD298*$CE298),Usage!$FK298),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH298,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM298,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ298,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M298<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO298,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW298,$BZ298,$CC298,$CF298,$CI298,$CL298,$CO298,$CR298),0)","v":0},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BV298,Usage!$BS298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298=\"Summer\",Usage!$EQ298,Usage!$EN298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BW298,Usage!$BT298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298=\"Summer\",Usage!$ER298,Usage!$EO298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$BX298,Usage!$BU298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298=\"Summer\",Usage!$ES298,Usage!$EP298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CC298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298=\"Summer\",Usage!$FV298,Usage!$FS298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CD298,Usage!$CA298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298=\"Summer\",Usage!$FW298,Usage!$FT298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298=\"Summer\",Usage!$CE298,Usage!$CB298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298=\"Summer\",Usage!$FX298,Usage!$FU298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z298<>\"Summer\",Usage!$BW298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298<>\"Summer\",Usage!$EQ298,Usage!$EN298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BW298,Usage!$BT298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298<>\"Summer\",Usage!$ER298,Usage!$EO298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$BX298,Usage!$BU298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298<>\"Summer\",Usage!$ES298,Usage!$EP298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CC298,Usage!$BZ298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298<>\"Summer\",Usage!$FV298,Usage!$FS298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CD298,Usage!$CA298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298<>\"Summer\",Usage!$FW298,Usage!$FT298),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M298<>\"Summer\",Usage!$CE298,Usage!$CB298)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M298<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M298<>\"Summer\",Usage!$FX298,Usage!$FU298),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW298,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY298,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA298,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H298","v":0},{"$f":"Usage!$HD298","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD298","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN298,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO298,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I298","v":0},{"$f":"Usage!$HU298","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW298,2)","v":0},{"$f":"Usage!$HV298","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX298,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A299","v":298},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B299","v":0},{"$f":"Tenant!$C299","v":0},{"$f":"Tenant!$D299","v":0},{"$f":"Tenant!$E299","v":0},{"$f":"Tenant!$G299","v":0},{"$f":"Usage!$D299","v":"00:00:00"},{"$f":"Usage!$E299","v":"00:00:00"},{"$f":"Usage!$F299","v":0},{"$f":"Usage!$G299","v":0},{"$f":"Usage!$H299","v":0},{"$f":"Usage!$X299","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS299,2)","v":0},{"$f":"Usage!$AA299","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH299,2)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BV299,Usage!$BS299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M299=\"Summer\",Usage!$CK299,Usage!$CH299),2)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BW299,Usage!$BT299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M300=\"Summer\",Usage!$CL299,Usage!$CI299),2)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BX299,Usage!$BU299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M300=\"Summer\",Usage!$CM299,Usage!$CJ299),2)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CC299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M300=\"Summer\",Usage!$CZ299,Usage!$CW299),2)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CD299,Usage!$CA299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M300=\"Summer\",Usage!$DA299,Usage!$CX299),2)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CE299,Usage!$CB299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299=\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M299=\"Summer\",Usage!$DB299,Usage!$CY299),2)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BV299,Usage!$BS299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M299<>\"Summer\",Usage!$CK299,Usage!$CH299),2)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BW299,Usage!$BT299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M300<>\"Summer\",Usage!$CL299,Usage!$CI299),2)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BX299,Usage!$BU299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M300<>\"Summer\",Usage!$CM299,Usage!$CJ299),2)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CC299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M299<>\"Summer\",Usage!$CZ299,Usage!$CW299),2)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CD299,Usage!$CA299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M300<>\"Summer\",Usage!$DA299,Usage!$CX299),2)","v":0},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CE299,Usage!$CB299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M299<>\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M299<>\"Summer\",$G299<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M299=\"Summer\",$G299=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M300<>\"Summer\",Usage!$DB299,Usage!$CY299),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M299=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN299=TRUE,SUM($BD299*$BE299),Usage!$CO299),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M299=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC299=TRUE,SUM($BG299*$BH299),Usage!$DD299),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP299=TRUE,SUM($BJ299*$BK299),Usage!$CQ299),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE299=TRUE,SUM($BM299*$BN299),Usage!$DF299),2)","v":0},{"$f":"ROUND(Usage!$DP299,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV299,2),ROUND(Usage!$DZ299,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX299,2),ROUND(Usage!$EB299,2))","v":0},{"$f":"ROUND(Usage!$GN299,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC299=TRUE,SUM($BU299*$BV299),Usage!$ED299),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH299=TRUE,SUM($BX299*$BY299),Usage!$FI299),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE299=TRUE,SUM($CA299*$CB299),Usage!$EF299),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ299=TRUE,SUM($CD299*$CE299),Usage!$FK299),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH299,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM299,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ299,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M299<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO299,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW299,$BZ299,$CC299,$CF299,$CI299,$CL299,$CO299,$CR299),0)","v":0},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BV299,Usage!$BS299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299=\"Summer\",Usage!$EQ299,Usage!$EN299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BW299,Usage!$BT299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299=\"Summer\",Usage!$ER299,Usage!$EO299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$BX299,Usage!$BU299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299=\"Summer\",Usage!$ES299,Usage!$EP299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CC299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299=\"Summer\",Usage!$FV299,Usage!$FS299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CD299,Usage!$CA299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299=\"Summer\",Usage!$FW299,Usage!$FT299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299=\"Summer\",Usage!$CE299,Usage!$CB299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299=\"Summer\",Usage!$FX299,Usage!$FU299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z299<>\"Summer\",Usage!$BW299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299<>\"Summer\",Usage!$EQ299,Usage!$EN299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BW299,Usage!$BT299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299<>\"Summer\",Usage!$ER299,Usage!$EO299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$BX299,Usage!$BU299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299<>\"Summer\",Usage!$ES299,Usage!$EP299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CC299,Usage!$BZ299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299<>\"Summer\",Usage!$FV299,Usage!$FS299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CD299,Usage!$CA299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299<>\"Summer\",Usage!$FW299,Usage!$FT299),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M299<>\"Summer\",Usage!$CE299,Usage!$CB299)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M299<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M299<>\"Summer\",Usage!$FX299,Usage!$FU299),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW299,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY299,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA299,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H299","v":0},{"$f":"Usage!$HD299","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD299","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN299,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO299,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I299","v":0},{"$f":"Usage!$HU299","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW299,2)","v":0},{"$f":"Usage!$HV299","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX299,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A300","v":299},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B300","v":0},{"$f":"Tenant!$C300","v":0},{"$f":"Tenant!$D300","v":0},{"$f":"Tenant!$E300","v":0},{"$f":"Tenant!$G300","v":0},{"$f":"Usage!$D300","v":"00:00:00"},{"$f":"Usage!$E300","v":"00:00:00"},{"$f":"Usage!$F300","v":0},{"$f":"Usage!$G300","v":0},{"$f":"Usage!$H300","v":0},{"$f":"Usage!$X300","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS300,2)","v":0},{"$f":"Usage!$AA300","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH300,2)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BV300,Usage!$BS300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M300=\"Summer\",Usage!$CK300,Usage!$CH300),2)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BW300,Usage!$BT300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M301=\"Summer\",Usage!$CL300,Usage!$CI300),2)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BX300,Usage!$BU300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M301=\"Summer\",Usage!$CM300,Usage!$CJ300),2)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CC300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M301=\"Summer\",Usage!$CZ300,Usage!$CW300),2)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CD300,Usage!$CA300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M301=\"Summer\",Usage!$DA300,Usage!$CX300),2)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CE300,Usage!$CB300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300=\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M300=\"Summer\",Usage!$DB300,Usage!$CY300),2)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BV300,Usage!$BS300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M300<>\"Summer\",Usage!$CK300,Usage!$CH300),2)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BW300,Usage!$BT300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M301<>\"Summer\",Usage!$CL300,Usage!$CI300),2)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BX300,Usage!$BU300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M301<>\"Summer\",Usage!$CM300,Usage!$CJ300),2)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CC300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M300<>\"Summer\",Usage!$CZ300,Usage!$CW300),2)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CD300,Usage!$CA300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M301<>\"Summer\",Usage!$DA300,Usage!$CX300),2)","v":0},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CE300,Usage!$CB300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M300<>\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M300<>\"Summer\",$G300<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M300=\"Summer\",$G300=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M301<>\"Summer\",Usage!$DB300,Usage!$CY300),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M300=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN300=TRUE,SUM($BD300*$BE300),Usage!$CO300),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M300=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC300=TRUE,SUM($BG300*$BH300),Usage!$DD300),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP300=TRUE,SUM($BJ300*$BK300),Usage!$CQ300),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE300=TRUE,SUM($BM300*$BN300),Usage!$DF300),2)","v":0},{"$f":"ROUND(Usage!$DP300,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV300,2),ROUND(Usage!$DZ300,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX300,2),ROUND(Usage!$EB300,2))","v":0},{"$f":"ROUND(Usage!$GN300,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC300=TRUE,SUM($BU300*$BV300),Usage!$ED300),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH300=TRUE,SUM($BX300*$BY300),Usage!$FI300),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE300=TRUE,SUM($CA300*$CB300),Usage!$EF300),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ300=TRUE,SUM($CD300*$CE300),Usage!$FK300),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH300,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM300,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ300,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M300<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO300,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW300,$BZ300,$CC300,$CF300,$CI300,$CL300,$CO300,$CR300),0)","v":0},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BV300,Usage!$BS300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300=\"Summer\",Usage!$EQ300,Usage!$EN300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BW300,Usage!$BT300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300=\"Summer\",Usage!$ER300,Usage!$EO300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$BX300,Usage!$BU300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300=\"Summer\",Usage!$ES300,Usage!$EP300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CC300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300=\"Summer\",Usage!$FV300,Usage!$FS300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CD300,Usage!$CA300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300=\"Summer\",Usage!$FW300,Usage!$FT300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300=\"Summer\",Usage!$CE300,Usage!$CB300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300=\"Summer\",Usage!$FX300,Usage!$FU300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z300<>\"Summer\",Usage!$BW300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300<>\"Summer\",Usage!$EQ300,Usage!$EN300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BW300,Usage!$BT300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300<>\"Summer\",Usage!$ER300,Usage!$EO300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$BX300,Usage!$BU300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300<>\"Summer\",Usage!$ES300,Usage!$EP300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CC300,Usage!$BZ300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300<>\"Summer\",Usage!$FV300,Usage!$FS300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CD300,Usage!$CA300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300<>\"Summer\",Usage!$FW300,Usage!$FT300),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M300<>\"Summer\",Usage!$CE300,Usage!$CB300)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M300<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M300<>\"Summer\",Usage!$FX300,Usage!$FU300),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW300,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY300,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA300,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H300","v":0},{"$f":"Usage!$HD300","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD300","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN300,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO300,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I300","v":0},{"$f":"Usage!$HU300","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW300,2)","v":0},{"$f":"Usage!$HV300","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX300,2)","v":0},{"$error":"#VALUE!"}]
[{"$f":"Tenant!$A301","v":300},{"$f":"Account!$C$2","v":0},{"$f":"Account!$I$2","v":0},{"$f":"Tenant!$B301","v":0},{"$f":"Tenant!$C301","v":0},{"$f":"Tenant!$D301","v":0},{"$f":"Tenant!$E301","v":0},{"$f":"Tenant!$G301","v":0},{"$f":"Usage!$D301","v":"00:00:00"},{"$f":"Usage!$E301","v":"00:00:00"},{"$f":"Usage!$F301","v":0},{"$f":"Usage!$G301","v":0},{"$f":"Usage!$H301","v":0},{"$f":"Usage!$X301","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr1!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$CS301,2)","v":0},{"$f":"Usage!$AA301","v":0},{"$f":"VLOOKUP(\"EL01BACM\",Fctr2!$Q:$AI,5,FALSE)","v":2.4E-2},{"$f":"ROUND(Usage!$DH301,2)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BV301,Usage!$BS301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M301=\"Summer\",Usage!$CK301,Usage!$CH301),2)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BW301,Usage!$BT301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M302=\"Summer\",Usage!$CL301,Usage!$CI301),2)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BX301,Usage!$BU301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M302=\"Summer\",Usage!$CM301,Usage!$CJ301),2)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CC301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M302=\"Summer\",Usage!$CZ301,Usage!$CW301),2)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CD301,Usage!$CA301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M302=\"Summer\",Usage!$DA301,Usage!$CX301),2)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CE301,Usage!$CB301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301=\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M301=\"Summer\",Usage!$DB301,Usage!$CY301),2)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BV301,Usage!$BS301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,15,FALSE))))","v":0.15375},{"$f":"ROUND(IF(Usage!$M301<>\"Summer\",Usage!$CK301,Usage!$CH301),2)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BW301,Usage!$BT301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,15,FALSE))))","v":0.2429},{"$f":"ROUND(IF(Usage!$M302<>\"Summer\",Usage!$CL301,Usage!$CI301),2)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BX301,Usage!$BU301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,15,FALSE))))","v":0.34326000000000001},{"$f":"ROUND(IF(Usage!$M302<>\"Summer\",Usage!$CM301,Usage!$CJ301),2)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CC301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,15,FALSE))))","v":0.15228},{"$f":"ROUND(IF(Usage!$M301<>\"Summer\",Usage!$CZ301,Usage!$CW301),2)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CD301,Usage!$CA301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,15,FALSE))))","v":0.24104999999999999},{"$f":"ROUND(IF(Usage!$M302<>\"Summer\",Usage!$DA301,Usage!$CX301),2)","v":0},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CE301,Usage!$CB301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(AND(Usage!$M301<>\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,7,FALSE)),IF(AND(Usage!$M301<>\"Summer\",$G301<>\"D-CARE\"),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,15,FALSE),IF(AND(Usage!$M301=\"Summer\",$G301=\"D-CARE\"),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE)-VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,7,FALSE)),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,15,FALSE))))","v":0.34095999999999999},{"$f":"ROUND(IF(Usage!$M302<>\"Summer\",Usage!$DB301,Usage!$CY301),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M301=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$CN301=TRUE,SUM($BD301*$BE301),Usage!$CO301),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(Usage!$M301=\"Summer\",VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE))","v":5.3E-3},{"$f":"ROUND(IF(Usage!$DC301=TRUE,SUM($BG301*$BH301),Usage!$DD301),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$CP301=TRUE,SUM($BJ301*$BK301),Usage!$CQ301),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$DE301=TRUE,SUM($BM301*$BN301),Usage!$DF301),2)","v":0},{"$f":"ROUND(Usage!$DP301,2)","v":0},{"$f":"SUM(ROUND(Usage!$DV301,2),ROUND(Usage!$DZ301,2))","v":0},{"$f":"SUM(ROUND(Usage!$DX301,2),ROUND(Usage!$EB301,2))","v":0},{"$f":"ROUND(Usage!$GN301,2)","v":0},0,{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$EC301=TRUE,SUM($BU301*$BV301),Usage!$ED301),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,16,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,16,FALSE),0))","v":0},{"$f":"ROUND(IF(Usage!$FH301=TRUE,SUM($BX301*$BY301),Usage!$FI301),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc1!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$EE301=TRUE,SUM($CA301*$CB301),Usage!$EF301),2)","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP(\"EQDWRBA\",OthrPrc2!$B:$I,4,FALSE)","v":-2.0799999999999998E-3},{"$f":"ROUND(IF(Usage!$FJ301=TRUE,SUM($CD301*$CE301),Usage!$FK301),2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),'CRS1'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),'CRS1'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$EH301,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),'CRS2'!$P$2,IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),'CRS2'!$P$2,0))","v":0},{"$f":"ROUND(Usage!$FM301,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$EJ301,2)","v":0},{"$error":"#DIV/0!"},{"$f":"IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301=\"Summer\"),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),IF(AND(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),Usage!$M301<>\"Summer\"),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),0))","v":0},{"$f":"ROUND(Usage!$FO301,2)","v":0},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),SUM($BW301,$BZ301,$CC301,$CF301,$CI301,$CL301,$CO301,$CR301),0)","v":0},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BV301,Usage!$BS301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301=\"Summer\",Usage!$EQ301,Usage!$EN301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BW301,Usage!$BT301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301=\"Summer\",Usage!$ER301,Usage!$EO301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$BX301,Usage!$BU301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301=\"Summer\",Usage!$ES301,Usage!$EP301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CC301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301=\"Summer\",Usage!$FV301,Usage!$FS301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CD301,Usage!$CA301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301=\"Summer\",Usage!$FW301,Usage!$FT301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301=\"Summer\",Usage!$CE301,Usage!$CB301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301=\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301=\"Summer\",Usage!$FX301,Usage!$FU301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$Z301<>\"Summer\",Usage!$BW301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301<>\"Summer\",Usage!$EQ301,Usage!$EN301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BW301,Usage!$BT301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301<>\"Summer\",Usage!$ER301,Usage!$EO301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$BX301,Usage!$BU301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr1!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr1!$Q:$AI,18,FALSE)))","v":0.15440000000000001},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301<>\"Summer\",Usage!$ES301,Usage!$EP301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CC301,Usage!$BZ301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA1\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA1\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301<>\"Summer\",Usage!$FV301,Usage!$FS301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CD301,Usage!$CA301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA2\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA2\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301<>\"Summer\",Usage!$FW301,Usage!$FT301),2))","v":{"$error":"#VALUE!"}},{"$f":"IF(Usage!$M301<>\"Summer\",Usage!$CE301,Usage!$CB301)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Usage!$M301<>\"Summer\",SUM(VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01STRA3\",Fctr2!$Q:$AI,18,FALSE)),SUM(VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,17,FALSE),VLOOKUP(\"EQ01WTRA3\",Fctr2!$Q:$AI,18,FALSE)))","v":0.1545},{"$f":"IF(OR(Account!$M$2,Account!$Q$2)=TRUE,0,ROUND(IF(Usage!$M301<>\"Summer\",Usage!$FX301,Usage!$FU301),2))","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"},{"$f":"ROUND(Usage!$GW301,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc1!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc1!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$GY301,2)","v":0},{"$error":"#DIV/0!"},{"$f":"SUM(VLOOKUP(\"EQRFRCC1G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC2G1\",OthrPrc2!$B:$I,4,FALSE),VLOOKUP(\"EQRFRCC3G1\",OthrPrc2!$B:$I,4,FALSE))","v":8.9999999999999998E-4},{"$f":"ROUND(Usage!$HA301,2)","v":0},0,{"$error":"#VALUE!"},{"$f":"Tenant!$H301","v":0},{"$f":"Usage!$HD301","v":0},{"$f":"Account!$Y$2/100","v":0},0,{"$f":"Usage!$HD301","v":0},{"$f":"Account!$X$2/100","v":0},0,{"$f":"ROUND(Usage!$HN301,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$16,IF(Account!$AE$2=TRUE,FctrChngDts!$B$18,0))","v":0},{"$error":"#DIV/0!"},{"$f":"ROUND(Usage!$HO301,2)","v":{"$error":"#DIV/0!"}},{"$f":"IF(Account!$AD$2=TRUE,FctrChngDts!$B$17,IF(Account!$AE$2=TRUE,FctrChngDts!$B$19,0))","v":0},{"$error":"#DIV/0!"},{"$f":"Tenant!$I301","v":0},{"$f":"Usage!$HU301","v":0},{"$f":"Account!$AB$2","v":0},{"$f":"ROUND(Usage!$HW301,2)","v":0},{"$f":"Usage!$HV301","v":0},{"$f":"Account!$AA$2","v":0},{"$f":"ROUND(Usage!$HX301,2)","v":0},{"$error":"#VALUE!"}]

{"sheet":"BllTmplt","index":19,"n_rows":87,"n_cols":8,"rows_kept":87,"cut":false,"hidden":true,"merged":[[52,0,52,2],[61,0,61,2],[59,0,59,2],[70,0,70,2],[1,0,3,6],[57,0,57,2],[56,0,56,2],[54,0,54,2],[68,0,68,2],[58,0,58,2],[55,0,55,2],[53,0,53,2],[43,0,43,2],[42,0,42,2],[40,0,40,2],[44,0,44,2],[77,0,77,2],[71,0,71,2],[62,0,62,2],[60,0,60,2],[65,0,65,2],[64,0,64,2],[69,0,69,2],[76,0,76,2],[72,0,72,2],[73,0,73,2],[63,0,63,2],[66,0,66,2],[67,0,67,2],[75,0,75,2],[74,0,74,2],[16,0,16,2],[20,0,20,2],[17,0,17,2],[18,0,18,2],[23,0,23,2],[19,0,19,2],[22,0,22,2],[24,0,24,2],[25,0,25,2],[21,0,21,2],[27,0,27,2],[45,0,45,2],[26,0,26,2],[34,0,34,2],[28,0,28,2],[29,0,29,2],[30,0,30,2],[38,0,38,2],[39,0,39,2],[35,0,35,2],[36,0,36,2],[51,0,51,2],[31,0,31,2],[32,0,32,2],[33,0,33,2],[37,0,37,2],[41,0,41,2],[48,0,48,2],[49,0,49,2],[50,0,50,2],[46,0,46,2],[47,0,47,2],[78,0,78,2],[86,0,86,2],[79,0,79,2],[80,0,80,2],[81,0,81,2],[83,0,83,2],[84,0,84,2],[82,0,82,2],[85,0,85,2]]}
[]
["Southern California Edison (SCE) has prepared a bill calculation from information provided by the Mobilehome Park (MHP) management.  Payment should be sent as directed by MHP management.  DO NOT SEND PAYMENTS TO SCE.  For questions, please contact property owner/management."]
[]
[]
[]
[1]
[{"$f":"IF(ISBLANK(Account!H2),\"\",Account!H2)","v":""}]
[{"$f":"\"Owner Name: \"&VLOOKUP($A$6,BllSmmry!A:FH,2,FALSE)","v":"Owner Name: 0"}]
[{"$f":"\"Owner Rate: \"&VLOOKUP($A$6,BllSmmry!A:FH,3,FALSE)","v":"Owner Rate: 0"}]
[{"$f":"\"Tenant Name: \"&VLOOKUP($A$6,BllSmmry!A:FH,4,FALSE)","v":"Tenant Name: 0"}]
[{"$f":"\"Tenant Address: \"&VLOOKUP($A$6,BllSmmry!A:FH,5,FALSE)","v":"Tenant Address: 0"}]
[{"$f":"\"Tenant Number: \"&VLOOKUP($A$6,BllSmmry!A:FH,6,FALSE)","v":"Tenant Number: 0"}]
[]
["Rate Schedule","Medical Baseline","Start Date","End Date","Start Read","End Read","Total Usage"]
[{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,7,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,8,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,9,FALSE)","v":"00:00:00"},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,10,FALSE)","v":"00:00:00"},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,11,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,12,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,13,FALSE)","v":0}]
[]
["Delivery charges - Cost to deliver your electricity"]
["Basic charge",null,null,{"$f":"IF($F$18=$F$19,TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,14,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,17,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,14,FALSE),\"#,##0;-#,##0\"))&\" days\"","v":"0 days"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,15,FALSE)","v":2.4E-2},{"$f":"IF($F$18=$F$19,SUM(VLOOKUP($A$6,BllSmmry!A:FH,16,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,19,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,16,FALSE))","v":0},{"$f":"IF(OR(ROUND($G18,2)<0,ROUND($G18,2)>0),\"\",\"x\")","v":"x"}]
["Basic charge",null,null,{"$f":"IF($F$19=$F$18,0,TEXT(VLOOKUP($A$6,BllSmmry!A:FH,17,FALSE),\"#,##0;-#,##0\"))&\" days\"","v":"0 days"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,18,FALSE)","v":2.4E-2},{"$f":"IF($F$19=$F$18,0,VLOOKUP($A$6,BllSmmry!A:FH,19,FALSE))","v":0},{"$f":"IF(OR(ROUND($G19,2)<0,ROUND($G19,2)>0),\"\",\"x\")","v":"x"}]
[{"$f":"\"Energy-\"&IF(OR($C15<DATE(YEAR(Account!$J$2),6,1),$C15>=DATE(YEAR(Account!$J$2),10,1)),\"Winter\",\"Summer\")","v":"Energy-Winter"},null,null,null,null,null,null,{"$f":"IF(SUM(G21:G26)=0,\"x\",\"\")","v":"x"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$21=$F$24),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,20,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,29,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,20,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,21,FALSE)","v":0.15375},{"$f":"IF(AND($F$21=$F$24),SUM(VLOOKUP($A$6,BllSmmry!A:FH,22,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,31,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,22,FALSE))","v":0},{"$f":"IF(OR(ROUND($G21,2)<0,ROUND($G21,2)>0),\"\",\"x\")","v":"x"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$22=$F$25),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,23,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,32,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,23,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,24,FALSE)","v":0.2429},{"$f":"IF(AND($F$22=$F$25),SUM(VLOOKUP($A$6,BllSmmry!A:FH,25,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,34,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,25,FALSE))","v":0},"x"]
["High Usage Charge",null,null,{"$f":"IF(AND($F$23=$F$26),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,26,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,35,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,26,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,27,FALSE)","v":0.34326000000000001},{"$f":"IF(AND($F$23=$F$26),SUM(VLOOKUP($A$6,BllSmmry!A:FH,28,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,37,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,28,FALSE))","v":0},"x"]
["Tier 1 (100% of baseline)",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,29,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,30,FALSE)","v":0.15228},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,31,FALSE)","v":0},"x"]
["Tier 2 (101% to 400%)",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,32,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,33,FALSE)","v":0.24104999999999999},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,34,FALSE)","v":0},"x"]
["High Usage Charge",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,35,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,36,FALSE)","v":0.34095999999999999},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,37,FALSE)","v":0},"x"]
[{"$f":"\"Energy-\"&IF(OR($C15<DATE(YEAR(Account!$J$2),6,1),$C15>=DATE(YEAR(Account!$J$2),10,1)),\"Summer\",\"Winter\")","v":"Energy-Summer"},null,null,null,null,null,null,{"$f":"IF(SUM(G28:G33)=0,\"x\",\"\")","v":"x"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$28=$F$31),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,38,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,47,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,38,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,39,FALSE)","v":0.15375},{"$f":"IF(AND($F$28=$F$31),SUM(VLOOKUP($A$6,BllSmmry!A:FH,40,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,49,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,40,FALSE))","v":0},{"$f":"IF(OR(ROUND($G28,2)<0,ROUND($G28,2)>0),\"\",\"x\")","v":"x"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$29=$F$32),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,41,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,50,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,41,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,42,FALSE)","v":0.2429},{"$f":"IF(AND($F$29=$F$32),SUM(VLOOKUP($A$6,BllSmmry!A:FH,43,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,52,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,43,FALSE))","v":0},"x"]
["High Usage Charge",null,null,{"$f":"IF(AND($F$30=$F$33),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,44,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,53,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,44,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,45,FALSE)","v":0.34326000000000001},{"$f":"IF(AND($F$30=$F$33),SUM(VLOOKUP($A$6,BllSmmry!A:FH,46,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,55,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,46,FALSE))","v":0},"x"]
["Tier 1 (100% of baseline)",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,47,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,48,FALSE)","v":0.15228},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,49,FALSE)","v":0},"x"]
["Tier 2 (101% to 400%)",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,50,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,51,FALSE)","v":0.24104999999999999},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,52,FALSE)","v":0},"x"]
["High Usage Charge",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,53,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,54,FALSE)","v":0.34095999999999999},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,55,FALSE)","v":0},"x"]
["Wildfire fund charge",null,null,{"$f":"IF($F$34=$F$35,TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,56,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,59,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,56,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,57,FALSE)","v":5.3E-3},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$34=$F$35,SUM(VLOOKUP($A$6,BllSmmry!A:FH,58,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,61,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,58,FALSE)))","v":0},"x"]
["Wildfire fund charge",null,null,{"$f":"IF($F$34=$F$35,0,TEXT(VLOOKUP($A$6,BllSmmry!A:FH,59,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,60,FALSE)","v":5.3E-3},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$35=$F$34,0,VLOOKUP($A$6,BllSmmry!A:FH,61,FALSE)))","v":0},"x"]
["DWR adjustment",null,null,{"$f":"IF($F$36=$F$37,TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,62,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,65,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,62,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,63,FALSE)","v":-2.0799999999999998E-3},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$36=$F$37,SUM(VLOOKUP($A$6,BllSmmry!A:FH,64,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,67,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,64,FALSE)))","v":0},"x"]
["DWR adjustment",null,null,{"$f":"IF($F$36=$F$37,0,TEXT(VLOOKUP($A$6,BllSmmry!A:FH,65,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,66,FALSE)","v":-2.0799999999999998E-3},{"$f":"IF(OR(Account!$M$2=TRUE,Account!$Q$2=TRUE),0,IF($F$37=$F$36,0,VLOOKUP($A$6,BllSmmry!A:FH,67,FALSE)))","v":0},"x"]
["Bal of minimum charge",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,68,FALSE)","v":0},"x"]
["CARE discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,69,FALSE)","v":0},"x"]
["FERA discount",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,70,FALSE)","v":0},"x"]
["CA Climate Credit",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,71,FALSE)","v":0},"x"]
["Delivery Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,72,FALSE)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G45:G52)=0,\"x\",\"\")","v":"x"}]
[{"$f":"IF(Account!$M$2=TRUE,\"Direct Access cost responsibility surcharge *\",IF(Account!$Q$2=TRUE,\"CCA cost responsibility surcharge\",\"N/A\"))","v":"N/A"},null,null,null,null,null,null,{"$f":"IF(SUM(G45:G52)=0,\"x\",\"\")","v":"x"}]
["Wildfire fund charge",null,null,{"$f":"IF($F$45=$F$46,TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,73,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,76,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,73,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,74,FALSE)","v":0},{"$f":"IF($F$45=$F$46,SUM(VLOOKUP($A$6,BllSmmry!A:FH,75,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,78,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,75,FALSE))","v":0},{"$f":"IF(OR(ROUND($G45,2)<0,ROUND($G45,2)>0),\"\",\"x\")","v":"x"}]
["Wildfire fund charge",null,null,{"$f":"IF($F$46=$F$45,0,TEXT(VLOOKUP($A$6,BllSmmry!A:FH,76,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,77,FALSE)","v":0},{"$f":"IF($F$46=$F$45,0,VLOOKUP($A$6,BllSmmry!A:FH,78,FALSE))","v":0},{"$f":"IF(OR(ROUND($G46,2)<0,ROUND($G46,2)>0),\"\",\"x\")","v":"x"}]
["DWR adjustment",null,null,{"$f":"IF($F$47=$F$48,TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,79,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,82,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,79,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,80,FALSE)","v":-2.0799999999999998E-3},{"$f":"IF($F$47=$F$48,SUM(VLOOKUP($A$6,BllSmmry!A:FH,81,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,84,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,81,FALSE))","v":0},"x"]
["DWR adjustment",null,null,{"$f":"IF($F$48=$F$47,0,TEXT(VLOOKUP($A$6,BllSmmry!A:FH,82,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,83,FALSE)","v":-2.0799999999999998E-3},{"$f":"IF($F$48=$F$47,0,VLOOKUP($A$6,BllSmmry!A:FH,84,FALSE))","v":0},"x"]
["PCIA",null,null,{"$f":"IF($F$49=$F$50,TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,85,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,88,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,85,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,86,FALSE)","v":0},{"$f":"IF($F$49=$F$50,SUM(VLOOKUP($A$6,BllSmmry!A:FH,87,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,90,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,87,FALSE))","v":0},"x"]
["PCIA",null,null,{"$f":"IF($F$50=$F$49,0,TEXT(VLOOKUP($A$6,BllSmmry!A:FH,88,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,89,FALSE)","v":0},{"$f":"IF($F$50=$F$49,0,VLOOKUP($A$6,BllSmmry!A:FH,90,FALSE))","v":0},"x"]
["CTC",null,null,{"$f":"IF($F$51=$F$52,TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,91,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,94,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,91,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,92,FALSE)","v":0},{"$f":"IF($F$51=$F$52,SUM(VLOOKUP($A$6,BllSmmry!A:FH,93,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,96,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,93,FALSE))","v":0},"x"]
["CTC",null,null,{"$f":"IF($F$52=$F$51,0,TEXT(VLOOKUP($A$6,BllSmmry!A:FH,94,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,95,FALSE)","v":0},{"$f":"IF($F$52=$F$51,0,VLOOKUP($A$6,BllSmmry!A:FH,96,FALSE))","v":0},"x"]
[{"$f":"IF(Account!$M$2=TRUE,\"Direct Access Subtotal\",IF(Account!$Q$2=TRUE,\"CCA Subtotal\",\"N/A Subtotal\"))","v":"N/A Subtotal"},null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,97,FALSE)","v":0},{"$f":"IF(OR(ROUND($G53,2)<0,ROUND($G53,2)>0),\"\",\"x\")","v":"x"}]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G58:G63)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["Generation charges - Cost to generate your electricity",null,null,null,null,null,null,{"$f":"IF(SUM(G58:G70)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["SCE Generation",null,null,null,null,null,null,{"$f":"IF(SUM(G58:G70)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
[{"$f":"$A$20","v":"Energy-Winter"},null,null,null,null,null,null,{"$f":"IF(SUM(G58:G63)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$58=$F$61,$D61=0),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,98,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,101,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,98,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,99,FALSE)","v":0.15440000000000001},{"$f":"IF(AND($F$58=$F$61,$D61=0),SUM(VLOOKUP($A$6,BllSmmry!A:FH,100,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,103,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,100,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(ROUND($G58,2)<0,ROUND($G58,2)>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$59=$F$62,$D62=0),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,101,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,104,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,101,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,102,FALSE)","v":0.15440000000000001},{"$f":"IF(AND($F$59=$F$62,$D62=0),SUM(VLOOKUP($A$6,BllSmmry!A:FH,103,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,106,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,103,FALSE))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$60=$F$63,$D63=0),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,104,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,107,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,104,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,105,FALSE)","v":0.15440000000000001},{"$f":"IF(AND($F$60=$F$63,$D63=0),SUM(VLOOKUP($A$6,BllSmmry!A:FH,106,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,109,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,106,FALSE))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,107,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,108,FALSE)","v":0.1545},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,109,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,110,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,111,FALSE)","v":0.1545},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,112,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["High Usage Charge",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,113,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,114,FALSE)","v":0.1545},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,115,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[{"$f":"$A$27","v":"Energy-Summer"},null,null,null,null,null,null,{"$f":"IF(SUM(G65:G70)=0,\"x\",\"\")","v":{"$error":"#DIV/0!"}}]
["Tier 1 (100% of baseline)",null,null,{"$f":"IF(AND($F$65=$F$68,$D68=0),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,116,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,119,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,116,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,117,FALSE)","v":0.15440000000000001},{"$f":"IF(AND($F$65=$F$68,$D68=0),SUM(VLOOKUP($A$6,BllSmmry!A:FH,118,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,121,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,118,FALSE))","v":{"$error":"#DIV/0!"}},{"$f":"IF(OR(ROUND($G65,2)<0,ROUND($G65,2)>0),\"\",\"x\")","v":{"$error":"#DIV/0!"}}]
["Tier 2 (101% to 400%)",null,null,{"$f":"IF(AND($F$66=$F$69,$D69=0),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,119,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,122,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,119,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,120,FALSE)","v":0.15440000000000001},{"$f":"IF(AND($F$66=$F$69,$D69=0),SUM(VLOOKUP($A$6,BllSmmry!A:FH,121,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,124,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,121,FALSE))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["High Usage Charge",null,null,{"$f":"IF(AND($F$67=$F$70,$D70=0),TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,122,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,125,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,122,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,123,FALSE)","v":0.15440000000000001},{"$f":"IF(AND($F$67=$F$70,$D70=0),SUM(VLOOKUP($A$6,BllSmmry!A:FH,124,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,127,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,124,FALSE))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["Tier 1 (100% of baseline)",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,125,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,126,FALSE)","v":0.1545},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,127,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Tier 2 (101% to 400%)",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,128,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,129,FALSE)","v":0.1545},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,130,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["High Usage Charge",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,131,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,132,FALSE)","v":0.1545},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,133,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["Generation Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,134,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(G74:G76)=0,\"x\",\"\")","v":"x"}]
["Other charges or credits",null,null,null,null,null,null,{"$f":"IF(SUM(G74:G76)=0,\"x\",\"\")","v":"x"}]
["Generation Municipal Surcharge",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,135,FALSE)","v":0},{"$f":"IF(OR(ROUND($G74,2)<0,ROUND($G74,2)>0),\"\",\"x\")","v":"x"}]
["Fixed recovery charge",null,null,{"$f":"IF($F$75=$F$76,TEXT(SUM(VLOOKUP($A$6,BllSmmry!A:FH,136,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,139,FALSE)),\"#,##0;-#,##0\"),TEXT(VLOOKUP($A$6,BllSmmry!A:FH,136,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,137,FALSE)","v":8.9999999999999998E-4},{"$f":"IF($F$75=$F$76,SUM(VLOOKUP($A$6,BllSmmry!A:FH,138,FALSE),VLOOKUP($A$6,BllSmmry!A:FH,141,FALSE)),VLOOKUP($A$6,BllSmmry!A:FH,138,FALSE))","v":0},{"$f":"IF(OR(ROUND($G75,2)<0,ROUND($G75,2)>0),\"\",\"x\")","v":"x"}]
["Fixed recovery charge",null,null,{"$f":"IF($F$75=$F$76,0,TEXT(VLOOKUP($A$6,BllSmmry!A:FH,139,FALSE),\"#,##0;-#,##0\"))&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,140,FALSE)","v":8.9999999999999998E-4},{"$f":"IF($F$76=$F$75,0,VLOOKUP($A$6,BllSmmry!A:FH,141,FALSE))","v":0},"x"]
["Other Subtotal",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,142,FALSE)","v":0},"x"]
["Subtotal of your new charges",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,143,FALSE)","v":{"$error":"#VALUE!"}},{"$error":"#VALUE!"}]
["UUT exempt",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,144,FALSE)","v":0},{"$f":"IF($G79=TRUE,\"\",\"x\")","v":"x"}]
[{"$f":"PROPER(Account!$E$2)&\" UUT\"","v":" UUT"},null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,145,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,146,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,147,FALSE)","v":0},"x"]
[{"$f":"PROPER(Account!$E$2)&\" UUT\"","v":" UUT"},null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,148,FALSE)","v":0},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,149,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,150,FALSE)","v":0},"x"]
["City franchise surchg",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,151,FALSE)","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,152,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,153,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["City franchise surchg",null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,154,FALSE)","v":{"$error":"#DIV/0!"}},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,155,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,156,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
["State tax exempt",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,157,FALSE)","v":0},{"$f":"IF($G84=TRUE,\"\",\"x\")","v":"x"}]
["State tax",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,158,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,159,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,160,FALSE)","v":0},"x"]
["State tax",null,null,{"$f":"TEXT(VLOOKUP($A$6,BllSmmry!A:FH,161,FALSE),\"#,##0;-#,##0\")&\" kWh\"","v":"0 kWh"},"x",{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,162,FALSE)","v":0},{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,163,FALSE)","v":0},"x"]
["Your new charges",null,null,null,null,null,{"$f":"VLOOKUP($A$6,BllSmmry!A:FH,164,FALSE)","v":{"$error":"#VALUE!"}}]

{"sheet":"Dt1","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Dt2","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"Data","index":22,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["Southern California Edison (SCE) has prepared a bill calculation from information provided by the Mobilehome Park (MHP) management.  Payment should be sent as directed by MHP management.  DO NOT SEND PAYMENTS TO SCE.  For questions, please contact property owner/management."]